FINANCIAL ASSET SECURITIES CORP
S-3, 1999-08-11
ASSET-BACKED SECURITIES
Previous: TRANSAMERICA VARIABLE INSURANCE FUND INC, 497, 1999-08-11
Next: INTEGRAL CAPITAL MANAGEMENT II LP, 13F-HR, 1999-08-11




    As filed with the Securities and Exchange Commission on August 11, 1999
                                          Registration Statement No. 333-_____


===============================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549


                            REGISTRATION STATEMENT
                                  ON FORM S-3
                                     UNDER
                          THE SECURITIES ACT OF 1933


                       FINANCIAL ASSET SECURITIES CORP.
            (Exact name of registrant as specified in its charter)

Delaware                                                            13-3172275
(State of incorporation)                                      (I.R.S. Employer
                                                           Identification No.)

                              600 Steamboat Road
                         Greenwich, Connecticut 06830
                                (203) 625-2700

              (Address, including zip code, and telephone number,
             including area code, of principal executive offices)

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

                               John C. Anderson
                              600 Steamboat Road
                         Greenwich, Connecticut 06830
                                (203) 625-2700

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

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

                                With a copy to:
                             Stephen B. Esko, Esq.
                               Brown & Wood LLP
                            One World Trade Center
                           New York, New York 10048

         Approximate date of commencement of proposed sale to the public: From
time to time after this Registration Statement becomes effective.

         If the only securities being registered on this form are being
offered pursuant to dividend or interest reinvestment plans, please check the
following box. [ ]

         If any of the  securities  being  registered  on this  form are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415 under the
Securities Act of 1933, other than securities  offered only in connection with
dividend or interest reinvestment plans, please check the following box. [X]

         If this form is filed to register additional securities for an
offering pursuant to Rule 462(b) under the Securities Act, please check the
following box and list the Securities Act registration statement number of the
earlier effective registration statement for the same offering. [ ]

         If this form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ]

<TABLE>
<CAPTION>



                        CALCULATION OF REGISTRATION FEE
===========================================================================================================================

                                                                         Proposed          Proposed
                                                        Amount           Maximum            Maximum          Amount of
                     Title of                           to be        Aggregate Price       Aggregate       Registration
           Securities to Be Registered                Registered        Per Unit*       Offering Price*         Fee
===========================================================================================================================
<S>                                                 <C>                   <C>           <C>                  <C>
Asset Backed Securities...........................  $2,000,000,000         100%         $2,000,000,000       $556,000
===========================================================================================================================

</TABLE>

         *    Estimated for the purpose of calculating the registration fee.

         Pursuant to Rule 429 under the Securities Act of 1933, as amended,
the Prospectus included in this Registration Statement is a combined
prospectus and also relates to registration statement No. 333-67329 as
previously filed by the Registrant on Form S-3. Such registration statement
No. 333-67329 was declared effective in December 1998 . This Registration
Statement, which is a new registration statement, also constitutes
Post-Effective Amendment No.1 to registration statement No. 333-67329 and such
Post-Effective Amendment No. 1 shall hereafter become effective concurrently
with the effectiveness of this Registration Statement and in accordance with
Section 8(c) of the Securities Act of 1933, as amended.

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

===============================================================================

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED _________, 199__)


                            HOME LOAN TRUST 199__-__

                         $_________ CLASS A-1 ADJUSTABLE RATE NOTES

CONSIDER CAREFULLY THE
RISK FACTORS BEGINNING
ON PAGE-S-17 IN THIS
PROSPECTUS SUPPLEMENT
AND ON PAGE 11 IN THE
PROSPECTUS.

                       $_________ CLASS A-4 _____% NOTES


                        FINANCIAL ASSET SECURITIES CORP.
                                   Depositor

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

                        -------------------------------
                                   Transferor

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

                        --------------------------------
                                Master Servicer

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

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

     THE NOTES
     The notes represent non-recourse obligations of the trust.
     Payments on the notes are secured by the proceeds of the home loans.
     The Class A-1 Notes will  accrue  interest  at a rate  equal to  One-Month
     LIBOR plus a fixed margin, subject to the limitations described herein.
     The Class A-2,  Class A-3 and Class A-4 Notes will accrue  interest at the
     applicable rates specified above.

CREDIT ENHANCEMENT
     Note  insurance  policy issued by ___________  will  guarantee  receipt of
     interest  and  principal  by  Noteholders  at the times and to the  extent
     described in this prospectus supplement.
     Excess interest  received from the home loans in the trust will be applied
     as payments of principal on the notes to establish and maintain a required
     level of overcollateralization.

     Neither the SEC nor any state  securities  commission  has approved  these
notes or  determined  that this  prospectus  supplement  or the  prospectus  is
accurate or complete. Any representation to the contrary is a criminal offense.

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

     We expect  that  delivery  of the notes  will be made in  book-entry  form
through the facilities of The Depository  Trust  Company,  Cedel Bank,  societe
anonyme, and the Euroclear System on or about _________, 199__.

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

                                [GREENWICH LOGO]

                                _________, 199__



<PAGE>


CONTENT OF PROSPECTUS SUPPLEMENT AND PROSPECTUS

    You should rely only on the information contained in this document. We have
not authorized anyone to provide you with different information. You should not
assume that the  information in the prospectus  supplement or the prospectus is
accurate as of any date other than the date on the front of this document.

    We provide  information  to you about the notes in two  separate  documents
that  progressively  provide more detail:  (a) the  prospectus,  which provides
general  information,  some of which may not apply to the  notes,  and (b) this
prospectus supplement, which describes the specific terms of the notes.

    If the terms vary between this prospectus  supplement and the  accompanying
prospectus, you should rely on the information in this prospectus supplement.

    We  include   cross-references  in  this  prospectus   supplement  and  the
prospectus to captions in these  materials  where you can find further  related
discussions.  The table of contents on the back cover of this document provides
the pages on which these captions are located.

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

LIMITATIONS ON OFFERS OR SOLICITATIONS

    We do not intend this document to be an offer or solicitation:

         (A)  if used in a jurisdiction in which such offer or solicitation
              is not authorized;

         (B)  ______ if the person  making  such  offer or  solicitation  is not
              qualified to do so; or

         (C)  if such offer or solicitation is made to anyone to whom it is
              unlawful to make such offer or solicitation.



<PAGE>


                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                      Page                                          Page

       PROSPECTUS SUPPLEMENT                          PROSPECTUS
<S>                                           <C>

Summary of Terms.......................S-     Prospectus Supplement.................. 2
Risk Factors...........................S-     Incorporation of Certain Information
The Trust..............................S-         by Reference....................... 2
The Depositor..........................S-     Available Information.................. 2
The Transferor.........................S-     Reports to Securityholders............. 2
The Originator.........................S-     Summary of Terms....................... 4
Description of the Notes...............S-     Risk Factors...........................11
The Servicer...........................S-     The Trust Fund.........................16
The Master Servicer, the Custodian            Use of Proceeds........................22
  and the Note Administrator...........S-     The Depositor..........................22
The Pool...............................S-     Loan Program...........................22
Description of the Notes...............S-     Description of the
Servicing of the Loans.................S-        Securities .........................24
Note Insurance.........................S-     Credit Enhancement.....................34
Method of Distribution.................S-     Yield and Prepayment
Prepayment and Yield Considerations....S-        Considerations......................40
Ratings................................S-     The Agreements.........................42
Certain Federal Income                        Certain Legal Aspects
  Tax Consequences.....................S-        of the Loans........................55
State Tax Consequences.................S-     Certain Material Federal Income
ERISA Considerations...................S-        Tax Considerations..................67
Experts................................S-     FASIT Securities.......................87
Legal Investment Matters...............S-     State Tax Considerations...............90
Legal Matters..........................S-     ERISA Considerations...................90
Ratings................................S-     Legal Investment.......................94
Index of Terms.........................S-     Method of Distribution.................95
                                              Legal Matters..........................96
                                              Financial Information..................96
                                              Rating.................................96

</TABLE>

<PAGE>


                                    SUMMARY

         The  following  summary is a short,  concise  description  of the main
   terms of the notes.  For this  reason,  the summary does not contain all the
   information  that  may be  important  to  you.  You  will  find  a  detailed
   description  of the terms of the notes  following  this  summary  and in the
   prospectus.


THE NOTES
On the closing date,  the trust will issue Class A-1,  Class A-2, Class A-3 and
Class A-4 Notes pursuant to the indenture.  Each class of notes will be secured
principally  by certain  assets of the trust.  The assets pledged to secure the
notes under the indenture and the payments  under the insurance  policy will be
the only  sources of  payments  on the notes.  The notes will be  available  in
book-entry  form through the clearing  facilities of DTC (in the United States)
or Cedel or Euroclear (in Europe) in minimum denominations of [$50,000].

TRUST
Home Loan Trust 199__-__

CUT-OFF DATE
_________, 199__

CLOSING DATE
On or about ________, 199__

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

TRANSFEROR
- --------------

ORIGINATOR
- --------------

SERVICER
- --------------

MASTER SERVICER, CUSTODIAN AND NOTE ADMINISTRATOR
- --------------

INDENTURE TRUSTEE
- --------------

OWNER TRUSTEE
- --------------

NOTE INSURER
- --------------

THE LOANS
The trust's main source of funds for making  payments on the notes will consist
of a pool of fixed rate home loans made to finance debt consolidation, property
improvements and/or cash out or other consumer purposes.  Most of the loans are
secured by junior liens on single family residences in which the borrowers have
little or no equity. As of ________,  199__, the loans consist of approximately
_______ loans with an aggregate principal balance of approximately  $__________
and original terms to maturity ranging from _______ years.

See "Description of the Loans."

PAYMENT DATES
The 25th day of each month,  or if the 25th day is not a business day, then the
next business day, beginning in ________ 199__.

INTEREST AND PRINCIPAL PAYMENTS
The  interest  rate for the Class A-1 Notes  will  equal the  lesser of (i) one
month LIBOR plus __% and (ii) the weighted average of the interest rates on the
home loans net of certain trust  expenses.  If on any payment date the interest
rate for the Class A-1 Notes is the rate  specified in clause (ii) above,  then
the difference  between the amount of interest  calculated using clause (i) and
that using  clause (ii) will be payable on the  following  payment  date,  with
accrued  interest on the amount of such  difference,  if  sufficient  funds are
available for such purpose.  The note  insurance  policy will not guarantee the
payment of any such shortfall in interest amounts.

Interest  payable on the Class A-1 Notes on any  payment  date will accrue from
the  preceding  payment  date (or in the case of the first  payment  date,  the
closing date) through the day preceding such current payment date. Calculations
of  interest  on the Class A-1 Notes will be computed on the basis of a year of
360 days and actual days elapsed.

The interest  rate for each of the Class A-2,  Class A-3 and Class A-4 Notes is
set forth on the cover.

Interest payable on the Class A-2, Class A-3 and Class A-4 Notes on any payment
date will accrue  during the calendar  month  preceding the month in which such
payment date occurs.  Calculations  of interest on the Class A-2, Class A-3 and
Class A-4 Notes will be computed on the basis of 360 days  consisting of twelve
30-day months.

On each payment date  available  funds  remaining  after the payment of certain
trust  expenses  will be applied to pay  interest  on the notes and then to pay
principal on the notes.  Payments of principal will be made sequentially to the
holders of the Class A-1,  Class  A-2,  Class A-3 and Class A-4 Notes,  in that
order, until the balance of each class of notes is reduced to zero.

See "Description of the Notes -- Payments on the Notes."

STATED MATURITY DATE
The stated maturity dates of the classes of notes are as follows:

Class A-1
Class A-2
- --------------
Class A-3
- --------------
Class A-4
- --------------

The  actual  final  payment  date for each  class of notes is  likely  to occur
earlier, and may occur significantly earlier, than its stated maturity date.

See "Prepayment and Yield Considerations".

CREDIT ENHANCEMENT

The   credit    enhancements    include   a   note    insurance    policy   and
overcollateralization.  The credit  enhancements  are  designed to increase the
likelihood  that  noteholders  will  receive  regular  payments of interest and
principal.

NOTE INSURANCE POLICY

The note insurer  will issue the note  insurance  policy  which will  guarantee
principal  and  interest  payments on the notes at the times and in the amounts
described in this prospectus supplement.

In the absence of payments under the note insurance  policy,  noteholders  will
directly bear the credit risk and other risks associated with the loans.

On each payment  date,  the  indenture  trustee will  determine  whether  funds
available to make the payments of principal and interest are sufficient.  If an
insufficiency  exists  and is covered by the note  insurance  policy,  then the
trustee will make a claim under the note insurance policy.

See "The Insurance Policy".

OVERCOLLATERALIZATION
It is anticipated that the home loans owned by the trust will pay interest each
month in an aggregate  amount  greater  than the amount  needed to pay fees and
monthly  interest  on the notes.  A portion  of this  excess  interest  will be
applied to pay principal on the notes,  which will reduce the principal balance
of the notes at a faster rate than the principal  balance of the loans is being
reduced.  As a result, the principal balance of the loans is expected to exceed
the  principal   balance  of  the  notes.   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 loans to maintain overcollateralization.

See "Description of the Notes."

OPTIONAL REDEMPTION

The  holders  of the trust  certificates  or the note  insurer  may  redeem the
outstanding notes once the aggregate balance of the notes has declined to 5% or
less of their initial aggregate balance.

See "Description of the Notes - Redemption of the Notes."

RATINGS

It is a condition  of the  issuance of the notes that they be assigned a rating
of "AAA" by Standard & Poor's Ratings  Services,  a division of The McGraw-Hill
Companies, Inc., and "Aaa" by Moody's Investors Service, Inc.

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

See "Ratings."

TAX STATUS

In the opinion of Brown & Wood LLP, for federal income tax purposes,  the notes
will be  characterized  as debt, and the trust will not be  characterized as an
association (or publicly traded  partnership)  taxable as a corporation or as a
taxable mortgage pool.

See "Certain Federal Income Tax Consequences" in this prospectus supplement and
"Certain Federal Income Tax Consequences" in the prospectus.

ERISA CONSIDERATIONS

If you  are a  fiduciary  of any  employee  benefit  plan or  other  retirement
arrangement  subject to the Employee Retirement Income Security Act of 1974, as
amended,  or Section  4975 of the  Internal  Revenue  Code,  you should  review
carefully with your lawyer whether you can buy or hold a note.

See "ERISA Considerations" in this prospectus supplement and in the prospectus.

LEGAL INVESTMENT

You should  consult  with your  lawyer to see if you are  permitted  to buy the
notes since the legal  investment  rules vary  depending on what kind of entity
you are and  who  regulates  you.  The  notes  will  not be  "mortgage  related
securities" for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984, as amended.

See  "Legal  Investment  Matters"  in this  prospectus  supplement  and  "Legal
Investment" in the prospectus.



<PAGE>


                                  RISK FACTORS

         THE  FOLLOWING  INFORMATION,  WHICH  YOU  SHOULD  CAREFULLY  CONSIDER,
IDENTIFIES CERTAIN SIGNIFICANT SOURCES OF RISK ASSOCIATED WITH AN INVESTMENT IN
THE NOTES.  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 home loans
                                         in  whole or in part at any  time.  We
                                         cannot   predict  the  rate  at  which
                                         borrowers will repay their home loans.
                                         A prepayment of a home loan  generally
                                         will  result  in a  prepayment  on the
                                         notes.

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

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

                                            The  rate  of  prepayments  on the
                                            loans   will   be    sensitive   to
                                            prevailing      interest     rates.
                                            Generally,  if prevailing  interest
                                            rates fall significantly  below the
                                            interest  rates on the  loans,  the
                                            loans are more  likely  to  prepay.
                                            Conversely,  if prevailing interest
                                            rates rise significantly,  the rate
                                            of   prepayments   is   likely   to
                                            decrease.

                                            The  originator may be required to
                                            repurchase   home  loans  from  the
                                            trust  as  a  result   of   certain
                                            breaches  of  representations   and
                                            warranties  or  certain  defects in
                                            the home loan  files  that have not
                                            been cured.  These repurchases will
                                            have the same effect on noteholders
                                            as a prepayment of the loans.

                                            Approximately  ___%  of the  loans
                                            require  the   borrower  to  pay  a
                                            penalty if the borrower prepays the
                                            loan during  periods  ranging  from
                                            [six  months to five  years]  after
                                            origination.  A prepayment  penalty
                                            may   discourage  a  borrower  from
                                            prepaying   the  loan   during  the
                                            applicable penalty period.

                                            The amount of overcollateralization
                                            required  under the  indenture  may
                                            vary over  time.  Any  increase  in
                                            this   amount   may  result  in  an
                                            accelerated  principal  payment  on
                                            the notes. Conversely, any decrease
                                            in  this   amount  may  lead  to  a
                                            reduced  principal  payment  on the
                                            notes.

                                            In most circumstances, liquidations
                                            of  defaulted  loans  will have the
                                            same  effect  on the  yield  of the
                                            holders   of   the   notes   as   a
                                            prepayment     of    the     loans.
                                            See"--Default    Risks"    for    a
                                            discussion  of  the  default  risks
                                            presented by the mortgage loans.

                                             If the notes are prepaid, you have
                                            no    assurance     that    similar
                                            investments   offering   comparable
                                            yields will be available.

                                             See    "Prepayment    and    Yield
                                         Considerations"   in  this  prospectus
                                         supplement   for  a   description   of
                                         factors  that may  influence  the rate
                                         and  timing  of   prepayments  on  the
                                         notes.

POTENTIAL INADEQUACY
OF CREDIT ENHANCEMENT................... The  home   loans  are   expected   to
                                         generate  more interest than is needed
                                         to pay interest on the notes since the
                                         weighted  average interest rate on the
                                         loans is  expected  to be higher  than
                                         the weighted  average interest rate on
                                         the notes.  If the home loans generate
                                         more  interest  than is  needed to pay
                                         interest owed on the notes and certain
                                         fees and  expenses  of the trust,  the
                                         remaining  interest  will  be  used to
                                         compensate  for losses  which occur on
                                         the  loans.   After  these   financial
                                         obligations  have been satisfied,  any
                                         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   required   level   of
                                         overcollateralization.

                                         The excess  interest  available on any
                                         payment  date will be  affected by the
                                         actual  amount of  interest  received,
                                         collected  or  recovered in respect of
                                         the loans during the preceding  month.
                                         Such  amount  will  be  influenced  by
                                         changes in the weighted average of the
                                         loan  interest  rates  resulting  from
                                         prepayments  and  liquidations  of the
                                         loans as well as from  adjustments  of
                                         the  interest  rate on the  Class  A-1
                                         Notes.  Because the interest  rates on
                                         the  loans  are  fixed  rates  and the
                                         interest  rate of the  Class A-1 Notes
                                         adjusts based on the  One-Month  LIBOR
                                         index,   it  is   possible   that  the
                                         weighted average of the interest rates
                                         on the notes may increase  relative to
                                         the  weighted  average of the interest
                                         rates for the loans. In that event, it
                                         may be  necessary  to  apply  all or a
                                         portion   of  the   available   excess
                                         interest to make required  payments of
                                         interest  on the  notes.  As a result,
                                         such    excess    interest    may   be
                                         unavailable for any other purpose.

                                         If   the   protection    afforded   by
                                         overcollateralization  is insufficient
                                         and if the note  insurer  is unable to
                                         meet its  obligations  under  the note
                                         insurance policy,  then the holders of
                                         the notes could  experience  a loss on
                                         their investment.

RISK OF LIMITATIONS ON
ADJUSTMENTS OF THE CLASS
A-1 NOTE INTEREST RATE
AND YIELD CONSIDERATIONS................ The yield on the Class A-1 Notes  will
                                         be   sensitive  to   fluctuations   in
                                         one-month  LIBOR  and may be capped by
                                         the weighted  average of the home loan
                                         interest rates (net of certain amounts
                                         described  herein).  The prepayment of
                                         the  higher  interest  rate  loans may
                                         result in a lower cap. The application
                                         of the cap may  result in an  interest
                                         payment  on the Class A-1 notes  lower
                                         than the interest that would have been
                                         paid   under   the   One-Month   LIBOR
                                         formula.

                                         Although  holders  of  the  Class  A-1
                                         Notes  will  be  entitled  to  receive
                                         certain  excess  funds to  cover  this
                                         deficiency, there is no assurance that
                                         such funds will be available. The note
                                         insurance  policy does not cover,  and
                                         the   ratings  of  the  notes  do  not
                                         address, the likelihood of the payment
                                         of any such deficiency.

LOAN DEFAULT RISKS...................... Noteholders   are   protected  by  the
                                         available forms of credit  enhancement
                                         against  the risk of loss  realized on
                                         the home loans. In most circumstances,
                                         liquidations  of home  loans will have
                                         the  same  effect  on  holders  of the
                                         notes as a loan  prepayment.  However,
                                         in the unlikely  event that the credit
                                         enhancements  are no longer  available
                                         to provide  protection to noteholders,
                                         any losses on the home loans  would be
                                         borne  by  such  holders.   The  risks
                                         presented  by the home  loans  include
                                         the following:

                                            Underwriting  Standards.  The  home
                                            loans were  generally  provided  to
                                            borrowers  who do not  qualify  for
                                            loans conforming to Freddie Mac and
                                            Fannie Mae guidelines. Consequently
                                            the loans in the  trust are  likely
                                            to experience  substantially higher
                                            rates of  delinquency,  foreclosure
                                            and    bankruptcy     than    loans
                                            underwritten in a more  traditional
                                            manner.  In addition,  no assurance
                                            can    be     given     that    the
                                            creditworthiness  of the  borrowers
                                            will not deteriorate as a result of
                                            future economic and social factors,
                                            which may result in  delinquency or
                                            default  by  such  borrower  on the
                                            related  loans.  Furthermore,   the
                                            losses   sustained  from  defaulted
                                            home  loans  are  likely to be more
                                            severe  (and  will   frequently  be
                                            total  losses)  because  the  costs
                                            incurred  in  the   collection  and
                                            liquidation  of defaulted  loans in
                                            relation to the  smaller  principal
                                            balances   are   disproportionately
                                            higher than for first lien,  single
                                            family mortgage loans,  and because
                                            substantially  all of the loans are
                                            secured   by   junior    liens   on
                                            mortgaged  properties  in which the
                                            borrowers  had  little or no equity
                                            at the time of origination.

                                            Early  Default.  Defaults  on  home
                                            loans  are  generally  expected  to
                                            occur more  frequently in the early
                                            years of the  terms of home  loans.
                                            The  weighted   average  number  of
                                            months  since  origination  of  the
                                            loans as of the cut-off date is ___
                                            months, which is not a sufficiently
                                            long  period  of  time  to  develop
                                            reliable performance data regarding
                                            the loans.  You should  expect that
                                            delinquencies  will increase as the
                                            loans become more seasoned.

                                            High LTV Ratios. Approximately ___%
                                            of the  home  loans  have  combined
                                            loan-to-value  ratios  in excess of
                                            ___%.   Loans  with  high  combined
                                            loan-to-value  ratios  will be more
                                            sensitive  to  declining   property
                                            values  than would those with lower
                                            combined  loan-to-value  ratios and
                                            therefore  may  experience a higher
                                            incidence of default.  In addition,
                                            with respect to loans with combined
                                            loan-to-value  ratios  near  or  in
                                            excess  of  ___%,  if  the  related
                                            borrowers relocate,  such borrowers
                                            may be unable to repay the loans in
                                            full from the sale  proceeds of the
                                            financed properties and other funds
                                            available.  Accordingly  such loans
                                            likely will experience higher rates
                                            of   delinquencies,   defaults  and
                                            losses.  With respect to home loans
                                            the  proceeds of which were used in
                                            whole   or   in   part   for   debt
                                            consolidation, the related borrower
                                            may incur  further  consumer  debt.
                                            This reloading of debt could impair
                                            the  ability of such  borrowers  to
                                            repay the loans.

                                            Geographic Concentration. Mortgaged
                                            properties located in the states of
                                            ______,  ______ and  ______  secure
                                            approximately  __%,  __%,  and __%,
                                            respectively,  of the  home  loans.
                                            This geographic concentration might
                                            magnify  the effect on the trust of
                                            adverse   economic   conditions  in
                                            these states and might increase the
                                            rate of delinquencies, defaults and
                                            losses on the home  loans more than
                                            would be the case if the  mortgaged
                                            properties were more geographically
                                            diversified.         [Additionally,
                                            mortgaged  properties in California
                                            may be particularly  susceptible to
                                            certain   types   of    uninsurable
                                            hazards,   such   as   earthquakes,
                                            floods, mudslides and other natural
                                            disasters.]

                                            Limitation    on    Repurchase   of
                                            Defective  Loans by the Originator.
                                            No assurance  can be given that, at
                                            any particular time, the originator
                                            will  be  capable,  financially  or
                                            otherwise,   of  repurchasing  home
                                            loans  as  a  result   of   certain
                                            breaches  of  representations   and
                                            warranties  or  certain  defects in
                                            the home loan  files  that have not
                                            been cured.  If the  originator  is
                                            not able or otherwise does not make
                                            these   repurchases,   the   master
                                            servicer,  on behalf of the  trust,
                                            will make  customary and reasonable
                                            efforts  to  recover   the  maximum
                                            amount possible with respect to the
                                            defective loan.  However,  there is
                                            no assurance  that such  recoveries
                                            will be  adequate  to  fully  cover
                                            principal   and  interest   amounts
                                            owing on such loan.

                                         [None of the  loans  were more than 30
                                         days  delinquent  in payment as of the
                                         cut-off date.]

INSOLVENCY, RECEIVERSHIP OR
CONSERVATORSHIP OF THE ORIGINATOR
MAY INCREASE THE RISK OF LOSS
OR DELAY ON YOUR PAYMENTS............... The   originator   believes  that  the
                                         transfer  of  the  home  loans  to the
                                         Seller    is    an    absolute     and
                                         unconditional sale. If a receiver or a
                                         conservator   is  appointed   for  the
                                         originator,  however, such receiver or
                                         conservator     may     attempt     to
                                         recharacterize the sale as a borrowing
                                         secured by a pledge of the loans. Such
                                         an  attempt,   even  if  unsuccessful,
                                         could  result  in  delays  on the note
                                         PAYMENTS.    If   such   receiver   or
                                         conservator were  successful,  then it
                                         could accelerate  payment of the notes
                                         and sell the assets  pledged under the
                                         indenture.  You would then be entitled
                                         to  no  more   than  the   outstanding
                                         principal   amount   of   such   notes
                                         together  with interest to the date of
                                         payment.  There is no  assurance  that
                                         the  proceeds  of any  sale  of  trust
                                         assets would be sufficient to pay such
                                         amounts.

YEAR 2000 SYSTEMS RISK ................. As is the  case  with  most  companies
                                         using  computers in their  operations,
                                         the Master  Servicer  and Servicer are
                                         faced  with  the  task  of  completing
                                         their  compliance  goals in connection
                                         with the year 2000 issue. In the event
                                         that   the   Master   Servicer,    the
                                         Servicer,  or any of their  suppliers,
                                         customers,  brokers  or  agents do not
                                         successfully  and timely  achieve year
                                         2000  compliance,  the  performance of
                                         obligations of the Master Servicer and
                                         Servicer under the relevant agreements
                                         could    be    materially    adversely
                                         affected.

                                         See    "The     Servicer--Year    2000
                                         Compliance"    in   this    prospectus
                                         supplement.

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

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

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

                                            You  may  be  unable  to   reinvest
                                            amounts distributed as principal on
                                            a note at a rate  comparable to the
                                            interest   rate  on  the  note.  In
                                            general,  principal prepayments are
                                            expected   to  be  greater   during
                                            periods of relatively  low interest
                                            rates.

                                            A market  for  resale  of the notes
                                            may not develop or provide you with
                                            liquidity of investment.

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




<PAGE>


                                   THE TRUST

                                    GENERAL

         The Trust, Home Loan Trust 199__-__,  is a business trust formed under
the laws of the State of Delaware pursuant to the deposit trust agreement dated
as of ______,  199__ (the "TRUST  AGREEMENT")  among Financial Asset Securities
Corp.,  as depositor (the  "DEPOSITOR"),  and _________,  as owner trustee (the
"OWNER  TRUSTEE"),  _______,  as paying  agent (the  "PAYING  AGENT")  and note
administrator  (the "NOTE  ADMINISTRATOR"  ) and  _________,  as servicer  (the
"SERVICER").  After its  formation,  the Trust will not engage in any  activity
other  than (i)  acquiring,  holding  and  managing  the loans  conveyed  to it
pursuant to the Trust Agreement (the "LOANS") and the other assets of the Trust
and proceeds  therefrom,  (ii) issuing the Asset-Backed  Notes, Series 199__-__
(the  "NOTES")  and a  single  class  of trust  certificates  representing  the
beneficial   ownership  interest  in  the  assets  of  the  Trust  (the  "TRUST
CERTIFICATES"),  (iii) making payments on the Notes and in respect of the Trust
Certificates,  and (iv)  engaging  in  other  activities  that  are  necessary,
suitable or convenient to accomplish the foregoing or are incidental thereto or
connected therewith.  The Trust will acquire home loans (the "LOANS") having an
aggregate  principal  balance of $_________  (the "CUT-OFF DATE POOL  PRINCIPAL
BALANCE")  as of  ________,  199__  (the  "CUT-OFF  DATE")  from the  Depositor
pursuant to the Trust Agreement.

         The assets of the Trust  primarily will consist of the Loans,  each of
which will be secured by a mortgage, deed of trust or other security instrument
(a  "MORTGAGE").  See "The  Pool"  herein.  The  assets of the Trust  also will
include (i) payments of interest and principal in respect of the Loans received
on or after the Cut-off Date; (ii) security  interests in the related mortgaged
properties  (the  "MORTGAGED  PROPERTIES");  (iii)  amounts  on  deposit in the
Collection Account,  the Note Account and the Certificate  Distribution Account
(each as defined  herein);  (iv) the assignment of the rights of _________ (the
"TRANSFEROR") under the home loan sale agreement dated as of ______, 199__ (the
"TRANSFEROR SALE Agreement")  between _______, as originator (the "ORIGINATOR")
and the Transferor; (v) the rights of the Indenture Trustee under the Insurance
Policy (each as defined herein); and (vi) certain other ancillary or incidental
funds,  rights and properties  related to the foregoing.  The unpaid  principal
balance of each Loan as of the Cut-off  Date is defined  herein as the "CUT-OFF
DATE  PRINCIPAL  BALANCE".  The  "PRINCIPAL  BALANCE"  of a  Loan  on  any  day
subsequent to the Cut-off Date is equal to its Cut-off Date Principal  Balance,
minus all principal  reductions  credited against the Principal Balance of such
Loan since the Cut-off Date; provided, however, that the Principal Balance of a
Liquidated  Loan as defined herein will be zero.  With respect to any date, the
"POOL PRINCIPAL  BALANCE" will be equal to the aggregate  Principal Balances of
all Loans as of such date.

         The Trust's principal offices are located in Wilmington,  Delaware, in
care of _______,  as Owner Trustee, at the address set forth below under "- The
Owner Trustee."

THE OWNER TRUSTEE

          ________  will act as the Owner  Trustee  under the Trust  Agreement.
______  is  a  Delaware  ______  and  its  principal  offices  are  located  at
___________.

                                 THE DEPOSITOR

         Financial  Asset  Securities  Corp.  (the  "DEPOSITOR")  is a Delaware
corporation. The Depositor is an indirect limited purpose finance subsidiary of
National  Westminster  Bank Plc and an affiliate of Greenwich  Capital Markets,
Inc. (the "UNDERWRITER").  See "The Depositor" in the Prospectus and "Method of
Distribution"  herein. None of the Depositor,  National Westminster Bank Plc or
any of their  affiliates or any other person or entity will insure or guarantee
or otherwise be obligated with respect to the Notes.

                                 THE TRANSFEROR

          ______________   (the   "TRANSFEROR")   is  a  _______.   [Transferor
Information].  The  Transferor  will acquire the Loans from the Originator in a
transaction  contemporaneous with the transfer of the Loans from the Transferor
to the  Depositor.  The  Transferor's  corporate  headquarters  are  located at
______________.

                                 THE ORIGINATOR

GENERAL

         [Originator Information]

UNDERWRITING CRITERIA

         [Substantially  all of the Loans  transferred  to the Trust  will have
been   underwritten   in   accordance   with  the   Originator's   underwriting
requirements.  Generally,  the underwriting standards of the Originator place a
greater emphasis on the  creditworthiness  of the borrower than on the value of
the underlying  collateral in evaluating the likelihood that a borrower will be
able to repay a Loan.]

         [In many cases,  Loans will have been made to borrowers that typically
have limited  access to mortgage  financing  for a variety of reasons,  such as
high ratios of debt-to-income  and insufficient home equity value. Each Loan is
subject to various  risks,  including,  without  limitation,  the risk that the
related borrower will not be able to make payments of interest and principal on
the loan and that the realizable value of the related  Mortgaged  Property will
be insufficient  to repay the  outstanding  interest and principal owed on such
loan. The Originator  uses its own credit  evaluation  criteria to classify the
loans by risk class.  These criteria  include,  as a significant  component,  a
credit score (the "CREDIT Score")  derived based on a methodology  developed by
_________. The Credit Scores, which are obtained from national credit reporting
organizations,  are numerical  representations of borrowers'  estimated default
probability, and generally range from a low of 200 to a high of 800. A borrower
with  a  Credit   Score  of  700  or  higher  would  be  assigned  the  highest
classification  for  credit  quality  by the  Originator.  Additional  criteria
include the borrower's  debt-to-income ratio, mortgage credit history, consumer
credit history,  prior bankruptcies,  prior  foreclosures,  notices of default,
deeds-in-lieu of foreclosure and  repossessions.  The Originator  believes that
the most important credit  characteristics  are the borrower's Credit Score and
debt-to-income  ratio. The range of the Credit Scores and debt-to-income ratios
of  the   borrowers   under  the  Loans  is  set  forth   under  "The  Pool  --
Characteristics of the Loans" herein.]

         The Originator  requires a full appraisal of a Mortgaged Property only
for Loans in excess of  $_____.  For  loans of more than  $_____ to  $_____,  a
drive-by  appraisal or  comparable  method is obtained.  For loans of more than
$_____  to  $______,  a  broker's  price  opinion,   statistical  appraisal  or
comparable method is obtained, and for loans of $______ or less, the Originator
relies on the property value stated by the borrower in the loan application.

         The Originator's underwriting guidelines provide for the evaluation of
a loan  applicant's  creditworthiness  through  the  use of a  consumer  credit
report,  verification of employment and a review of the debt-to-income ratio of
the applicant.  The borrower's  income is generally  verified  through  various
means, including without limitation applicant interviews, written verifications
with  employers  and  review  of pay  stubs or tax  returns.  A  borrower  must
generally  demonstrate  sufficient  levels of disposable income to satisfy debt
repayment requirements.

         Less than ____% of the Cut-off Date Pool Principal Balance consists of
Loans that were originated by the Originator pursuant to expanded  underwriting
guidelines. These guidelines were established to conform to the requirements of
certain  third party  investors,  and in certain  instances  may result in more
stringent and in other instances less stringent underwriting  requirements than
under the Originator's general underwriting  guidelines.  Accordingly,  certain
Loans  included  in the  Pool may be of a  different  credit  quality  and have
different loan characteristics than other Loans.

         In certain cases, the Loans fall outside the Originator's underwriting
guidelines  due to various  documentation  issues  and/or  credit  limitations.
However, to the extent that the expanded underwriting guidelines were followed,
compensating factors associated with the loan or the borrower were noted which,
in the  Originator's  judgment,  outweighed the deviation from the Originator's
general  underwriting  guidelines.  To  the  extent  that  certain  Loans  were
originated by the Originator under less stringent underwriting guidelines, such
Loans may be more likely to experience higher rates of delinquencies,  defaults
and losses than those Loans originated pursuant to more stringent  underwriting
guidelines.

         The Originator's  underwriting requirements for certain types of loans
may change  from time to time,  which in certain  instances  may result in more
stringent and in other  instances  less  stringent  underwriting  requirements.
Depending upon the date on which the Loans were  originated or purchased by the
Originator, Loans included in the Pool may have been originated or purchased by
the Originator under different underwriting  standards,  and accordingly,  some
Loans  included  in the  Pool may be of a  different  credit  quality  and have
different  characteristics  than other Loans.  Furthermore,  to the extent that
certain  Loans  were  originated  or  purchased  by the  Originator  under less
stringent  underwriting  standards,  such Loans are more  likely to  experience
higher rates of delinquencies,  defaults and losses than those Loans originated
or purchased under more stringent underwriting standards.

                                  THE SERVICER

GENERAL

         [Servicer Information]

SERVICING EXPERIENCE

         As of  _________,  199__,  the  Servicer  had a  total  mortgage  loan
servicing,  portfolio  of ______  accounts  approximating  $______ in principal
balance.  The Servicer's  servicing  portfolio includes both loans serviced for
the account of _________ and its affiliates and loans serviced for the accounts
of others.  Less than ___% of the  Servicer's  servicing  portfolio  represents
first lien residential  mortgage loans. The balance of the Servicer's servicing
portfolio  is composed of junior lien  mortgage  loans,  including  FHA Title I
loans, home improvement loans, home equity loans, and debt consolidation loans.

DELINQUENCY EXPERIENCE

         The tables  that  follow  present the  delinquency  experience  of the
Servicer's servicing portfolio (the "TOTAL SERVICING PORTFOLIO").

         The delinquency  experience of the Servicer set forth in the following
tables may not be indicative of the expected  performance of the Loans, and the
information  in the  tables  below is not  intended  to  predict  the  expected
delinquency  experience  of the Loans or of past,  current  or future  pools of
loans of the Servicer.

                        SERVICER DELINQUENCY EXPERIENCE

<TABLE>
<CAPTION>
                           TOTAL SERVICING PORTFOLIO

<S>                       <C>              <C>           <C>             <C>
                               _________, 199__               _________, 199__                ________, 199__
                                           Percent of                     Percent of                     Percent of
                          Outstanding        Total        Outstanding        Total       Outstanding        Total
   Delinquency Status       Balance         Balance         Balance         Balance        Balance         Balance
- -----------------------
       Current             $___________        %           $___________       %                     $        %
- -----------------------
       30 Days              ___________        %            ___________       %                              %
- -----------------------
       60 Days              ___________        %            ___________       %                              %
- -----------------------
       90 Days              ___________        %            ___________       %                              %
- -----------------------
       120 Days             ___________        %            ___________       %                              %
- -----------------------
 Loans in Liquidation       ___________        %            ___________       %                              %
     Foreclosure,
Litigation and Claims
      Processing
        Total              $___________      100.00%       $___________     100.00%                 $      100.0%
- -----------------------
</TABLE>


YEAR 2000 COMPLIANCE

         _____________  and  _______________  is each  heavily  dependent  upon
complex  computer  systems  for all phases of its  operations.  The "YEAR 2000"
issue -- common to most  corporations  --  concerns  the  inability  of certain
software  and  databases  properly  to  recognize  date  sensitive  information
beginning  January 1, 2000. This problem could result in a disruption to either
company's  operations,  if  not  corrected.  Financial  service  companies  are
particularly sensitive to such disruptions.  __________ and _________ each uses
third  party  vendors  for certain of its  systems.  As a result,  much of each
company's  remediation  efforts  relates to monitoring and  communicating  with
those vendors.  Each of _________ and  ___________ has assessed and developed a
detailed  strategy to prevent or at least minimize problems related to the Year
2000 issue.  Resources  have been  committed  and  implementation  has begun to
modify the affected information systems of each company.  However, no assurance
can be given that any or all of the  systems  discussed  above,  including  the
systems of _________ and ________ and their respective third party vendors, are
or will be Year 2000  compliant or that the costs required to address Year 2000
issues will not adversely affect the business,  financial  condition or results
of  operations  of  the  respective  companies  or  the  performance  of  their
respective obligations under the various transaction documents

             THE MASTER SERVICER, CUSTODIAN AND NOTE ADMINISTRATOR

         The information set forth below has been provided by ________ ("____")
and  neither  the  Trust,   the  Depositor  nor  the   Underwriter   makes  any
representations  or  warranties  as to the  accuracy  or  completeness  of such
information.

         ________  is a _______,  located at  __________.  If the  Servicer  is
terminated as a result of a Servicer Event of Default,  the Master Servicer (or
the Indenture Trustee, in limited  circumstances) shall be obligated to succeed
to the obligations of the Servicer or to appoint a successor  Servicer.  If the
Master Servicer is terminated  pursuant to the Servicing  Agreement as a result
of a failure to perform its obligations thereunder, the Indenture Trustee shall
be obligated to succeed to the obligations of the Master Servicer or to appoint
a successor Master Servicer with the prior consent of the Note Insurer.

                                    THE POOL

GENERAL

         The "POOL" will consist of the Loans conveyed to the Trust pursuant to
the Trust Agreement.  The Loans will consist of loans for which the related net
proceeds   were  used  to  finance  (i)   property   improvements,   (ii)  debt
consolidation,   or  (iii)  a  combination  of  property   improvements,   debt
consolidation,  cash-out or other consumer  purposes.  Substantially all of the
Mortgages  for the Loans will be junior in priority to one or more senior liens
on  the  related  Mortgaged   Properties,   which  will  consist  primarily  of
owner-occupied single family residences. Substantially all of the Loans will be
secured by liens on Mortgaged  Properties in which the borrowers have little or
no equity (i.e., the related Combined  Loan-to-Value  Ratios approach or exceed
100%).

         "COMBINED  LOAN-TO-VALUE  RATIO" means,  with respect to any Loan, the
fraction,  expressed as a  percentage,  the numerator of which is the principal
balance of such Loan at  origination  plus,  in the case of a Loan secured by a
junior lien, the aggregate  outstanding principal balance of all other mortgage
loans on such  Mortgaged  Property on the date of origination of such Loan, and
the  denominator  of which is the  appraised  or  stated  value of the  related
Mortgaged Property at the time of origination of such Loan.

         Generally,  the Loans will have been  originated  or  acquired  by the
Transferor in one of three ways: (i) the wholesale purchase of loans, on a flow
basis,  originated by unaffiliated  lenders, as correspondents  ("CORRESPONDENT
ORIGINATIONS"),  including  delegated  underwriting,  correspondents;  (ii) the
origination  of loans  directly  to  consumers,  including  but not  limited to
solicitations  through  advertising and  telemarketing  and referrals from home
improvement  contractors ("DIRECT  ORIGINATIONS");  or (iii) the purchase, on a
bulk  basis,  of loan  portfolios  originated  by  other  unaffiliated  lenders
("PORTFOLIO ACQUISITIONS").

                  For a description of the underwriting  criteria applicable to
the Loans, see "The Originator--Underwriting Criteria" herein. All of the Loans
will  have  been  originated  or  acquired  by the  Transferor  and sold by the
Transferor to the Depositor and, pursuant to the Trust Agreement, the Depositor
will transfer the Loans to the Trust. Pursuant to the Indenture, the Trust will
pledge and assign the Loans to the  Indenture  Trustee  for the  benefit of the
Noteholders.  The Trust  will be  entitled  to all  payments  of  interest  and
principal  and all  proceeds  received  in respect of the Loans on or after the
Cut-off Date, subject to the lien of the Indenture.

ASSIGNMENT OF LOANS

         The  Loans  were  originated  by the  Originator  or  acquired  by the
Originator  through its network of brokers and  correspondents.  On or prior to
the date the Notes are issued,  the  Originator  will sell each Loan  (together
with all right,  title and  interest in and to all  payments of  principal  and
interest  received in respect of the Loans on or after the Cut-out Date) to the
Transferor  pursuant to the Transferor  Sale  Agreement.  The  Transferor  will
convey  each such Loan  (together  with such  rights to  payments  received  in
respect of the Loans) and its rights under the Transferor Sale Agreement to the
Depositor  pursuant to the home loan sale agreement dated ________,  199__ (the
"HOME LOAN SALE  AGREEMENT")  between the Transferor  and the Depositor,  which
will in turn convey such Loans (together with such rights to payments) and such
rights under the  Transferor  Sale Agreement and its rights under the Home Loan
Sale Agreement to the Trust,  pursuant to the Trust  Agreement.  The Transferor
will acquire the Loans from the  Originator  in a  transaction  contemporaneous
with the transfer of the Loans from the Transferor to the Depositor.

         At the time of  issuance  of the Notes,  the Trust will  pledge to the
Indenture  Trustee for the benefit of the  Noteholders and the Note Insurer all
of the Trust's  right,  title and interest in and to the Loans,  including  all
principal  and  interest  due on each such Loan on and after the Cut-off  Date,
together  with its right,  title and  interest  in and to the  proceeds  of any
related  insurance  policies  received  after the  issuance  of the Notes.  The
Indenture  Trustee,  concurrently  with such assignment,  will authenticate and
deliver the Notes at the  direction of the Trust in exchange  for,  among other
things, the Loans.

         The  Indenture  will require the Trust to deliver to the Custodian the
Mortgage  Notes  relating  to  the  Loans,  endorsed  without  recourse  to the
Indenture Trustee,  the related Mortgages with evidence of recording-  thereon,
the title  policies  with  respect to the  related  Mortgaged  Properties,  all
intervening mortgage  assignments,  if applicable,  and certain other documents
relating to the Loans (the "MORTGAGE  Files").  The Transferor will be required
to cause to be prepared  and  recorded,  at the expense of the  Transferor  and
within the time period  specified in the Indenture  (or, if original  recording
information  is  unavailable,  within such later  period as is permitted by the
Indenture),  assignments  of the Mortgages from the Transferor to the Indenture
Trustee.

         The Custodian  will review the Mortgage  Files  delivered to it and if
any  document  required  to be  included  in any  Mortgage  File is found to be
missing or to be defective in any material respect and such defect is not cured
within 60 days following  notification  thereof to the Servicer,  the Indenture
Trustee,  the Note Insurer, the Transferor and the Originator by the Custodian,
the Originator will be required to remove the related Loan from the Pool in the
manner described below.

         In connection  with the transfer of the Loans to the  Transferor,  the
Originator will make certain  representations  and warranties in the Transferor
Sale Agreement as to the accuracy in all material  respects of the  information
set forth on a schedule identifying and describing each Loan. In addition,  the
Originator  will make  certain  other  representations  and  warranties  in the
Transferor Sale Agreement regarding the Loans,  including,  for instance,  that
each  Loan,  at  its  origination,  complied  in  all  material  respects  with
applicable  state and federal  laws,  that each mortgage is a valid lien on the
related Mortgaged Property, that, as of the Cut-off Date, no Loan was more than
30  days  past  due,  that  each  Mortgaged  Property  consists  of a  one-  to
four-family  residential  property  or unit in a  condominium  or planned  unit
development,  that  the  Originator  had a good  title  to each  Loan  prior to
transfer and that the  Originator  was  authorized to originate  each Loan. The
rights  of  the   Transferor   to  enforce   remedies   for  breaches  of  such
representations  and  warranties in the Transferor  Sale Agreement  against the
Originator  will be  assigned to the  Depositor  pursuant to the Home Loan Sale
Agreement.   Those   rights  to  enforce   remedies   for   breaches   of  such
representations and warranties will in turn be assigned by the Depositor to the
Trust pursuant to the Trust  Agreement,  and then by the Trust to the Indenture
Trustee pursuant to the Indenture.

         If with respect to any Loan (1) a defect in any document  constituting
a part of the related Mortgage File remains uncured within the period specified
above  and  materially  and  adversely  affects  the  value of any such Loan or
materially  and adversely  affects the interest of the Indenture  Trustee,  the
Noteholders or the Note Insurer  therein or (2) a breach of any  representation
or warranty made by the Originator relating to such Loan occurs and such breach
materially  and adversely  affects the value of any such Loan or materially and
adversely  affects the interests of the Indenture  Trustee,  the Noteholders or
the Note Insurer therein, the Originator will be required to remove the related
Loan (any such Loan,  a  "DEFECTIVE  LOAN") from the Pool by  remitting  to the
Indenture  Trustee an amount equal to the Principal  Balance of such  Defective
Loan  together  with  interest  accruing  at  the  Mortgage  Rate  (net  of the
applicable  Servicing Fee rate) on such  Defective  Loan from the date interest
was last  paid by the  related  borrower  to the end of the  Collection  Period
immediately  preceding  the related  Deposit Date,  less any payments  received
during the related  Collection  Period in respect of such  Defective  Loan (the
"RELEASE  PRICE").  Upon  deposit of the Release  Price in the Note Account (as
hereinafter  defined) and receipt by the Indenture Trustee and the Note Insurer
of written  notification  of any such  removal,  the  Indenture  Trustee  shall
execute and deliver an instrument  of transfer or assignment  necessary to vest
legal and beneficial  ownership of such Defective Loan  (including any property
acquired in respect  thereof or proceeds of any  insurance  policy with respect
thereto) in the Depositor and release such  Defective Loan from the lien of the
Indenture.

         The  obligation  of the  Originator  to cure  or  remove  any  Loan as
described above will constitute the sole remedy  available to Noteholders,  the
Note Insurer (with certain exceptions) or the Indenture Trustee for a Defective
Loan.

PAYMENTS ON THE LOANS

         The Loans  provide for a schedule of payments  that will be, if timely
paid,  sufficient to amortize  fully the  principal  balance of the Loans on or
before their maturity date. The Loans have scheduled monthly payment dates that
occur  throughout  each  month.  Each Loan bears  interest at a fixed rate (the
"LOAN RATE").  [Interest on the Loans will accrue under an "actuarial interest"
method. No Loan provides for deferred interest or negative amortization.]

         The actuarial  interest  method  provides that interest is charged and
payments are due as of a scheduled  day each month that is fixed at the time of
origination,  and  payments  received  after  a  grace  period  following  such
scheduled day are subject to late charges.  A scheduled  payment on such a Loan
received  either  earlier or later than the scheduled due date thereof will not
affect the amortization schedule or the relative application of such payment to
principal and interest in respect of such Loan.

CHARACTERISTICS OF LOANS

         Set  forth  below  is  certain   statistical   information   regarding
characteristics of the Loans expected to be included in the Pool as of the date
of this  Prospects  Supplement.  Prior to the Closing Date,  the Transferor may
remove  any of the  Loans  intended  for  inclusion  in  the  Pool,  substitute
comparable loans therefor, or add comparable loans thereto; provided,  however,
that the  aggregate  principal  balance of Loans so removed,  replaced or added
will not exceed 5% of the Cut-off Date Pool Principal Balance. As a result, the
statistical  information  presented below regarding the  characteristics of the
Loans  expected to be included  in the Pool may vary in certain  respects  from
comparable  information  based  on the  actual  composition  of the Pool at the
Closing  Date.  A schedule of the Loans  included in the Pool as of the Closing
Date will be attached to the Trust Agreement.

         The  Loans  expected  to be  included  in the  Pool  will  consist  of
approximately  _____  loans  having a Cut-off  Date Pool  Principal  Balance of
approximately $___________. Except as provided above, the Loans are expected to
have the approximate  characteristics  set forth in the tables beginning on the
following  factors.  The sums of the amounts and  percentages  in the following
tables may not equal the totals shown due to rounding.

         Wherever reference is made in this Prospectus  Supplement to an amount
or a percentage of the Loans,  such amount or percentage is determined  (unless
otherwise  specified) on the basis of the Cut-off Date Pool Principal  Balance.
Numerical  entries in the following  tables may not sum to the indicated totals
due to rounding.

                                                 LOAN RATES

<TABLE>
<CAPTION>

            Range of Loan rates              Number of Loans    Aggregate Cut-off Date    Percent of Total By
                                                                  Principal Balance       Aggregate Cut-off Date
                                                                                              Principal Balance
<S>                                         <C>                <C>                       <C>
- --------------------------------------------
  9.850% to 11.000%.......................                                        $                       %
- --------------------------------------------
11.001% to 12.000%........................                                                                %
- --------------------------------------------
12.001% to 13.000%........................                                                                %
- --------------------------------------------
13.001% to 14.000%........................                                                                %
- --------------------------------------------
14.001% to 15.000%........................                                                                %
- --------------------------------------------
15.001% to 16.000%........................                                                                %
- --------------------------------------------
16.001% to 17.000%........................                                                                %
- --------------------------------------------
17.001% to 18.000%........................                                                                %
- --------------------------------------------
     Totals...............................                                        $                       %
- --------------------------------------------
</TABLE>

The  weighted  average  Loan  Rate of the  Loans  as of the  Cut-off  Date  was
approximately ____% per annum.

                                      CUT-OFF DATE PRINCIPAL BALANCES

<TABLE>
<CAPTION>
 Range of Cut-off Date Principal Balances    Number of Loans    Aggregate Cut-off Date       Percent of Total By
                                                                  Principal Balance         Aggregate Cut-off Date
                                                                                              Principal Balance
<S>                                         <C>                <C>                         <C>
- --------------------------------------------
Up to $10,000.00..........................                                        $                       %
- --------------------------------------------
$10,000.01 to $20,000.00..................                                                                %
- --------------------------------------------
$20,000.01 to $30,000.00..................                                                                %
- --------------------------------------------
$30,000.01 to $40,000.00..................                                                                %
- --------------------------------------------
$40,000.01 to $50,000.00..................                                                                %
- --------------------------------------------
$50,000.01 to $60,000.00..................                                                                %
- --------------------------------------------
$60,000.01 to $70,000.00..................                                                                %
- --------------------------------------------
$70,000.01 to $80,000.00..................                                                                %
- --------------------------------------------
$80,000.01 to $90,000.00..................                                                                %
- --------------------------------------------
$90,000.01 to $100,000.00.................                                                                %
- --------------------------------------------
     Totals ..............................                                        $                       %
- --------------------------------------------
</TABLE>

The  average  principal  balance  of the  Loans  as of  the  Cut-off  Date  was
$________.


                        ORIGINAL LOAN PRINCIPAL BALANCES
<TABLE>
<CAPTION>

Range of Principal Balances at Origination   Number of Loans      Aggregate Original         Percent of Total By
                                                                   Principal Balance          Aggregate Original
                                                                                              Principal Balance
<S>                                         <C>                  <C>                        <C>
- --------------------------------------------
Up to $10,000.00..........................                                         $                      %
- --------------------------------------------
$10,000.01 to $20,000.00..................                                                                %
- --------------------------------------------
$20,000.01 to $30,000.00..................                                                                %
- --------------------------------------------
$30,000.01 to $40,000.00..................                                                                %
- --------------------------------------------
$40,000.01 to $50,000.00..................                                                                %
- --------------------------------------------
$50,000.01 to $60,000.00..................                                                                %
- --------------------------------------------
$60,000.01 to $70,000.00..................                                                                %
- --------------------------------------------
$70,000.01 to $80,000.00..................                                                                %
- --------------------------------------------
$80,000.01 to S90,000.00..................                                                                %
- --------------------------------------------
$90,000.01 to $100,000.00.................                                                                %
- --------------------------------------------
     Totals...............................                                         $                      %
- --------------------------------------------
</TABLE>

The average  principal  balance of the Loans at origination  was  approximately
$________.


                                     REMAINING TERMS TO STATED MATURITY

<TABLE>
<CAPTION>
    Range of Remaining Terms to Stated       Number of Loans    Aggregate Cut-off Date       Percent of Total By
             Maturity (Months)                                     Principal Balance        Aggregate Cut-off Date
                                                                                              Principal Balance
<S>                                         <C>                <C>                         <C>
- --------------------------------------------
31 to 60..................................                                         $                      %
- --------------------------------------------
61 to 90..................................                                                                %
- --------------------------------------------
91 to 120.................................                                                                %
- --------------------------------------------
121 to 150................................                                                                %
- --------------------------------------------
151 to 180................................                                                                %
- --------------------------------------------
181 to 210................................                                                                %
- --------------------------------------------
211 to 240................................                                                                %
- --------------------------------------------
241 to 270................................                                                                %
- --------------------------------------------
271 to 300................................                                                                %
- --------------------------------------------
     Totals ..............................                                         $                      %
- --------------------------------------------
</TABLE>

The  weighted  average  term to stated  maturity of the Loans as of the Cut-off
Date was approximately _______ months.


                                          MONTHS SINCE ORIGINATION

<TABLE>
<CAPTION>
         Months Since Origination            Number of Loans    Aggregate Cut-off Date       Percent of Total By
                                                                  Principal Balance         Aggregate Cut-off Date
                                                                                              Principal Balance
<S>                                         <C>                <C>                         <C>
- --------------------------------------------
0.........................................                                        $                       %
- --------------------------------------------
1.........................................                                                                %
- --------------------------------------------
2.........................................                                                                %
- --------------------------------------------
3.........................................                                                                %
- --------------------------------------------
4.........................................                                                                %
- --------------------------------------------
5.........................................                                                                %
- --------------------------------------------
6.........................................                                                                %
- --------------------------------------------
7.........................................                                                                %
- --------------------------------------------
8 or more.................................                                                                %
- --------------------------------------------
     Totals...............................                                        $                       %
- --------------------------------------------
</TABLE>

The weighted average number of months since  origination of the Loans as of the
Cut-off Date was approximately ____ months.




<PAGE>


                                        GEOGRAPHIC CONCENTRATION (1)

<TABLE>
<CAPTION>
               Jurisdiction                  Number of Loans    Aggregate Cut-off Date        Percent of Total
                                                                  Principal Balance       By Cut-off Date Aggregate
                                                                                              Principal Balance
<S>                                         <C>                <C>                       <C>
                                                                                  $                       %
- --------------------------------------------
                                                                                                          %
- --------------------------------------------
                                                                                                          %
- --------------------------------------------
                                                                                                          %
- --------------------------------------------
                                                                                                          %
- --------------------------------------------
                                                                                                          %
- --------------------------------------------
     Totals..............................                                         $                       %
- --------------------------------------------
</TABLE>
(1)      Based on the mailing address of the borrower as of the Cut-off Date.


                                               CREDIT SCORES

<TABLE>
<CAPTION>
          Range of Credit Scores             Number of Loans    Aggregate Cut-off Date        Percent of Total
                                                                  Principal Balance             By Aggregate
                                                                                                Cut-off Date
                                                                                              Principal Balance
<S>                                          <C>               <C>                           <C>

- --------------------------------------------
    601 to 620..........................                                          $                       %
- --------------------------------------------
    621 to 640..........................                                                                  %
- --------------------------------------------
    641 to 660..........................                                                                  %
- --------------------------------------------
    661 to 680..........................                                                                  %
- --------------------------------------------
    681 to 700..........................                                                                  %
- --------------------------------------------
    701 to 720..........................                                                                  %
- --------------------------------------------
    721 to 740..........................                                                                  %
- --------------------------------------------
    741 to 760..........................                                                                  %
- --------------------------------------------
    761 to 780..........................                                                                  %
- --------------------------------------------
    781 to 800..........................                                                                  %
- --------------------------------------------
          Totals .......................                                          $                       %
</TABLE>

The  weighted  average  Credit  Score of the Loans as of the  Cut-off  Date was
approximately ______.


<TABLE>
<CAPTION>

                                               PROPERTY TYPE

               Property Type                 Number of Loans    Aggregate Cut-off Date        Percent of Total
                                                                  Principal Balance             By Aggregate
                                                                                                Cut-off Date
                                                                                              Principal Balance
<S>                                         <C>                <C>                           <C>
- --------------------------------------------
    Condominium.........................                                          $                       %
- --------------------------------------------
    Duplex..............................                                                                  %
- --------------------------------------------
    Manufactured Housing................                                                                  %
- --------------------------------------------
    Multiple Units......................                                                                  %
- --------------------------------------------
    Planned Unit Development............                                                                  %
- --------------------------------------------
    Single Family Residence.............                                                                  %
- --------------------------------------------
          Totals .......................                                          $                   100%
- --------------------------------------------
</TABLE>


                                           DEBT-TO-INCOME RATIOS
<TABLE>
<CAPTION>

                 Range of                    Number of Loans    Aggregate Cut-off Date        Percent of Total
           Debt-to-Income Ratios                                  Principal Balance             By Aggregate
                                                                                                Cut-off Date
                                                                                              Principal Balance
<S>                                         <C>                <C>                           <C>
- --------------------------------------------
Up to 20.00%.............................                                         $                       %
- --------------------------------------------
20.01% to 25.00%.........................                                                                 %
- --------------------------------------------
25.01% to 30.00%.........................                                                                 %
- --------------------------------------------
30.01% to 35.00%.........................                                                                 %
- --------------------------------------------
35.01% to 40.00%.........................                                                                 %
- --------------------------------------------
40.01% to 45.00%.........................                                                                 %
- --------------------------------------------
45.01% to 50.00%.........................                                                                 %
- --------------------------------------------
50.01% to 55.00%.........................                                                                 %
- --------------------------------------------
      Totals.............................                                         $                       %
- --------------------------------------------
</TABLE>

The weighted average  debt-to-income  ratio of the Loans as of the Cut-off Date
was approximately ____%.
Debt-to-income  ratios  are  computed  based on  information  contained  in the
borrower's loan application, and are not updated to the Cut-off Date.



<TABLE>
<CAPTION>
                                   ORIGINAL COMBINED LOAN TO VALUE RATIOS

             Range of Original               Number of Loans    Aggregate Cut-off Date        Percent of Total
       Combined Loan to Value Ratios                              Principal Balance             By Aggregate
                                                                                                Cut-off Date
                                                                                              Principal Balance
<S>                                         <C>                <C>                           <C>
Up to 60.00%.............................                                         $                       %
- --------------------------------------------
  60.01% to 70.00%.......................                                                                 %
- --------------------------------------------
  70.01% to 80.00%.......................                                                                 %
- --------------------------------------------
  80.01% to 90.00%.......................                                                                 %
- --------------------------------------------
  90.01% to 100.00%......................                                                                 %
- --------------------------------------------
100.01% to 105.00%.......................                                                                 %
- --------------------------------------------
105.01% to 110.00%.......................                                                                 %
- --------------------------------------------
110.01% to 115.00%.......................                                                                 %
- --------------------------------------------
115.01% to 120.00%.......................                                                                 %
- --------------------------------------------
120.01% to 125.00%.......................                                                                 %
- --------------------------------------------
125.01% to 130.00%.......................                                                                 %
- --------------------------------------------
130.01% to 135.00%.......................                                                                 %
- --------------------------------------------
       Totals............................                                         $                       %
- --------------------------------------------
</TABLE>

The weighted average Original Combined  Loan-To-Value  Ratio of the Loans as of
the Cut-off Date was approximately ______%




<PAGE>


                            DESCRIPTION OF THE NOTES

         The Asset Backed Notes,  Series  199__-__ (the "NOTES") will be issued
by the Trust  pursuant to the  Indenture,  dated as of _______ 1, 199__ between
the Trust,  _______, as indenture trustee (the "INDENTURE  TRUSTEE"),  the Note
Administrator  and the  Servicer.  The  summaries of certain  provisions of the
Indenture  set  forth  below  and under the  caption  "The  Agreements"  in the
Prospectus,  while  complete  in  material  respects,  do  not  purport  to  be
exhaustive. For more details regarding the terms of the Indenture,  prospective
investors in the Notes are advised to review the Indenture, a copy of which the
Depositor will provide (without  exhibits)  without charge upon written request
addressed to the Depositor at 600 Steamboat Road, Greenwich, Connecticut 06830.

GENERAL

         The Trust will issue the Notes  pursuant to the  Indenture.  The Notes
will be secured by the pledge of assets of the Trust pursuant to the Indenture.
The Notes will not represent an interest in or obligation of the Servicer,  the
Master Servicer, the Indenture Trustee, the Owner Trustee, the Underwriter, the
Note Insurer,  any of their respective  affiliates or any other entity and will
not represent an interest in or recourse  obligation  of the  Transferor or the
Depositor.

         The Notes will consist of four classes of sequential pay  asset-backed
Notes:  the Class A-1 Notes,  the Class A-2 Notes,  the Class A-3 Notes and the
Class A-4 Notes  (the  "NOTES").  The  Class A-1 Notes  represent  the right to
receive  payments of interest as adjusted  monthly  based on One Month LIBOR as
described herein and the Class A-2 Notes, the Class A-3 Notes and the Class A-4
Notes  represent  the right to receive  payments of interest at the  applicable
rate set forth on the cover hereof  (each,  a "NOTE  INTEREST  RATE"),  payable
monthly, and payments of principal to the extent set forth below.

         On each Payment Date,  the Indenture  Trustee or its designee will pay
to the persons in whose names the Notes are registered on the last Business Day
of the month  immediately  preceding the month of the related Payment Date (the
"RECORD  DATE"),  the  portion  of the  aggregate  payment  to be  made to each
Noteholder as described below.

         The Notes  will be issued in  minimum  denominations  of  $______  and
integral multiples of $1 in excess thereof.

BOOK-ENTRY REGISTRATION

         The  Notes  will  be  book-entry   notes  (the   "BOOK-ENTRY   NOTES")
represented  by one or more notes  registered  in the name of Cede & Co. or any
other nominee of The Depository Trust Company ("DTC"). DTC is a limited purpose
trust  company  organized  under the laws of the State of New York, a member of
the Federal Reserve System, a "clearing  corporation" within the meaning of the
New York UCC and a "clearing agency" registered  pursuant to Section 17A of the
Exchange Act. DTC was created to hold securities for  participating  members in
DTC  ("PARTICIPANTS")  and  to  facilitate  the  clearance  and  settlement  of
securities  transactions  between Participants through electronic book entries,
thereby   eliminating   the  need  for  physical   movement  of   certificates.
Participants include securities brokers and dealers, banks, trust companies and
clearing  corporations.  Indirect access to the DTC system also is available to
others such as banks,  brokers,  dealers and trust companies that clear through
or maintain a custodial  relationship  with a Participant,  either  directly or
indirectly ("INDIRECT PARTICIPANTS").

         Investors that are not  Participants or Indirect  Participants but who
desire to purchase, sell or otherwise transfer ownership of, or other interests
in, Notes may do so only through  Participants  and Indirect  Participants.  In
addition,  Noteholders will receive all distributions of principal and interest
from the Indenture  Trustee through  Participants.  Under a book-entry  format,
Noteholders may experience some delay in their receipt of payments,  since such
payments will be forwarded by the  Indenture  Trustee to DTC's  Nominee.  DTC's
Nominee will forward such payments to its  Participants,  which thereafter will
forward them to Indirect  Participants or Noteholders.  The only  "NOTEHOLDERS"
(as defined in the Indenture)  will be DTC's Nominee.  Noteholders  will not be
recognized by the Indenture Trustee as Noteholders, as such term is used in the
Indenture,  and  Noteholders  will be  permitted  to  exercise  the  rights  of
Noteholders only indirectly through DTC and its Participants.

         Under the rules, regulations and procedures creating and affecting DTC
and its operations (the "RULES"),  DTC is required to make book-entry transfers
of Notes  among  Participants  on whose  behalf  its acts with  respect  to the
Noteholders  and to receive and transmit  distributions  of  principal  of, and
interest  on, the Notes.  Participants  and  Indirect  Participants  with which
Noteholders  have accounts with respect to the Notes  similarly are required to
make  book-entry  transfers and receive and transmit such payments on behalf of
their  respective  Noteholders.  Accordingly,  although  Noteholders  will  not
possess Notes, the Rules provide a mechanism by which Participants will receive
payments and will be able to transfer their interests.  See "Description of the
Securities - Book Entry Registration of Securities" in the Prospectus.

         Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect  Participants and certain banks, the ability of a Noteholder
to pledge  Notes to  persons or  entities  that do not  participate  in the DTC
system,  or otherwise to act with respect to such Notes,  may be limited due to
the lack of a physical certificate for such Notes.

         DTC has advised the Transferor and the Indenture  Trustee that it will
take any action  permitted to be taken by a Noteholder under the Indenture only
at the  direction of one or more  Participants  to whose  accounts with DTC the
applicable Notes are credited.

         Except as required by law, none of the Master Servicer,  the Indenture
Trustee,  the Note  Administrator,  any paying agent or registrar acting on its
behalf  or the Trust  will have any  liability  for any  aspect of the  records
relating to or payments  made on account of beneficial  ownership  interests of
the Notes held by DTC's Nominee,  or for maintaining,  supervising or reviewing
any records relating to such beneficial ownership interests.

DEFINITIVE NOTES

         The  Notes  will be  issued  in fully  registered,  certificated  form
("DEFINITIVE NOTES") to Noteholders or their respective  nominees,  rather than
to DTC or its nominee,  only if (i) DTC or the Transferor advises the Indenture
Trustee in writing, that DTC is no longer willing or able to discharge properly
its  responsibilities  as  depository  with  respect  to  such  Notes  and  the
Transferor or the Indenture Trustee is unable to locate a qualified  successor,
(ii) the Transferor,  at its option,  elects to terminate the book-entry system
through DTC or (iii) after the  occurrence  of an Event of Default with respect
to such Notes,  Noteholders representing at least a majority of the outstanding
principal  amount of the Notes  advise the  Indenture  Trustee  through  DTC in
writing  that  the  continuation  of a  book-entry  system  through  DTC  (or a
successor thereto) with respect to such Notes is no longer in the best interest
of the Noteholders of such Notes.

         Upon  the  occurrence  of  any  event  described  in  the  immediately
preceding  paragraph,  the  Indenture  Trustee  will be required to notify DTC,
which in turn will notify all applicable  Noteholders of a given series through
Participants of the availability of Definitive  Notes. Upon surrender by DTC of
the  definitive  notes  representing  the  corresponding  Notes and  receipt of
instructions for re-registration, the Indenture Trustee will reissue such Notes
as Definitive Notes to such Noteholders.

         Distributions  of principal of, and interest on, such Definitive Notes
will  thereafter  be made by the  Indenture  Trustee  in  accordance  with  the
procedures  set forth in the  Indenture,  directly to Noteholders of Definitive
Notes in whose  names the  Definitive  Notes  were  registered  at the close of
business on the Record Date. Such distributions will be made by check mailed to
the address of such Noteholder as it appears on the register  maintained by the
Indenture  Trustee.  The final payment on any such Definitive  Notes,  however,
will be made only upon representation and surrender of such Definitive Notes at
the  office or agency  specified  in the  notice of final  distribution  to the
applicable Noteholders.

         Definitive  Notes will be transferable and exchangeable at the offices
of the  Indenture  Trustee or of a  registrar  named in a notice  delivered  to
Noteholders  of  Definitive  Notes.  No service  charge will be imposed for any
registration  of transfer or exchange,  but the  Indenture  Trustee may require
payment  of a sum  sufficient  to cover  any tax or other  governmental  charge
imposed in connection therewith.

PAYMENTS ON THE NOTES

         Payments on the Notes will be made by the  Indenture  Trustee (in such
capacity, the "PAYING Agent") on each Payment Date, commencing with the Payment
Date in ________,  to  Noteholders of a Class of Notes as of the related Record
Date  in an  amount  equal  to the  product  of  such  Noteholders'  respective
Percentage  Interests  in such  Class of  Notes  and the  amount  to be paid in
respect of such Class of Notes.  The "PERCENTAGE  INTEREST"  represented by any
Note will be equal to the percentage obtained by dividing the initial principal
balance of such Note by the related initial Class Note Balance.  For so long as
any Note is in  book-entry  form with DTC, the only  "NOTEHOLDER"  of such Note
will be Cede. See "Book-Entry Registration" herein.

         On each  Payment  Date,  the Paying  Agent will be required to pay the
following amounts,  in the following order of priority,  out of Available Funds
to the extent available:

         (a)  to the Note Insurer,  the aggregate amount necessary to reimburse
     the  Note  Insurer  for any  unreimbursed  payments  of  Insured  Payments
     (together with interest  thereon at the Late Payment Rate specified in the
     Insurance  Agreement)  in respect of the Notes on prior  Payment Dates and
     the amount of any unpaid Note  Insurer  Premiums for prior  Payment  Dates
     (together with interest  thereon at the Late Payment Rate specified in the
     Insurance  Agreement);  provided,  however, that the Note Insurer shall be
     paid  unreimbursed  Insured Payments and unpaid Note Insurer Premiums (and
     any interest  thereon) only after  Noteholders have received Note Interest
     and any Overcollateralization Deficit with respect to such Payment Date;

          (b)  to the Noteholders, the related Note Interest with respect
     to  such  Payment  Date;

          (c)  sequentially,  first to the Class A-1  Noteholders,  then to the
     Class A-2 Noteholders,  then to the Class A-3 Noteholders, and then to the
     Class A-4 Noteholders,  the amount of Monthly Principal for the Notes with
     respect to such  Payment  Date,  in  reduction  of the related  Class Note
     Balance  until the Class  Note  Balance  of each such  Class is reduced to
     zero;

          (d)  sequentially,  first to the Class A-1  Noteholders,  then to the
     Class A-2 Noteholders,  then to the Class A-3 Noteholders, and then to the
     Class A-4  Noteholders,  in reduction of the related Class Note Balance of
     each such  Class,  the amount,  if any,  equal to the lesser of (A) Excess
     Cash with  respect to such  Pavement  Date,  and (B) the lesser of (1) the
     amount  necessary  for  the  Overcollateralization  Amount  to  equal  the
     Required  Overcollateralization  Amount on such Payment Date (after giving
     effect to application of Monthly  Principal for such Payment Date) and (2)
     the amount necessary to reduce such Class Note Balance to zero;

         (e)  to the  Note  Insurer,  any  amounts  due  and  owing  under  the
     Insurance Agreement that are not paid as described in clause (a) above;

         (f)  to the  Class  A-1  Noteholders,  the  Available  Funds Cap Carry
     Forward Amount; and

         (g)  to the Servicer,  the amount of Servicing  Advances not otherwise
     reimbursed  to  the  Servicer  from  the  Collection  Account,  20% of any
     collections in respect of any Liquidated  Loan received  subsequent to the
     date such Loan became a  Liquidated  Loan,  to the extent of any  Realized
     Loss on such Loan, and certain costs incurred by the Servicer  pursuant to
     the Servicing  Agreement.  Any Available Funds remaining after application
     in the manner specified above will be released to the holders of the Trust
     Certificates  on such Payment Date pursuant to the Trust  Agreement,  free
     from the lien of the Indenture,  and such amounts will not be available to
     make  payments  on the  Notes  or  payments  to the  Note  Insurer  on any
     subsequent Payment Date.

         In  the  event  that,  with  respect  to a  particular  Payment  Date,
Available  Funds on such date are not  sufficient  to pay any  portion  of Note
Interest, the Indenture Trustee will file a claim on the Insurance Policy in an
amount  equal to such  deficiency  and apply the Insured  Payment in respect of
such claim to the payment of the deficiency in such Note Interest. In addition,
the Indenture  Trustee will file a claim on the  Insurance  Policy in an amount
equal to any Overcollateralization Deficit on a Payment Date (after taking into
account  payments  in  respect  of Monthly  Principal  and Excess  Cash on such
Payment  Date) and apply the  portion of the  Insured  Payment  related to such
Overcollateralization  Deficit to reduce  the  Aggregate  Note  Balance on such
Payment Date by the amount of such  Overcollateralization  Deficit. Any Insured
Payment  paid in  respect  of the  Notes  to make up any  Overcollateralization
Deficit shall be paid to the Noteholders of the Notes then entitled to payments
of principal,  in reduction of the related Class Note Balance, until such Class
Note Balance shall be reduced to zero.

         In no event will the  aggregate  payments of principal to  Noteholders
exceed the original Aggregate Note Balance.

         The Note  Interest  Rate for the Class  A-1 Notes  will be a per annum
rate  equal to the lesser of (i) One Month  LIBOR  plus __% (the "NOTE  FORMULA
RATE"),  and (ii) the  weighted  average of the Loan Rates with  respect to the
related  Payment Date less the aggregate  per annum rate of the Servicing  Fee,
the Master Servicing Fee, the Indenture  Trustee's Fee, the Custodian's Fee and
the Note Insurer's Premium (the "AVAILABLE FUNDS CAP"). See "DESCRIPTION OF THE
NOTES--Payments  on the Notes"  herein.  The "NOTE INTEREST RATE" for the Class
A-2,  Class A-3 and Class A-4 Notes will be the  applicable  per annum rate set
forth  on the  cover  hereof.  "NOTE  INTEREST"  for any  Class of Notes on any
Payment  Date will be an amount  equal to interest  accrued  during the related
Interest  Period at the Note Interest Rate on the related Class Note Balance as
of the preceding  Payment Date (after giving effect to the payment,  if any, in
reduction of principal made on the Notes on such preceding Payment Date).

         If, on any  Payment  Date,  the  Available  Funds Cap  limits the Note
Interest  Rate payable with respect to the Class A-1 Notes (i.e.,  the rate set
by the Available  Funds Cap is less than the Note Formula Rate),  the amount of
any such  shortfall  will be  carried  forward  and be due and  payable  on the
following  Payment  Date and  shall  accrue  interest  at the  applicable  Note
Interest Rate until paid (such shortfall,  together with such accrued interest,
the "AVAILABLE FUNDS CAP CARRY FORWARD AMOUNT").  The Insurance Policy does not
cover the Available Funds Cap Carry Forward Amount;  the payment of such amount
may be funded only from (i) any excess  interest  resulting  from the Available
Funds Cap being in excess of the Note Formula Rate on future  Payment Dates and
(ii) any Excess  Cash which would  otherwise  be paid to the  holder(s)  of the
Trust  Certificates.  The  ratings  assigned  to the Notes do not  address  the
payment of the Available Funds Cap Carry Forward Amount.

         The "INTEREST PERIOD" in respect of any Payment Date and the Class A-1
Notes will be the period from and  including  the Closing  Date, in the case of
the initial  Payment  Date, or from and  including  the  immediately  preceding
Payment Date, in the case of any subsequent  Payment Date, to but excluding the
related Payment Date. All  calculations of interest on the Class A-1 Notes will
be computed on the basis of a year of 360 days and actual days elapsed.

         The  "INTEREST  PERIOD" in respect of any  Payment  Date and the Class
A-2, Class A-3 and Class A-4 Notes will be the period from the first day of the
calendar month preceding the month of such Payment Date through the last day of
such calendar month.  All  calculations of interest on the Class A-2, Class A-3
and  Class  A-4  Notes  will be  computed  on the  basis  of a year of 360 days
consisting of twelve 30-day months.

         "ONE  MONTH  LIBOR"  means  the  London  interbank  offered  rate  for
one-month  United  States  dollar  deposits.  One Month LIBOR for each Interest
Period shall be  determined on each LIBOR  Determination  Date, on the basis of
the offered  rates of the Reference  Banks for  one-month  United States dollar
deposits,  as such rate appears on the Telerate  Screen Page 3750,  as of 11:00
a.m. (London, England time) on such LIBOR Determination Date. If such rate does
not  appear on such page or such other  page as may  replace  that page on that
service,  or if such  service  is no longer  offered,  such other  service  for
displaying One Month LIBOR or comparable rates as may be reasonably selected by
the Indenture  Trustee,  the rate will be the  Reference  Bank Rate. If no such
quotations can be obtained and no Reference  Bank Rate is available,  One Month
LIBOR will be One Month LIBOR applicable to the preceding Payment Date.

         "LIBOR DETERMINATION DATE" means, with respect to any Interest Period,
the second  London  business day preceding  the  commencement  of such Interest
Period. For purposes of determining One Month LIBOR, a "LONDON BUSINESS DAY" is
any day on which  dealings in deposits of United States  dollars are transacted
in the London interbank market.

         "REFERENCE BANK RATE" means,  with respect to any Interest Period,  as
follows: the arithmetic mean (rounded upwards, if necessary, to the nearest one
sixteenth of a percent) of the offered rates for United States dollar  deposits
for one month  which  are  offered  by the  Reference  Banks as of 11:00  a.m.,
London,  England  time, on the LIBOR  Determination  Date to prime banks in the
London  interbank  market  for a period of one month in  amounts  approximately
equal to the aggregate  outstanding  Class Note Balance of the Class A-1 Notes;
provided  that at least two such  Reference  Banks  provide such rate. If fewer
than two offered rates appear,  the Reference  Bank Rate will be the arithmetic
mean of the rates quoted by one or more major banks in New York City,  selected
by the Trustee, as of 11:00 a.m., New York time, on such date for loans in U.S.
Dollars  to  leading  European  banks  for a period  of one  month  in  amounts
approximately  equal to the  aggregate  outstanding  Class Note  Balance of the
Class A-1 Notes. If no such quotations can be obtained, the Reference Bank Rate
shall be the Reference Bank Rate applicable to the preceding Payment Date.

         "REFERENCE  BANKS"  means  leading  banks  selected  by the  Indenture
Trustee and engaged in transactions in Eurodollar deposits in the international
Eurocurrency  market  (i) with an  established  place of  business  in  London,
England;  (ii) whose quotations  appear in the Reuters Screen LIBOR Page on the
LIBOR Determination Date in question;  (iii) which have been designated as such
by the Indenture Trustee; and (iv) which are not controlling, controlled by, or
under common control with the Trust or the Transferor.

         "TELERATE PAGE 3750" means the display page currently so designated on
the Dow Jones  Telerate  Capital  Markets  Report  (or such  other  page as may
replace  that page on that  service  for the purpose of  displaying  comparable
rates or prices).

         The establishment of One Month LIBOR on each LIBOR  Determination Date
by the Indenture  Trustee and the Indenture  Trustee's  calculation of the Note
Interest Rate for the related Interest Period shall (in the absence of manifest
error) be final and binding.

         The  "CLASS  NOTE  BALANCE"  with  respect  to any Class of Notes will
equal,  as of any Payment Date,  the original  Class Note Balance of such Class
less all  Monthly  Principal  and Excess Cash paid to the  Noteholders  of such
Class on  previous  Payment  Dates in  reduction  of such  Class  Note  Balance
(exclusive,  for the sole purpose of effecting the Note  Insurer's  subrogation
rights,   of   payments   made  by  the  Note   Insurer   in   respect  of  any
Overcollateralization  Deficit under the Insurance Policy, except to the extent
reimbursed to the Note Insurer pursuant to the Indenture).  The "AGGREGATE NOTE
BALANCE" will equal, as of any Payment Date, the sum of the Class Note Balances
of all outstanding Classes of Notes on such Payment Date.

         "MONTHLY  PRINCIPAL"  for any Payment  Date will be an amount equal to
(A) the  aggregate of (i) all  scheduled  payments of principal  received  with
respect to the Loans and due during the related Collection Period and all other
amounts collected,  received or otherwise  recovered in respect of principal of
the Loans (including  Principal  Prepayments,  but not including Payments Ahead
that are not allocable to principal for the related  Collection  Period) during
or in respect of the related  Collection  Period, and (ii) the aggregate of the
amounts  allocable  to  principal  deposited in the Note Account on the related
Deposit Date by the Trust, the Depositor,  the Transferor,  the Servicer or the
Note Insurer in connection  with a repurchase,  release or removal of any Loans
pursuant   to   the   Indenture,   reduced   by   (B)   the   amount   of   any
Overcollateralization Surplus with respect to such Payment Date.

         The  "PRINCIPAL  BALANCE" of a Loan with respect to any  Determination
Date is the actual  outstanding  principal  balance  thereof as of the close of
business on the  Determination  Date in the preceding month (or, in the case of
the  first  Payment  Date,  as of the  Cut-off  Date),  less (i) all  scheduled
payments of  principal  received  with  respect to the Loans and due during the
related  Collection  Period  and  all  other  amounts  collected,  received  or
otherwise  recovered in respect of principal on the Loans (including  Principal
Prepayments,  but not  including  Payments  Ahead  that  are not  allocable  to
principal  for the  related  Collection  Period)  during or in  respect  of the
related Collection Period Net Liquidation Proceeds and Trust Insurance Proceeds
allocable  to  principal  recovered or collected in respect of such Loan during
the related Collection Period,  (ii) the portion of the Release Price allocable
to principal  remitted by the Trust,  the  Depositor,  the Servicer or the Note
Insurer to the  Indenture  Trustee on or prior to the next  succeeding  Deposit
Date in  connection  with a release  and  removal of such Loan  pursuant to the
Indenture  to the extent such  amount is actually  remitted on or prior to such
Deposit Date,  and (iii) any other  reduction in the  principal  balance of the
related  Mortgage Note,  including a reduction as a result of any bankruptcy or
other court order;  provided,  however,  that Loans that have become Liquidated
Loans  since the  preceding  Determination  Date (or,  in the case of the first
Determination Date, since the Cut-off Date) will be deemed to have no Principal
Balance on the current Determination Date.

         "DETERMINATION  DATE"  means,  as to any  Payment  Date,  the close of
business on the last day of the calendar month  preceding the calendar month in
which such Payment Date occurs.

         "PAYMENTS  AHEAD" means any payment of one or more  scheduled  monthly
payments  remitted by a borrower  with respect to a Mortgage  Note in excess of
the scheduled  monthly  payment due during the related  Collection  Period with
respect to such Mortgage Note,  which sums the related  borrower has instructed
the  Servicer  to  apply  to  scheduled  monthly  payments  due in one or  more
subsequent  Collection  Periods.  Payments Ahead will be deemed received in the
Collection Period in which they would have become due had they not been paid in
advance.

         "PRINCIPAL PREPAYMENT" means any borrower payment or other recovery in
respect of principal of a Loan  (including Net  Liquidation  Proceeds and Trust
Insurance  Proceeds  allocable to principal)  which,  in the case of a borrower
payment,  is received in advance of its scheduled due date and is not a Payment
Ahead.

         "LIQUIDATED  LOAN" means, as to any Payment Date, any Loan as to which
(i) the  Servicer  has  determined  during the related  Collection  Period,  in
accordance  with its  customary  servicing  procedures,  that  all  Liquidation
Proceeds  which it expects to recover from or on account of such Loan have been
recovered  or (ii) any  portion of any monthly  payment  thereof is 180 days or
more past due.

         "AVAILABLE FUNDS" with respect to any Payment Date will consist of the
sum of the amounts  described  in clauses  (a) through (g) below,  less (i) the
Administrative  Fee Amount (as defined  below) in respect of such Payment Date,
(ii) Servicing  Advances  previously made that are reimbursable to the Servicer
(other than those included in liquidation expenses for any Liquidation Loan and
already  reimbursed from the related  Liquidation  Proceeds) in such Collection
Period  to the  extent  permitted  by the  Servicing  Agreement  and  (iii) the
aggregate  amounts (A) deposited  into the  Collection  Account or Note Account
that may not be withdrawn therefrom pursuant to a final and nonappealable order
of the United States bankruptcy court of competent jurisdiction imposing a stay
pursuant to Section  362 of the United  States  Bankruptcy  Code and that would
otherwise  have been  included in Available  Funds on such Payment Date and (B)
received  by the  Indenture  Trustee  that are  recoverable  and  sought  to be
recovered  from the Trust as a voidable  preference  by a trustee in bankruptcy
pursuant  to the  United  States  Bankruptcy  Code in  accordance  with a final
nonappealable order of a court of competent jurisdiction:

                  (a)  all scheduled  payments of interest  received with
         respect to the Loans and due during the related  Collection Period and
         all other interest  payments on or in respect of the Loans received by
         or on behalf of the  Servicer  during the  related  Collection  Period
         (including  any amounts  representing  interest  accrued on such Loans
         prior to the  Cut-off  Date),  plus any net income  from  related  REO
         Properties for such Collection Period;

                   (b)  all  scheduled  payments  of  principal  received  with
          respect to the Loans and due during the related Collection Period and
          all other principal payments (including  Principal  Prepayments,  but
          excluding  amounts described  elsewhere in this definition)  received
          during the related Collection Period in respect of the Loans;

                   (c) the  aggregate of any proceeds from or in respect of any
          policy of insurance  covering a Mortgaged  Property that are received
          during the related  Collection  Period and applied by the Servicer to
          reduce the  Principal  Balance of the related Loan ("TRUST  INSURANCE
          PROCEEDS")  (which  proceeds will not include any amounts  applied to
          the  restoration  or  repair of the  related  Mortgaged  Property  or
          released to the related  borrower in accordance  with applicable law,
          the  Servicer's  customary  servicing  procedures or the terms of the
          related Loan);

                   (d) the  aggregate  of any other  proceeds  received  by the
          Servicer during the related  Collection Period in connection with the
          liquidation  of any  Mortgaged  Property  securing  a  Loan,  whether
          through trustee's sale, foreclosure,  condemnation, taking by eminent
          domain or otherwise  (including any Trust  Insurance  Proceeds to the
          extent not duplicative of amounts in clause (c) above)  ("LIQUIDATION
          PROCEEDS"), less expenses incurred by the Servicer in connection with
          the liquidation of such Loan ("NET LIQUIDATION PROCEEDS");

                   (e) the aggregate of the amounts  received in respect of any
          Loans that are required or permitted to be  repurchased,  released or
          removed by the Transferor or Servicer  during the related  Collection
          Period as described in  "--Assignment of Loans" and "Servicing of the
          Loans"  herein,  to the  extent  such  amounts  are  received  by the
          Indenture Trustee on or before the related Deposit Date;

                   (f) the  aggregate of amounts  deposited in the Note Account
          by the redeeming  party during such  Collection  Period in connection
          with redemption of the Notes as described under  "--Redemption of the
          Notes" herein; and

                   (g) subsequent  Collections  on any  Liquidated  Loan to the
          extent of any Realized Loss incurred with respect to such Loan, after
          payment of any  additional  compensation  permitted  to the  Servicer
          under the Servicing Agreement.

         The  "ADMINISTRATIVE  FEE AMOUNT" for any Payment  Date will equal the
sum of the Servicing  Fee, the Master  Servicing  Fee, the Indenture  Trustee's
fee, the  Custodian's fee and the Note Insurer  Premium,  each relating to such
Payment Date.

NOTE ACCOUNT

         Pursuant to the Indenture,  the Indenture  Trustee shall establish and
maintain an account (the "NOTE  ACCOUNT")  from which all payments with respect
to the Notes will be made. As described  below,  not later than the 18th day of
each  month  in  which a  Payment  Date  occurs  (or if such  18th day is not a
Business  Day, the next  succeeding  Business Day) (the  "DEPOSIT  DATE"),  the
Servicer will be required  pursuant to the Servicing  Agreement to remit to the
Indenture Trustee for deposit in the Note Account the sum (without duplication)
of all amounts on deposit in the Collection Account that constitute any portion
of Available Funds for the related Payment Date.

         Investment of Note Account

         All or a portion of the Note Account may be invested and reinvested by
the  Indenture  Trustee  at the  direction  of  the  Depositor  in one or  more
Permitted  Investments  bearing  interest or sold at a discount.  The Indenture
Trustee,  the  Transferor  or any  affiliate  thereof may be the obligor on any
investment  in the  Note  Account  which  otherwise  qualifies  as a  Permitted
Investment.  No  investment  in the Note  Account  may  mature  later  than the
Business Day preceding the Payment Date; provided that any Permitted Investment
that is an obligation of the Indenture Trustee may mature on the Payment Date.

         All income or other gain from investments in the Note Account will not
be available to Noteholders or otherwise subject to any claims or rights of the
Noteholders  and  will be held  in the  Note  Account  for the  benefit  of the
Depositor  subject  to  withdrawal  from  time  to  time  as  permitted  by the
Indenture.  Any loss resulting from such investments will be for the account of
the Depositor. The Depositor will be required to deposit the amount of any such
loss immediately upon the realization of such loss to the extent such loss will
not be offset by other income or gain from  investments in the Note Account and
then available for such application.

         Permitted Investments

         Permitted Investments include:

                   (a) direct  obligations of, or obligations  fully guaranteed
          by, the United  States of  America,  Freddie  Mac,  Fannie  Mae,  the
          Federal  Home  Loan  Banks or any  agency or  instrumentality  of the
          United  States  of  America  rated  Aa3 or  higher  by  Moody's,  the
          obligations  of which are  backed by the full faith and credit of the
          United States of America;

                   (b) (i) demand and time deposits in, certificates of deposit
          of,  banker's  acceptances  issued by or  federal  funds  sold by any
          depository  institution  or trust  company  (including  the Indenture
          Trustee  or  its  agent   acting  in  their   respective   commercial
          capacities)  incorporated  under  the laws of the  United  States  of
          America  or  any  state  thereof  and  subject  to  supervision   and
          examination by federal and/or state  authorities,  so long as, at the
          time of such investment or contractual  commitment providing for such
          investment,  such  depository  institution  or trust  company  or its
          ultimate parent has a short-term  unsecured debt rating in one of the
          two  highest  available  rating  categories  of S&P and  the  highest
          available  rating  category  of Moody's and  provided  that each such
          investment  has an original  maturity  of no more than 365 days,  and
          (ii) any  other  demand or time  deposit  or  deposit  which is fully
          insured by the FDIC;

                   (c) repurchase obligations with a term not to exceed 30 days
          with  respect  to any  security  described  in  clause  (a) above and
          entered into with a depository  institution or trust company  (acting
          as a  principal)  rated "A" or higher by S&P and rated "A2" or higher
          by Moody's;  provided,  however, that collateral transferred pursuant
          to such repurchase obligation must be of the type described in clause
          (a) above and must (i) be valued  daily at current  market price plus
          accrued interest,  (ii) pursuant to such valuation,  be equal, at all
          times,  to 105% of the cash  transferred by the Indenture  Trustee in
          exchange for such  collateral and (iii) be delivered to the Indenture
          Trustee, or if the Indenture Trustee is supplying the collateral,  an
          agent for the  Indenture  Trustee,  in such  manner as to  accomplish
          perfection of a security  interest in the collateral by possession of
          certified securities;

                   (d) securities bearing interest or sold at a discount issued
          by any corporation  incorporated  under the laws of the United States
          of America or any state thereof which has a long-term  unsecured debt
          rating in the highest available rating category of each of the Rating
          Agencies at the time of such investment;

                   (e)  commercial  paper  having an original  maturity of less
          than  365 days  and  issued  by an  institution  having a  short-term
          unsecured  debt rating in the highest  available  rating  category of
          each of the Rating Agencies at the time of such investment;

                   (f) a guaranteed investment contract approved by each of the
          Rating  Agencies  and the Note  Insurer  and  issued by an  insurance
          company or other corporation having a long-term unsecured debt rating
          in the  highest  available  rating  category  of each  of the  Rating
          Agencies at the time of such investment;

                   (g)  money  market  funds  having  ratings  in  the  highest
          available  rating  category  of  Moody's  and one of the two  highest
          available  rating  categories  of S&P at the time of such  investment
          which  invest  only in other  Permitted  Investments  (any such money
          market funds which provide for demand  withdrawals being conclusively
          deemed to satisfy any maturity requirements for Permitted Investments
          set forth  herein),  including  money market  funds of the  Indenture
          Trustee and any such funds that are managed by the Indenture  Trustee
          or its affiliates or for which the Indenture Trustee or any affiliate
          acts as  advisor  as long as such  money  market  funds  satisfy  the
          criteria of this subparagraph (g); and

                   (h) any investment  otherwise acceptable to the Note Insurer
          and each Rating Agency.

         The  Indenture  Trustee  may  purchase  from or sell to  itself  or an
affiliate,  as principal or agent, the Permitted  investments listed above. All
Permitted  Investments shall be held in a trust account under the Indenture and
shall be made in the  name of the  Indenture  Trustee  for the  benefit  of the
Noteholders and the Note Insurer.

OVERCOLLATERALIZATION FEATURE

         Credit  enhancement  with  respect  to the  Notes  initially  will  be
provided in part by overcollateralization  resulting from the Cut-off Date Pool
Principal Balance exceeding the original Aggregate Note Balance. On the Closing
Date,  the  initial   Overcollateralization   Amount  for  the  Notes  will  be
approximately  ___% of the Cut-off Date Pool Principal  Balance.  The Indenture
requires that this Overcollateralization Amount be increased to, and thereafter
maintained  at, the Required  Overcollateralization  Amount.  This increase and
subsequent  maintenance is intended to be  accomplished  by the  application of
monthly  Excess Cash to accelerate  the payment of the  Aggregate  Note Balance
until    the     Overcollateralization     Amount    reaches    the    Required
Overcollateralization  Amount.  Such application of Excess Cash, which consists
of interest  collections  on the Loans,  but is paid as principal on the Notes,
will    increase    the    related     Overcollateralization    Amount.    Such
overcollateralization is intended to result in amounts received on the Loans in
excess of the amount  necessary to pay Note Interest and the Monthly  Principal
required  to be paid on the Notes on any Payment  Date being  applied to reduce
the  Aggregate  Note Balance to zero no later than the Stated  Maturity Date of
the Class A-4 Notes.

         The "EXCESS CASH" on any Payment Date will equal  Available  Funds for
such  Payment  Date,  reduced  by the sum of (i) any  amounts  payable  to Note
Insurer for Insured Payments paid on prior Payment Dates and not yet reimbursed
and for any unpaid Note Insurer  Premiums for prior Payment Dates (in each case
with  interest  thereon  at the Late  Payment  Rate set forth in the  Insurance
Agreement),  (ii) the Note Interest for the related  Payment Date and (iii) the
Monthly Principal for the related Payment Date.

         The "OVERCOLLATERALIZATION AMOUNT" with respect to any Payment Date is
the amount,  if any, by which (x) the Pool  Principal  Balance as of the end of
the related Collection Period exceeds (y) the Aggregate Note Balance as of such
Payment  Date  after  taking  into  account   payments  of  Monthly   Principal
(disregarding   any  permitted   reduction  in  Monthly  Principal  due  to  an
Overcollateralization Surplus) made on such Payment Date. The required level of
the  Overcollateralization  Amount  with  respect  to  any  Payment  Date  (the
"REQUIRED  OVERCOLLATERALIZATION AMOUNT") will be equal to the amount specified
as such in the Indenture.  The Indenture  generally  provides that the Required
Overcollateralization  Amount may, over time, decrease or increase,  subject to
certain floors,  caps and triggers  including  triggers that allow the Required
Overcollateralization   Amount  to   decrease  or  "step  down"  based  on  the
performance on the Loans with respect to certain delinquency tests specified in
the  Indenture.  In  addition,  Excess Cash will be applied to principal of the
Notes  during  the  period  that the Loans are  unable  to meet  certain  tests
specified in the Indenture based on delinquency. Any increase in the applicable
Required Overcollateralization Amount may result in an accelerated amortization
of the Notes  until  such  Required  Overcollateralization  Amount is  reached.
Conversely,  any  decrease in the  Required  Overcollateralization  Amount will
result  in  a  decelerated  amortization  of  the  Notes  until  such  Required
Overcollateralization Amount is reached.

         The application of Excess Cash to reduce the Aggregate Note Balance on
any Payment Date will have the effect of accelerating  the  amortization of the
Notes  relative to the  amortization  of the Loans in the Trust Estate.  In the
event that the Required  Overcollateralization  Amount is permitted to decrease
or  "step  down"  on any  Payment  Date in the  future,  or in the  event of an
Overcollateralization Surplus, the Indenture will provide that all or a portion
of the  Excess  Cash  that  would  otherwise  be paid to the  Notes on any such
Payment Date in reduction of the Aggregate Note Balance will be released to the
holder(s) of the Trust Certificates, as provided in the Trust Agreement.

         With respect to any Payment Date, an  "OVERCOLLATERALIZATION  SURPLUS"
means, the amount,  if any, by which (x) the  Overcollateralization  Amount for
such    Payment    Date    exceeds   (y)   the   then    applicable    Required
Overcollateralization  Amount of such Payment  Date.  An  Overcollateralization
Surplus may result  prior to the  occurrence  of any decrease or "step down" in
the  Required  Overcollateralization  Amount  because,  in  the  absence  of an
Overcollateralization  Surplus,  the Notes will be entitled to receive  100% of
collected  principal on the Loans, even though the Aggregate Note Balance will,
as  a  result  of  the  initial   overcollateralization   and  the  accelerated
amortization  caused by the  application  of the Excess Cash,  be less than the
Pool Principal Balance, in the absence of any Realized Losses on the Loans.

         The Indenture  will provide  that,  on any Payment  Date,  all amounts
collected  on the Loans in respect of  principal  to be applied on such Payment
Date will be paid to  Noteholders in reduction of the Aggregate Note Balance on
such Payment  Date,  except as provided  above with respect to any Payment Date
for which there exists an  Overcollateralization  Surplus. If any Loan became a
Liquidated  Loan  during  such prior  Collection  Period,  the Net  Liquidation
Proceeds  related  thereto  and  allocated  to  principal  may be less than the
Principal  Balance of the related Loan; the amount of any such  deficiency is a
"REALIZED  Loss." In addition,  the  Indenture  will provide that the Principal
Balance of any Loan that  becomes a  Liquidated  Loan  shall  equal  zero.  The
Indenture  will not  require  that the amount of any  Realized  Loss be paid to
Noteholders  on the Payment  Date  following  the event of loss.  However,  the
occurrence of a Realized Loss will reduce the Overcollateralization  Amount for
the Notes, and will result in more Excess Cash, if any, being paid on the Notes
in reduction of the  Aggregate  Note Balance on  subsequent  Payment Dates than
would be the case in the absence of such Realized Loss.

         Overcollateralization and the Insurance Policy

         The Indenture  will require the Indenture  Trustee to file a claim for
an Insured  Payment under the  Insurance  Policy not later than 12:00 noon (New
York City time) on the third Business Day prior to any Payment Date as to which
the Indenture Trustee has determined that an Overcollateralization Deficit with
respect to the Notes will occur for the  purpose of  applying  the  proceeds of
such  Insured  Payment as a payment of  principal  to the  Noteholders  on such
Payment  Date.  With  respect to any Payment  Date,  an  "OVERCOLLATERALIZATION
DEFICIT" will mean the amount, if any, by which (x) the Aggregate Note Balance,
after  taking into  account all  payments  to be made on such  Payment  Date in
reduction  thereof,  including any Excess Cash  payments,  exceeds (y) the Pool
Principal Balance as of the end of the related Collection Period.  Accordingly,
the Insurance Policy is similar to the provisions  described above with respect
to  the  overcollateralization  provisions  insofar  as  the  Insurance  Policy
guarantees  ultimate  collection of the full amount of the Class Note Balances,
rather  than  current  payments  of the  amounts  of  any  Realized  Losses  to
Noteholders.  Investors in the Notes should realize that, under certain loss or
delinquency scenarios, they may temporarily receive no payments in reduction of
their Class Note  Balance  even if their Class of Notes is entitled to payments
of principal.

REPORTS TO NOTEHOLDERS

         Concurrently with each payment to Noteholders,  the Note Administrator
will prepare and the Indenture Trustee will mail a statement to each Noteholder
and the Note Insurer in the form  required by the  Indenture  and setting forth
the following  information  (to the extent the Servicer makes such  information
available to the Note Administrator):

          (a)  the amount of the  payment  to the  Noteholders  on the  related
     Payment Date allocable to (i) Monthly Principal  (separately setting forth
     Principal Prepayments) and (ii) any Excess Cash payment;

          (b)  the amount of the payment to the Noteholders on such Payment Date
     allocable to Note Interest;

          (c)  the Aggregate  Note  Balance and the Class Note  Balance of each
     Class of Notes, in each case after giving effect to the payment of Monthly
     Principal and any Excess Cash on such Payment Date;

          (d)  the Aggregate Principal Balance of the Loans as of the end of the
     related Collection Period;

          (e)  the amount  of  Servicing  Advances  made with  respect  to such
     Payment Date and the aggregate amount of unreimbursed  Servicing Advances,
     if any;

          (f)  the number and the aggregate  of the  Principal  Balances of the
     Loans  delinquent  (i) one month,  (ii) two months and (iii) three or more
     months, as of the end of the related Collection Period;

          (g)  the  aggregate  of  the  Principal  Balances  of  the  Loans  in
     foreclosure  or other similar  proceedings  or in which the borrower is in
     bankruptcy  and  the  book  value  of any  real  estate  acquired  through
     foreclosure or grant of a deed in lieu of  foreclosure  during the related
     Collection Period;

          (h)  the aggregate of the Principal  Balances of the Loans repurchased
     by the Transferor or the Servicer,  separately setting forth the aggregate
     of the  Principal  Balances  of Loans  delinquent  for  three  consecutive
     monthly  installments  purchased by the Servicer at its option pursuant to
     the Servicing Agreement;

          (i)  the Insured Payment, if any, for such Payment Date;

          (j)  the amount of the Servicing Fee and the Master Servicing Fee paid
     to or retained by the  Servicer  and the Master  Servicer  with respect to
     such Payment Date;

           (k) the  Overcollateralization  Amount, the then applicable Required
      Overcollateralization Amount, the Overcollateralization  Surplus, if any,
      and the  Overcollateralization  Deficit,  if any,  with  respect  to such
      Payment Date;

           (l) the aggregate outstanding Principal Balance of the three largest
      outstanding Loans in the Pool;

           (m) the  aggregate  amount of Realized  Losses  incurred  during the
      related  Collection  Period and the cumulative  amount of Realized Losses
      since the Cut-off Date;

           (n) for the purpose of determining whether there has been a Servicer
      Termination Event, the Rolling Delinquency  Percentage,  the Rolling Loss
      Percentage,  the Cumulative Loss Percentage,  the Delinquency Loss Factor
      and Total Expected Losses;

           (o)   for    the    purposes    of    calculating    the    Required
      Overcollateralization  Amount, the Rolling Three Month Average Annualized
      Losses, the Delinquency  Percentage,  the Delinquency Loss Factor and the
      Total Expected Losses; and

           (p) the percentage of Loans (as measured by the) Aggregate Principal
      Balance  of such  Loans)  that  have been  modified  during  the  related
      Collection  Period  and the  percentage  of  Loans  (as  measured  by the
      Aggregate  Principal Balance of such Loans) that have been modified since
      the Cutoff Date. In the case of information furnished pursuant to clauses
      (a) and (b) above,  the amounts shall be expressed as a dollar amount per
      Note with a $1,000 principal denomination.

         Within  90  days  after  the  end of  each  calendar  year,  the  Note
Administrator  will mail to each person who at any time  during  such  calendar
year was a  Noteholder  a statement  containing  the  information  set forth in
clauses (a) and (b) above,  aggregated  for such  calendar  year or  applicable
portion  thereof during which such person was a Noteholder.  Such obligation of
the Indenture Trustee shall be deemed to have been satisfied to the extent that
substantially  comparable  information  shall be prepared and  furnished by the
Indenture  Trustee to Noteholders  pursuant to any  requirements of the Code as
are in force from time to time.

REDEMPTION OF THE NOTES

         The Notes will be subject to redemption,  in whole but not in part, at
the option of the holder(s) of the Trust  Certificates or, if not so exercised,
at the option of the Note  Insurer,  on or after the Payment  Date on which the
Aggregate Note Balance has declined to 5% or less of the Aggregate Note Balance
as of the Cut-off Date (the "REDEMPTION DATE").

         The Notes will be redeemed at a  redemption  price of 100% of the then
outstanding  Aggregate  Note  Balance,  plus  accrued but unpaid Note  Interest
thereon  through  the end of the  Interest  Period  immediately  preceding  the
related Payment Date. Notwithstanding the foregoing, however, no redemption may
take place unless,  in  connection  with such  redemption,  any amounts due and
owing to the Note Insurer under the Insurance Agreement are paid in full to the
Note  Insurer.  There will be no prepayment  premium in connection  with such a
redemption. Notice of an optional redemption of the Notes must be mailed by the
Indenture  Trustee to the  Noteholders  and the Note  Insurer at 1east ten days
prior to the Payment Date set for such redemption.

         In  addition,  the  Trust  may  redeem  the  Notes at any time  upon a
determination  by  the  Trust,  based  upon  an  opinion  of  counsel,  that  a
substantial  risk exists that the Notes will not be treated for federal  income
tax purposes as  evidences of  indebtedness.  See "Certain  Federal  Income Tax
Consequences -- General" herein.  The Note Insurance Policy will not cover such
redemption.

         The  payment  on  the  final  Payment  Date  in  connection  with  the
redemption of the Notes shall be in lieu of the payment  otherwise  required to
be made on such Payment Date in respect of the Notes.

PAYMENTS TO THE HOLDER(S) OF THE TRUST CERTIFICATES

         On each Payment Date, any portion of Available  Funds  remaining after
making  payments of interest and principal due on the Notes and other  payments
required on such  Payment  Date will be released to the  holder(s) of the Trust
Certificates  as  provided  in the  Trust  Agreement,  free of the  lien of the
Indenture.  Such amounts will not be available to make payments on the Notes or
payments to the Note Insurer on any subsequent Payment Date.

THE INDENTURE TRUSTEE

         _________,  a  _________,  will be the  Indenture  Trustee  under  the
Indenture. The Indenture will provide that the Indenture Trustee is entitled to
the Indenture Trustee Fee and  reimbursement of certain expenses.  In addition,
the Indenture Trustee will retain the benefit, if any, from investment of funds
in the Note Account.

         The Indenture also will provide that the Indenture  Trustee may resign
at any time, upon notice to the Trust,  the Servicer,  the Note Insurer and any
Rating  Agency,  in which  event  the  Trust  will be  obligated  to  appoint a
successor Indenture Trustee acceptable to the Note Insurer. The Trust, with the
prior  consent of the Note  Insurer,  may remove the  Indenture  Trustee if the
Indenture Trustee ceases to be eligible to continue as such under the Indenture
or if the  Indenture  Trustee  becomes  insolvent.  In addition,  the Indenture
Trustee may be removed at any time by the Note Insurer,  or with the consent of
the  Note  Insurer,  by the  holders  of more  than 50% of the  Aggregate  Note
Balance. Any resignation or removal of the Indenture Trustee and appointment of
a successor Indenture Trustee will not become effective until acceptance of the
appointment by the successor Indenture Trustee. The Indenture will provide that
the  Indenture  Trustee is under no obligation to exercise any of the rights or
powers  vested in it by the Indenture at the request or direction of any of the
Noteholders,  unless  such  Noteholders  shall have  offered  to the  Indenture
Trustee  reasonable  security  or  indemnity  against the costs,  expenses  and
liabilities  which might be incurred by it in  compliance  with such request or
direction.  The  Indenture  Trustee  may  execute  any of the  rights or powers
granted by the Indenture or perform any duties thereunder either directly or by
or  through  its  agents  or  attorneys,  and  the  Indenture  Trustee  is  not
responsible  for any  misconduct  or  negligence  on the  part of any  agent or
attorney  appointed and supervised with due care by it thereunder.  Pursuant to
the Indenture,  the Indenture  Trustee is not liable for any action it takes or
omits to take in good faith which it reasonably believes to be authorized by an
authorized  officer  of any  person or within  its  rights or powers  under the
Indenture.  The  Indenture  Trustee may rely and will be protected in acting or
refraining from acting in good faith in reliance on any certificate,  notice or
other document of any kind prima facie  properly  executed and submitted by the
authorized  officer of any person  respecting  any  matters  arising  under the
Indenture.  The Indenture  Trustee will be  indemnified  by the  Transferor for
certain  losses  and other  events to the  extent  described  in the  Servicing
Agreement.

NOTE EVENTS OF DEFAULT

         An Event of Default  with  respect to the Notes shall occur if, on any
Payment  Date,  after taking into  account all payments  made in respect of the
Notes on such  Payment  Date,  the Note  Interest for such Payment Date remains
unpaid or an Overcollateralization Deficit exists with respect to the Notes, or
any Class of Notes is not paid in full  before its Stated  Maturity  Date,  and
such  default  continues  unremedied  for a period of five  days.  An "EVENT OF
DEFAULT"  with respect to the Notes will also occur upon the  occurrence of any
of the following (a) a default in the observance of certain negative  covenants
in the Indenture;  (b) a default in the observance of any other covenant of the
Indenture, and the continuation of any such default for a period of thirty days
after the earlier of (i) the date on which the Trust obtains  knowledge of such
default,  and  (ii)  the date on  which  notice  is  given to the  Trust by the
Indenture  Trustee at the direction of the Note Insurer or to the Trust and the
Indenture  Trustee by the  Holders of at least 25% in  principal  amount of the
Notes then outstanding with the prior written consent of the Note Insurer;  (c)
any  representation  or warranty  made by the Trust in the  Indenture or in any
certificate  delivered  pursuant  thereto  having been  incorrect in a material
respect  as of the time  made,  and the  circumstance  in respect of which such
representation  or warranty is incorrect  not having been cured  within  thirty
days after the earlier of (i) the date on which the Trust obtains  knowledge of
such  incorrectness,  and (ii) the date on which notice thereof is given to the
Trust by the  Indenture  Trustee or by the Holders of at least 25% in principal
amount of the Notes then  outstanding;  or (d)  certain  events of  bankruptcy,
insolvency, receivership or reorganization of the Trust.

RIGHTS UPON EVENT OF DEFAULT

         In case an  Event of  Default  should  occur  and be  continuing  with
respect to the Notes,  the Indenture  Trustee may, with the consent of the Note
Insurer in the absence of a Note Insurer Default,  and on request of Holders of
more than 50% in principal amount of the Notes then outstanding shall, with the
consent of the Note Insurer in the absence of a Note Insurer  Default,  declare
the principal of the Notes to be due and payable.  Such  declaration  may under
certain  circumstances  be  rescinded by the Holders of a majority in principal
amount of the  Notes  then  outstanding,  with the  prior  consent  of the Note
Insurer.

         Subject to the  provisions of the Indenture  relating to the duties of
the  Indenture  Trustee,  in  case an  Event  of  Default  shall  occur  and be
continuing,  the Indenture Trustee shall be under no obligation to exercise any
of the rights and powers under the Indenture at the request or direction of any
of the Holders of Notes,  unless such  Holders  have  offered to the  Indenture
Trustee reasonable security or indemnity  satisfactory to it against the costs,
expenses and liabilities  which might be incurred by it in compliance with such
request  or  direction.  Subject to such  provisions  for  indemnification  and
certain limitations contained in the Indenture, the Note Insurer or the Holders
of a majority in  principal  amount of the  outstanding  Notes,  with the prior
written  consent of the Note Insurer,  shall have the right to direct the time,
method,  and place of conducting any proceeding or any remedy  available to the
Indenture  Trustee or exercising any trust or power  conferred on the Indenture
Trustee with  respect to the Notes;  and the Holders of a majority in principal
amount of the Notes then outstanding may, with the prior written consent of the
Note Insurer, 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  than cannot be modified  without the
waiver or consent of the Holder of each outstanding, Note affected thereby.

SUPPLEMENTAL INDENTURES

         Subject to the prior written consent of the Note Insurer,  at any time
and from time to time,  without the consent of the  Noteholders,  the Indenture
Trustee  and the Trust may enter into one or more  supplemental  indentures  to
cure any  ambiguity,  to correct or  supplement  any provision of the Indenture
that may be defective or inconsistent with any other provision  thereof,  or to
amend any other  provisions with respect to matters or questions  arising under
the  Indenture,  which shall not be  inconsistent  with the  provisions  of the
Indenture;  provided,  however,  that such action shall not adversely affect in
any material  respect the interests of the  Noteholders;  and provided  further
that the  amendment  shall not be deemed to  adversely  affect in any  material
respect the interests of the Noteholders if the party  requesting the amendment
obtains an opinion of counsel to such effect.

         The  Indenture  may also be amended by the  Indenture  Trustee and the
Trust at any time and from time to time, with the prior written approval of the
Rating  Agencies and the Note Insurer for the purpose of adding any  provisions
or changing in any manner or eliminating  any of the  provisions  thereof or of
modifying  in any manner the rights of the  Noteholders  thereunder;  provided,
however,  that no such amendment shall, without the consent of all Noteholders,
(a) change the date of any  Payment  Date or the  Stated  Maturity  Date of the
Notes or reduce the principal amount thereof, the Note Interest Rate thereon or
the redemption price with respect to, or (b) reduce the percentage of Aggregate
Note Balance which is required to consent to any such amendments.

EXERCISE OF NOTEHOLDER RIGHTS BY THE NOTE INSURER

         The Indenture provides that, unless a Note Insurer Default exists, the
Note  Insurer  shall have the right to exercise  all rights of the  Noteholders
under the Indenture without any further consent of the Noteholders,  other than
rights with respect to the approval of certain  amendments to the Indenture and
certain other specified rights.

                             SERVICING OF THE LOANS

GENERAL

         The Servicer will service and administer the Loans in accordance  with
the policies,  procedures and practices customarily employed by the Servicer in
servicing  other  comparable  loans  and  pursuant  to  the  provisions  of the
Servicing  Agreement.  The  Servicer  will not amend or modify in any  material
respect its policies, procedures and practices with respect to the Loans (other
than as required by applicable laws and regulations)  without the prior consent
of the Note Insurer.

         Generally, servicing includes, but is not limited to, post-origination
loan  processing,   customer  service,  remittance  handling,  collections  and
liquidations. Consistent with the servicing standard described in the foregoing
paragraph, the Servicer, in its discretion,  may (a) waive any assumption fees,
late payment  charges,  charges for checks returned for  insufficient  funds or
other fees that may be collected  in the  ordinary  course of servicing a Loan,
(b) arrange a schedule  for the payment of  delinquent  payments on the related
Loan, subject to conditions set forth in the Servicing Agreement, if a borrower
is in default or about to be in default  because of such  borrower's  financial
condition  or  (c)  modify  monthly   payments  on  Loans  in  accordance  with
limitations  imposed by the  Servicing  Agreement and subject to the Relief Act
(as defined herein); provided, however, the Servicer may not, without the prior
consent of the Note Insurer,  permit any waiver,  modification or variance of a
Loan which would (i) change the Mortgage Rate,  (ii) forgive the payment of any
principal or interest,  (iii) lessen the lien  priority,  (iv) extend the final
maturity date on a Loan past eighteen  months prior to the maturity date of the
Notes,  in any case except to the extent  required under the Relief Act, or (v)
modify any monthly payment to an amount less than the monthly  interest accrual
for such Loan, and provided,  further,  that the Servicer may not modify, waive
or amend any  provisions  of any Loans if the  aggregate  principal  balance of
modified  Loans would  exceed ___% of the Cut-off Date Pool  Principal  Balance
without the consent of the Note Insurer. The Servicer,  acting as agent for the
Indenture  Trustee,  will not consent to the subsequent  placement of a deed of
trust or mortgage, as applicable, on any Mortgaged Property that is of equal or
higher  priority to that of the lien securing the related Loan unless such Loan
is prepaid in full and thereby removed from the Pool.

CUSTOMARY SERVICING PROCEDURES

         The procedures of the Servicer with respect to day to day servicing of
the Loans may vary considerably depending on the particular Loan, the Mortgaged
Property,  the borrower,  the  availability of an acceptable  party to assume a
Loan and the  laws of the  jurisdiction  in which  the  Mortgaged  Property  is
located.  Generally,  it is the  current  practice  of  the  Servicer  to  send
borrowers coupon books  periodically  reflecting their monthly payments and the
due dates therefor.  Although borrowers generally make loan payments within ten
to fifteen  days after the due date,  if a  borrower  fails to pay the  monthly
payment within such time period, the Servicer will commence  collection efforts
by notifying the borrower of the  delinquency  through  telephonic  and written
communications  methods.  Under the terms of each Loan, the borrower  agrees to
pay a late charge  (which the  Servicer  is  entitled  to retain as  additional
servicing compensation under the Servicing Agreement) if a monthly payment on a
Loan is not received  within the number of days  specified in the Mortgage Note
after its due date. If the Loan remains  delinquent,  the Servicer will attempt
to contact the borrower to determine the cause of the delinquency and to obtain
a commitment to cure the delinquency at the earliest possible time.

         As a  general  matter,  if  efforts  to obtain  payment  have not been
successful  shortly  after  the due  date of the  next  subsequently  scheduled
installment,  an established collection procedure using telephonic and a series
of written communications is followed. The status of the delinquency determines
the  level of  collection  effort  and  methodology  followed.  However,  if no
substantial  progress  has been made in  obtaining  delinquent  monies from the
borrower, legal procedures,  including foreclosure and garnishment proceedings,
will be evaluated and commenced where appropriate.

         Regulations  and  practices  regarding  foreclosure  vary greatly from
state to  state.  Generally,  the  Servicer  will have  commenced  foreclosure,
collection or enforcement proceedings prior to the time when a loan is 150 days
delinquent.  If the Servicer  determines that purchasing a property  securing a
mortgage loan will minimize the loss  associated  with such defaulted loan, the
Servicer may bid at the foreclosure  sale for such property or accept a deed in
lieu of foreclosure.  After the Servicer converts title to a mortgaged property
into the name of the  Indenture  Trustee on behalf of the  Noteholders  and the
Note  Insurer by  foreclosure  or deed in lieu of  foreclosure,  a real  estate
broker is selected to market the property. Where appropriate, the Servicer also
will  seek   garnishment  of  wages  once  the  Servicer  obtains  judgment  in
enforcement proceedings.

THE SERVICING AGREEMENT

         General

         The summaries of certain  provisions  of the  Servicing  Agreement set
forth below and under the caption "The  Agreements"  in the  Prospectus,  while
complete  in  material  respects,  do not  purport to be  exhaustive.  For more
details regarding the terms of the Servicing Agreement,  prospective  investors
in the Notes are advised to review the Servicing Agreement, a copy of which the
Depositor will provide (without  exhibits)  without charge upon written request
addressed to the Depositor at 600 Steamboat Road, Greenwich, Connecticut 06830.

         Generally,  the Servicer will be authorized and empowered  pursuant to
the  Servicing  Agreement  (i) to execute and deliver (or procure the execution
and  delivery  by  the  Indenture  Trustee  of)  any  and  all  instruments  of
satisfaction or cancellation or of partial or full release or discharge and all
other comparable  instruments with respect to the Loans and with respect to the
Mortgaged  Properties and (ii) to institute  foreclosure  proceedings or obtain
deeds in lieu of foreclosure  so as to convert title to any Mortgaged  Property
in the name of the Indenture  Trustee on behalf of the Noteholders and the Note
Insurer.

         Payments on Loans and Establishment of Collection Account

         The  Servicer  shall  establish  and  maintain  one or  more  accounts
(collectively,  the "COLLECTION  ACCOUNT") at one or more institutions  meeting
the requirements set forth in the Servicing Agreement.  The Collection Account,
and all amounts deposited therein from time to time, shall be part of the Trust
Estate.  The Servicer will deposit into the  Collection  Account not later than
two  Business  Days after  receipt,  all payments on or in respect of the Loans
received from or on behalf of borrowers  and all proceeds of the Loans,  net of
servicing  fees, all other items of servicing  compensation,  and  reimbursable
outstanding  Servicing Advances,  to the extent the Servicer's automated system
deducts such amounts prior to deposit to the Collection Account. On or prior to
each  Deposit  Date,  funds to be remitted to the Note Account will be remitted
from the Collection  Account to the Indenture Trustee for deposit into the Note
Account.  Notwithstanding  the foregoing,  payments and collections that do not
constitute  Available Funds (e.g.,  amounts  representing  interest  accrued on
Loans in respect of any period prior to the Cut-off  Date,  fees,  late payment
charges,  prepayment  charges,  charges for checks  returned  for  insufficient
funds,  extension or other administrative charges or other amounts received for
application towards the payment of taxes,  insurance premiums,  assessments and
similar  items)  will not be  required  to be  deposited  into  the  Collection
Account. The Servicer may make withdrawals from the Collection Account only for
the following purposes: (a) to make deposits into the Note Account as described
above;  (b) to pay  itself  any  monthly  Servicing  Fees  and  other  items of
servicing  compensation and investment  income on Permitted  Investments to the
extent permitted by the Servicing Agreement;  (c) to make any Servicing Advance
to the extent  permitted by the Servicing  Agreement or to reimburse itself for
any Servicing Advance  previously made to the extent permitted by the Servicing
Agreement;  (d) to withdraw  amounts that have been deposited to the Collection
Account in error; and (e) to clear and terminate the Collection Account.

         Investment of Collection Account

         All or a  portion  of the  Collection  Account  may  be  invested  and
reinvested in one or more Permitted  Investments  bearing interest or sold at a
discount, at the Servicer's  direction.  The Indenture Trustee or any affiliate
thereof may be the obligor on any  investment in any  Collection  Account which
otherwise qualifies as a Permitted Investment.  No investment in the Collection
Account may mature  later than the  Deposit  Date next  succeeding  the date of
investment.

         The Indenture  Trustee will not in any way be held liable by reason of
any  insufficiency  in the  Collection  Account  resulting from any loss on any
Permitted  Investment  included  therein  (except to the  extent the  Indenture
Trustee is the obligor thereon).

         All income or other gain from  investments in the  Collection  Account
will be held in the Collection Account for the benefit of the Servicer and will
be  subject  to  withdrawal  from time to time as  permitted  by the  Servicing
Agreement.  Any loss resulting from such investments will be for the account of
the  Servicer.  The Servicer will be required to deposit the amount of any such
loss immediately upon the realization of such loss to the extent such loss will
not be  offset  by other  income or gain  from  investments  in the  Collection
Account and then available for such application.

         Realization upon Defaulted Loans

         The Servicing Agreement will require the Servicer, acting as the agent
of the Indenture Trustee, to foreclose upon or otherwise  comparably convert to
ownership in the name of the Indenture  Trustee,  on behalf of the  Noteholders
and the Note Insurer,  Mortgaged  Properties securing such of the Loans as come
into  default,  as to which no  satisfactory  arrangements  can be made for the
collection  of  delinquent  payments and which the Servicer has not  reacquired
pursuant to the option described below; provided, however, that if the Servicer
has actual  knowledge or reasonably  believes  that any  Mortgaged  Property is
contaminated  by  hazardous or toxic wastes or  substances,  the Servicer  will
cause an environmental  inspection of the Mortgaged Property that complies with
Fannie Mae's selling and servicing guide  applicable to single family homes and
its  servicing  procedures  to be conducted.  If the  environmental  inspection
reveals any  potentially  hazardous  substances,  the Servicer  will notify the
Indenture Trustee and the Note Insurer,  and the Servicer will not foreclose or
accept a deed in lieu of  foreclosure  on the  Mortgaged  Property  without the
consent of the Indenture Trustee and the Note Insurer.  In connection with such
foreclosure or other conversion,  the Servicer will follow such practices as it
deems  necessary or advisable  and as are in keeping with its general  mortgage
loan servicing  activities;  provided,  however,  that the Servicer will not be
required  to  expend  its own funds in  connection  with  foreclosure  or other
conversion, correction of a default on a senior deed of trust or restoration of
any Mortgaged  Property unless the Servicer  determines that such  foreclosure,
correction or restoration will increase Net Liquidation Proceeds.

         In servicing  the Loans,  the Servicer  will be required to determine,
with respect to each defaulted  Loan,  when it has recovered,  whether  through
trustee's  sale,  foreclosure  sale,  collection and  enforcement  actions,  or
otherwise,  all  amounts,  if any, it expects to recover  from or on account of
such defaulted Loan,  whereupon such Loan will be charged off and will become a
Liquidated Loan.

         Assumption of Loans

         In any case in which  the  Servicer  becomes  aware  that a  Mortgaged
Property  has  been or is  about  to be  voluntarily  conveyed  by the  related
borrower,  the Servicer may enter into an assumption  agreement with the person
to whom such  property has been or is about to be  conveyed,  pursuant to which
such person becomes liable under the related promissory note and, to the extent
permitted by applicable  law or the mortgage  documents,  the borrower  remains
liable thereon.  The Servicer may not enter into any assumption  agreement that
modifies  the mortgage  interest  rate or payment  terms of the  Mortgage  Note
without the consent of the Note Insurer.  The Servicing Agreement will prohibit
the Servicer from entering  into an  assumption  or  substitution  of liability
agreement unless permitted by applicable law and unless the Servicer determines
that the assuming party would not fall within a significantly lower credit risk
category  than the original  borrower and such  assumption or  substitution  of
liability  agreement  would not  materially  increase  the risk of  default  or
delinquency   on,  or   materially   decrease  the  security  for,  such  Loan.
Notwithstanding  any of the  foregoing,  the  Servicer  will not enter into any
assumption  agreement  unless  such  assumption  agreement  is  pursuant to its
standard servicing  procedure and the Servicer would enter into such assumption
agreement  with  respect  to a  mortgage  loan in its own  portfolio.  Any fees
collected by the Servicer for entering into an assumption  or  substitution  of
liability  agreement  will be retained by the Servicer as additional  servicing
compensation.

         Evidence as to Compliance

         The Servicing Agreement provides that on or before a specified date in
each year, a firm of independent  public  accountants  will furnish a report to
the Indenture  Trustee,  the Rating Agencies and the Note Insurer to the effect
that on the basis of certain  procedures  substantially in conformance with the
Uniform Single Attestation Program for Mortgage Bankers ("USAP") (to the extent
the  procedures are  applicable to the servicing  obligations  set forth in the
Servicing Agreement), the servicing by or on behalf of the Servicer of mortgage
loans,  and such  procedures  have disclosed no exceptions or errors in records
relating to the mortgage  loans  serviced by the Servicer for others which,  in
the opinion of such firm, such firm's required to report under USAP, except for
such exceptions as will be referred to in the report.  The Servicing  Agreement
will  provide that the  Servicer  will be required to deliver to the  Indenture
Trustee,  the Master Servicer,  the Rating Agencies and the Note Insurer, on or
before a specified date in each year, an annual  statement signed by an officer
of the  Servicer to the effect that the  Servicer  has  fulfilled  its material
obligations under the Servicing Agreement throughout the preceding year.

         Certain Matters Regarding Servicer's Servicing Obligations

         The Servicing  Agreement will provide that the Servicer may not resign
from its obligations and duties as the Servicer thereunder, except upon (i) the
consent of the Master Servicer,  the Note Insurer and the Indenture Trustee, or
(ii)  the  delivery,  at the  Servicer's  expense,  of an  opinion  of  counsel
addressed  to the  Indenture  Trustee  and the  Note  Insurer  and in form  and
substance  acceptable  to the  Indenture  Trustee  and the Note  Insurer to the
effect that its duties  thereunder are no longer  permissible  under applicable
law or  regulation or are in material  conflict by reason of applicable  law or
regulation  with any other of its  activities  carried on as of the date of the
Servicing Agreement. No such resignation will become effective until the Master
Servicer has assumed the servicing obligations and duties of the Servicer under
the Servicing Agreement.

         The Servicing  Agreement  will also provide that neither the Servicer,
nor any of its directors,  officers, employees or agents, will be liable to the
Indenture  Trustee,  the Trust,  or the Noteholders for any action taken or for
refraining  from the  taking of any  action  by the  Servicer  pursuant  to the
Servicing Agreement, or for errors in judgment; provided, however, that neither
the Servicer nor any such person will be protected  against any liability which
would  otherwise  be  imposed by reason of  willful  misfeasance,  bad faith or
negligence  in the  performance  of  duties  of the  Servicer,  or by reason of
reckless disregard of obligations and duties of the Servicer, thereunder.

         In addition,  the Servicing  Agreement  will provide that the Servicer
will not be under any  obligation  to appear in,  prosecute or defend any legal
action  which is not  incidental  to its duties to service  the Loans under the
Servicing  Agreement  and which in its opinion may involve it in any expense or
liability.

         The Servicing  Agreement  will provide that any  corporation  or other
entity (a) into which the Servicer may be merged or consolidated,  (b) that may
result from any merger, conversion or consolidation to which the Servicer shall
be a party or (c) that may succeed to all or substantially  all of the business
of the  Servicer,  will,  in any case where an  assumption  is not  effected by
operation  of  law,  execute  an  agreement  of  assumption  to  perform  every
obligation  of the  Servicer  under the  Servicing  Agreement,  and will be the
successor to the  Servicer  thereunder  without the  execution or filing of any
document or any further act by any of the parties to the  Servicing  Agreement;
provided,  however,  that if the Servicer in any of the foregoing  cases is not
the  surviving  entity,  the  surviving  entity  shall  execute an agreement of
assumption  to perform  every  obligation  of the Servicer  thereunder  and the
corporation  or other  entity  satisfies  the  eligibility  requirements  for a
successor Servicer.

         Servicer Events of Default

         Events of default  (each,  a "SERVICER  EVENT OF  DEFAULT")  under the
Servicing  Agreement will include (a) any failure by the Servicer to deposit in
the Collection  Account or transfer to the Indenture Trustee for deposit in the
Note  Account  any  amount  required  to be so  deposited  under the  Servicing
Agreement;  (b) any failure by the  Servicer to duly  observe or perform in any
material  respect any other of its  covenants or  agreements  in the  Servicing
Agreement  or so long as the Servicer  and the  Transferor  under the Home Loan
Sale Agreement are the same, the failure of the  Transferor,  which  materially
and adversely  affects the rights of Noteholders  and continues  unremedied for
the applicable cure period,  if any, after the earlier of (i) the date on which
the Transferor  obtains  knowledge of such failure,  and (ii) the date on which
written notice of such failure is given to the Servicer by the Master  Servicer
or the Indenture  Trustee;  (c) certain events of insolvency,  readjustment  of
debt, marshaling of assets and liabilities or similar proceedings regarding the
Servicer  and certain  actions by the Servicer  indicating  its  insolvency  or
inability to pay its obligations;  (d) any  representation  or warranty made by
the  Transferor in the Servicing  Agreement or the Home Loan Sale  Agreement or
certificate  delivered by the Transferor pursuant thereto having been incorrect
in any material  respect as of the time made and the circumstance in respect of
which such representation and warranty is incorrect, if capable of being cured,
not having been cured within 30 days after the earlier of (i) the date on which
the Transferor  obtains knowledge of such  incorrectness,  and (ii) the date on
which notice is given to the  Transferor by the Trust,  the Indenture  Trustee,
the  Master  Servicer,   or  the  Note  Insurer;  and  (e)  the  occurrence  of
delinquencies  and/or losses in respect of the Loans in excess of a level,  and
for a period of time, as specified in the Servicing Agreement.

         Rights Upon Servicer Events of Default

         Upon the  occurrence  of a  Servicer  Event  of  Default,  the  Master
Servicer will be obligated to enforce the  Servicing  Agreement or to terminate
the  Servicer at the  direction of the Note Insurer (so long as no Note Insurer
Default exists and is continuing)  and appoint a successor  Servicer,  or if it
does not,  succeed to all the  responsibilities,  duties and liabilities of the
Servicer   under  the  Servicing   Agreement   and,  if  it  succeeds  to  such
responsibilities,  will be entitled to such  compensation as the Servicer would
have been  entitled  to under the  Servicing  Agreement.  In the event that the
Master  Servicer  fails to appoint a successor  Servicer and it is unwilling or
legally  unable  to act as  Servicer,  it may  petition  a court  of  competent
jurisdiction  for the appointment of a successor  Servicer.  Any such successor
Servicer (other than the Master  Servicer or the Indenture  Trustee) must be an
established  housing  and home  finance  institution  or any  institution  that
regularly services nonconforming  residential mortgage loans, that is currently
servicing a nonconforming  residential  mortgage loan  portfolio,  that has all
licenses,  permits and approvals  required by applicable law and a net worth of
at least  $10,000,000.  The  appointment of any such successor  Servicer (other
than the Master  Servicer or the Indenture  Trustee) shall be acceptable to the
Note Insurer and shall not result in the qualification, reduction or withdrawal
of the implied  rating  assigned to the Notes by the Rating  Agencies  (without
taking into account the Insurance Policy).  Pending  appointment of a successor
Servicer,  unless the Master Servicer is prohibited by law from so acting,  the
Master Servicer shall be obligated to act as Servicer.  The Master Servicer and
such successor  Servicer may agree upon the servicing  compensation to be paid,
which in no event may be greater than the compensation described above.

         Master Servicer Events of Default

         Master  Servicer  Events of Default will be set forth in the Servicing
Agreement.  Upon the  occurrence  of a Master  Servicer  Event of Default,  the
Indenture  Trustee  shall,  at the direction of the Note Insurer (so long as no
Note Insurer Default exists and is continuing), terminate the Master Servicer's
rights and obligations under the Servicing Agreement. Upon a termination of the
Master  Servicer,  the  Indenture  Trustee shall be obligated to succeed to the
obligations of the Master  Servicer or to appoint a successor  Master  Servicer
with the consent of the Note Insurer.

         Amendments

         Subject to the prior written consent of the Note Insurer,  at any time
and from time to time,  without the consent of the  Noteholders,  the Indenture
Trustee,  the  Trust,  the  Master  Servicer  and the  Servicer  may  amend the
Servicing  Agreement  for the purposes of (a) curing any ambiguity or affecting
or supplementing  any provision of such agreement that may be inconsistent with
any other provision of such agreement or (b) complying with the requirements of
the  Code;  provided,  however,  that such  action  shall  not  materially  and
adversely affect the interests of any Noteholder, as evidenced by an opinion of
counsel  delivered to the Indenture Trustee to such effect (which opinion shall
not be at the expense of the Indenture  Trustee) and written  confirmation from
each  of  the  Rating   Agencies   that  such  action  will  not  result  in  a
qualification,  reduction  or  withdrawal  of the implied  ratings on the Notes
(without taking into account the Insurance Policy).

         The Servicing  Agreement may also be amended by the Indenture Trustee,
the Trust,  the Master Servicer and the Servicer,  at any time and from time to
time, with the prior written approval of the Rating Agencies,  the Note Insurer
and the holders of not less than 50% of the Aggregate Note Balance  represented
by the Notes then  outstanding,  for the  purpose of adding any  provisions  or
changing  in any  manner or  eliminating  any of the  provisions  thereof or of
modifying  in any manner the rights of the  Noteholders  thereunder;  provided,
however,  that no such amendment  shall (a) reduce in any manner the amount of,
or delay the  timing of,  payments  which are  required  to be paid to the Note
Account  without the  consent of all  Noteholders  or (b) reduce the  aforesaid
percentages of Aggregate Note Balance which are required to consent to any such
amendments, without the consent of all Noteholders.

SERVICING AND OTHER COMPENSATION; PAYMENT OF EXPENSES

         The  Servicing Fee will be the primary  compensation  to be paid to or
retained  by the  Servicer  in respect of its  servicing  activities  under the
Servicing  Agreement  and will be paid to the Servicer on each Deposit Date out
of  collections  of  interest  received  on or in  respect of the Loans for the
related  Collection  Period. The Servicing Fee will equal one-twelfth (1/12) of
the product of (a) 1.00% and (b) the Aggregate  Principal  Balance of the Loans
as of the first day of the related  Collection  Period.  The Servicer  shall be
entitled  to retain  the  Servicing  Fee from  amounts to be  deposited  in the
Collection Account. In addition,  the Servicer will retain the benefit, if any,
from any deposit, maintenance or investment of funds in the Collection Account.
Assumption fees, late payment charges,  prepayment charges,  charges for checks
returned  for  insufficient  funds,  and  extension  and  other  administrative
charges,  to the extent  collected  from  borrowers,  will be  retained  by the
Servicer  as  additional  servicing  compensation.  To the extent the  Servicer
obtains any collections on a Liquidated Loan subsequent to the date on which it
becomes a Liquidated Loan, the Servicer will be entitled to receive 20% of such
recovery as  servicing  compensation,  provided  that the  Servicer's  right to
receive such amounts shall be subordinated to the rights of the Noteholders and
of the Note Insurer to receive the amounts due to them.

         The  Servicer  will be required to 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  payment  of fees  for any
sub-servicer. The Servicer will also be permitted (but not required) to advance
the  cost  of (i) any  enforcement  or  judicial  proceedings  relating  to the
borrowers,  including foreclosures,  and (ii) the management and liquidation of
Mortgaged  Properties  acquired  in  satisfaction  of the related  Loans.  Such
expenditures  (each,  a "SERVICING  ADVANCE")  may include  costs of collection
efforts,  reappraisals,  forced  placement  of hazard  insurance  if a borrower
allows his hazard policy to lapse,  legal fees in connection  with  foreclosure
actions,  advancing delinquent property taxes and upkeep and maintenance of the
Mortgaged  Property if it is acquired through  foreclosure and similar types of
expenses.  The Servicer will not be required to make any Servicing Advance that
it determines  would not be  recoverable  from  subsequent  collections,  Trust
Insurance Proceeds, or Liquidation Proceeds on the related Loan or otherwise.

         The  Servicing  Agreement  provides that the Servicer may pay all or a
portion of any  Servicing  Advance out of amounts on deposit in the  Collection
Account which are being held for payment on a subsequent  Payment Date relating
to such Collection Period; any such amounts so used are required to be replaced
by the Servicer by deposit to the  Collection  Account on or before the Deposit
Date relating to such subsequent Payment Date.

         The  Servicer  may  recover  Servicing  Advances,  if not  theretofore
recovered  from the borrower on whose behalf such  Servicing  Advance was made,
from  subsequent   collections  on  the  related  Loan,  including  Liquidation
Proceeds,  Trust Insurance  Proceeds and such other amounts as may be collected
by the Servicer from the borrower or otherwise relating to the Loan, or if such
collections  are  insufficient,  from  the Note  Account,  subject  to  certain
limitations.



<PAGE>


                                 NOTE INSURANCE

THE INSURANCE POLICY

         The  information  set  forth  in this  section  has been  provided  by
________,  a _________ (the "NOTE INSURER").  No  representation is made by the
Trust, the Depositor,  the Servicer,  the Transferor or any of their affiliates
as to the  accuracy or  completeness  of such  information  or any  information
related to the Note Insurer incorporated by reference herein.

         The Note Insurer,  in  consideration of the payment of the premium and
subject  to the terms of the  Insurance  Policy,  thereby  unconditionally  and
irrevocably  guarantees to any Noteholder that an amount equal to each full and
complete  Insured  Payment  will be  received by the  Indenture  Trustee or its
successor,  as trustee for the  Noteholders,  on behalf of the Noteholders from
the Note Insurer,  for distribution by the Indenture Trustee to each Noteholder
of each  Noteholder's  proportionate  share of the  Insured  Payment.  The Note
Insurer's  obligations  under the Insurance 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  Indenture  Trustee,  whether or not such
funds are properly applied by the Indenture Trustee.  Insured Payments shall be
made  only at the time set forth in the  Insurance  Policy  and no  accelerated
Insured  Payments shall be made  regardless of any  acceleration  of the Notes,
unless such acceleration is at the sole option of the Note Insurer.

         Notwithstanding the foregoing paragraph, the Insurance Policy does not
cover  shortfalls,  if any,  attributable  to the liability of the Trust or the
Indenture  Trustee  for  withholding  taxes,  if any  (including  interest  and
penalties  in respect of any such  liability).  The  Insurance  Policy does not
cover any Available Funds Cap Carry Forward Amount.

         The Note  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 such preference payment,  (ii) an opinion of counsel  satisfactory to
the Note Insurer  that such order is final and not subject to appeal,  (iii) an
assignment  in  such  form  as is  reasonably  required  by the  Note  Insurer,
irrevocably  assigning  to the  Note  Insurer  all  rights  and  claims  of the
Noteholder relating to or arising under the Notes against the debtor which made
such preference  payment or otherwise with respect to such  preference  payment
and (iv) appropriate  instruments to effect the appointment of the Note Insurer
as agent for such Noteholder in any legal proceeding related to such preference
payment,  such  instruments  being in a form  satisfactory to the Note 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  payment  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final order of the court  exercising  jurisdiction  on
behalf  of the  Noteholder  and  not to any  Noteholder  directly  unless  such
Noteholder  has  returned  principal  or  interest  paid on the  Notes  to such
receiver  or  trustee  in  bankruptcy,  in which  case  such  payment  shall be
disbursed to such Noteholder.

         The Note Insurer will pay any other amount payable under the Insurance
Policy no later than 12:00 noon New York City time, on the later of the Payment
Date on which the related  Deficiency  Amount is due or the third  Business Day
following  receipt in New York,  New York, on a Business Day by  _________,  as
Fiscal Agent for the Note Insurer or any  successor  fiscal agent  appointed by
the Note  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 a claim under the Insurance
Policy,  it shall be deemed not to have been  received by the Fiscal  Agent for
purposes of this  paragraph,  and the Note Insurer or the Fiscal Agent,  as the
case may be, shall  promptly so advise the Indenture  Trustee and the Indenture
Trustee may submit an amended Notice.

         Insured  Payments due under the  Insurance  Policy,  unless  otherwise
stated therein,  will be disbursed by the Fiscal Agent to the Indenture Trustee
on behalf of Noteholders 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 Indenture Trustee for the payment of
such Insured Payment and legally available therefor.

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

         Subject  to the  terms of the  Agreement,  the Note  Insurer  shall be
subrogated to the rights of each Noteholder to receive payments under the Notes
to the extent of any payment by the Note Insurer under the Insurance Policy.

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

                  "AGREEMENT"  means the  Indenture,  dated as of  ________  1,
         199__, among the Trust, the Indenture Trustee,  the Note Administrator
         and the  Custodian,  without  regard to any  amendment  or  supplement
         thereto,  unless  the Note  Trust  shall  have  consented  in  writing
         thereto.

                  "NOTEHOLDER"   means  each  Noteholder  (as  defined  in  the
         Indenture) who, on the applicable  Payment Date, is entitled under the
         terms of the applicable Note to payment thereunder.

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

                  "DEFICIENCY  AMOUNT" means,  with respect to any Payment Date
         the sum of (i) the Note Interest for such Payment Date minus Available
         Funds and (ii) the then  existing  Overcollateralization  Deficit,  if
         any, after application of Available Funds to reduce the Aggregate Note
         Balance on such Payment Date.

                  "INSURED  PAYMENT"  means,  (i) as of any Payment  Date,  the
         Deficiency  Amount and (ii) any  Preference  Amount due and then owing
         under the Insurance Policy.

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

                  "PREFERENCE  AMOUNT" means any amount previously  distributed
         to a holder of a Note that is  recoverable  and sought to be recovered
         as avoidable  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  Insurance  Policy  and not  otherwise
defined therein will have the respective meanings set forth in the Agreement as
of the date of execution of the Insurance Policy,  without giving effect to any
subsequent  amendment to or modification of the Agreement unless such amendment
or modification has been approved in writing by the Note Insurer.

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

         The  notice  address  of the  Fiscal  Agent  is  ________,  Attention:
_________,  or such  other  address as the Fiscal  Agent  shall  specify to the
Indenture Trustee in writing.

         The Insurance  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 INSURANCE  POLICY IS NOT COVERED BY THE
PROPERTY/CASUALTY  INSURANCE  SECURITY FUND  SPECIFIED IN ARTICLE 76 OF THE NEW
YORK INSURANCE LAW.

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

THE NOTE INSURER

         [Note Insurer Information]. The Note Insurer is domiciled in the State
of ____ and is licensed to do  business in and is 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].  [_______  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 the Note  Insurer,  changes in
control and transactions  among affiliates.  Additionally,  the Note Insurer is
required to maintain contingency reserves on its liabilities in certain amounts
and for certain periods of time.

         The  principal  executive  offices of the Note  Insurer are located at
________, and its telephone number is _______.

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

                              SAP
                              _______, 199__                    _______, 199__
                              (Audited                          (Unaudited)
                              (In millions)
Admitted Assets                    $_____                            $_____
Liabilities                         _____                             _____
Capital and Surplus                 _____                             _____


                              GAAP
                              ________, 199__                   _______, 199__
                              (Audited)                         (Unaudited)
                              (In millions)
Assets                              $_____                            $_____
Liabilities                          _____                             _____
Shareholder's Equity                 _____                             _____


         Copies of the financial statements of the Note Insurer incorporated by
reference  herein  and  copies of the Note  Insurer's  199__  year-end  audited
financial statements prepared in accordance with statutory accounting practices
are available,  without charge, from the Note Insurer.  The address of the Note
Insurer is _______. The telephone number of the Note Insurer is ________.

         The Note Insurer 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 the Insurance  Policy and Note Insurer set forth
under the  headings  "Note  Insurance--The  Insurance  Policy"  and "--The Note
Insurer"  herein.  Additionally,  the  Note  Insurer  makes  no  representation
regarding the Notes or the advisability of investing in the Notes.

         ________ rates the claims paying ability of the Note Insurer "____."

         ________ rates the claims paying ability of the Note Insurer "____."

         ________ rates the claims paying ability of the Note Insurer as "____."

         Each rating of the Note Insurer should be evaluated independently. The
ratings  reflect the  respective  rating  agency's  current  assessment  of the
creditworthiness  of the Note  Insurer  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
Notes, 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 Notes.  The Note
Insurer  does not  guaranty  the market price of the Notes nor does it guaranty
that the ratings on the Notes will not be revised or withdrawn.

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The  consolidated  financial  statements  of  the  Note  Insurer  [and
subsidiaries]  included as an exhibit to the Annual Report on Form 10-K for the
period ended _______, 199__, and the unaudited financial statements of the Note
Insurer [and subsidiaries] for the quarter ended ______,  199__, included as an
exhibit  to the  Quarterly  Report on Form 10-Q for the period  ended  _______,
199__,  each of  which  have  been  filed  with  the  Securities  and  Exchange
Commission by _____,  are hereby  incorporated  by reference in this Prospectus
Supplement.

         All financial statements of the Note Insurer and subsidiaries included
in documents filed by ______.  pursuant to Section 13(a), 13(c), 14 or 15(d) of
the  Securities  Exchange  Act  of  1934,  as  amended  (the  "EXCHANGE  ACT"),
subsequent to the date of this  Prospectus  Supplement  and to be a part hereof
from the respective dates of filing such documents.

         The Depositor  will provide  without charge to any person to whom this
Prospectus  Supplement  is  delivered,  upon oral or  written  request  of such
person, a copy of any or all of the foregoing financial statements incorporated
by  reference.  Requests for such copies should be directed to the Depositor at
600 Steamboat Road, Greenwich, Connecticut 06830.

CREDIT ENHANCEMENT DOES NOT APPLY TO PREPAYMENT RISK

         In  general,  the  protection  afforded  by the  Insurance  Policy  is
protection for credit risk and not for prepayment risk. A claim may not be made
under the  Insurance  Policy in an  attempt  to  guarantee  or insure  that any
particular rate of prepayment is experienced by the Trust.



<PAGE>


                      PREPAYMENT AND YIELD CONSIDERATIONS

         Except in the limited  circumstances  described  herein,  no principal
payments  will be made on any Class of Notes  until the Class  Note  Balance of
each Class of Notes  having a lower  numerical  designation  (and thus a higher
principal payment priority) has been reduced to zero. Thus, the Class A-2 Notes
will not be entitled to payments of  principal  until the Class Note Balance of
the Class A-1 Notes has been  reduced to zero,  the Class A-3 Notes will not be
entitled to payments of principal until the Class Note Balance of the Class A-2
Notes has been  reduced to zero and the Class A-4 Notes will not be entitled to
payments of  principal  until the Class Note Balance of the Class A-3 Notes has
been reduced to zero. See  "Description  of the Notes -- Payments on the Notes"
herein.  As the rate of payment of principal of the Notes depends  primarily on
the rate of payment  (including  prepayments)  of the principal  balance of the
Loans,  final payment of any Class of Notes could occur  significantly  earlier
than its Stated Maturity Date.  Noteholders will bear the risk of being able to
reinvest  principal payments on the Notes at yields at least equal to the yield
on their  respective  Notes. No prediction can be made as to the rate or timing
of  prepayments  on the  Loans in  either  stable  or  changing  interest  rate
environments.  Any reinvestment risk due to the rate or timing of prepayment of
the Loans will be borne entirely by Noteholders.

         The rate of principal  payments on the Notes,  the aggregate amount of
each interest payment on the Notes and the yields to maturity of the Notes will
be directly  affected  by the rate and timing of  principal  reductions  on the
Loans. Such principal  reductions may be in the form of scheduled  amortization
payments or unscheduled payments or reductions,  which may include prepayments,
repurchases and liquidations or write-offs due to default, casualty,  insurance
or other disposition. On any Payment Date on or after the Payment Date on which
the  Aggregate  Note  Balance  declines to 5% or the  original  Aggregate  Note
Balance, the holder(s) of the Trust Certificates or the Note Insurer may effect
a redemption of the Notes.  See  "Description of the Notes -- Redemption of the
Notes" herein.

         The "WEIGHTED  AVERAGE LIFE" of a Class of Notes refers to the average
amount of time that will elapse  from the Closing  Date to the date each dollar
in respect of principal of such Class is repaid.  The weighted  average life of
each Class of Notes will be  influenced  by, among other  factors,  the rate at
which principal reductions occur on the Loans, the rate at which Excess Cash is
paid to  Noteholders  as described  herein,  and the extent to which any excess
funds are  distributed  to the holders of the Trust  Certificates  as described
herein.  If  substantial  principal  prepayments on the Loans are received as a
result of  unscheduled  payments,  liquidations  or  repurchases,  payments  to
Noteholders  due to such  prepayments  may  significantly  shorten the weighted
average lives of the Notes. If the Loans experience  delinquencies and defaults
in the payment of principal,  then  Noteholders  will experience a delay in the
receipt of principal payments  attributable to such delinquencies and defaults,
which in certain  instances may result in longer actual average  weighted lives
of the Notes than would otherwise be the case. Interest shortfalls on the Loans
due to  principal  prepayments  in full  and  curtailments,  and any  resulting
shortfall  in amounts  payable  on the Notes,  will be covered to the extent of
amounts available from the applicable credit enhancement.

         The rate  and  timing  of  principal  payments  on the  Loans  will be
influenced  by a variety of  economic,  geographic,  social and other  factors.
These factors may include changes in borrowers'  housing needs,  job transfers,
unemployment,  borrowers'  net  equity,  if any, in the  Mortgaged  Properties,
servicing  decisions,  homeowner mobility,  seasoning of loans, market interest
rates for similar types of loans and the  availability of funds for such loans.
In certain cases,  the Servicer may, in a manner  consistent with its servicing
practices,  permit a  borrower  who is  selling  his  principal  residence  and
purchasing a new one to substitute the new Mortgaged Property as collateral for
the related  Loan, or may simply  release its lien on the existing  collateral,
leaving the related Loan unsecured.  In such event, the Servicer will generally
require the borrower to make a partial prepayment in reduction of the principal
balance of the Loan to the extent that the borrower has received  proceeds from
the sale of the prior residence that will not be applied to the purchase of the
new residence.  Certain of the Loans are subject to prepayment penalties during
the first three  years after  origination.  Prepayment  penalties  may have the
effect of reducing the amount or the likelihood of prepayments on such Loans.

         As with fixed rate obligations generally,  the rate of prepayment on a
pool of loans is affected by prevailing market interest rates for similar types
of loans of a comparable term and risk level. If prevailing interest rates were
to fall significantly below the Loan Rates on the Loans, the rate of prepayment
would be expected to increase. Conversely, if prevailing interest rates were to
rise significantly above the Loan Rates on the Loans, the rate of prepayment on
the Loans would be expected to decrease. In addition, any future limitations on
the rights of  borrowers  to deduct  interest  payments on  mortgage  loans for
federal  income tax purposes may result in a higher rate of  prepayment  on the
Loans.  The  Depositor and the  Transferor  make no  representations  as to the
particular  factors  that will affect the  prepayment  of the Loans,  as to the
relative  importance of such factors,  or as to the percentage of the principal
balance of the Loans that will be paid as of any date.

         Payments of principal at a faster rate than  anticipated will decrease
the yield on Notes  purchased  at a premium;  payments of principal at a slower
rate than anticipated will decrease the yield on Notes purchased at a discount.
The effect on an investor's  yield due to payments of principal  occurring at a
rate that is faster  (or  slower)  than the rate  anticipated  by the  investor
during any  period  following  the  issuance  of the Notes may not be  entirely
offset by a subsequent  like reduction (or increase) in the rate of payments of
principal during any subsequent period.

         The rate of delinquencies and defaults on the Loans and of recoveries,
if any, on defaulted  Loans and foreclosed  properties will affect the rate and
timing of  principal  payments on the Loans,  and,  accordingly,  the  weighted
average lives of the Notes, and could cause a delay in the payment of principal
to the  holders of Notes.  Certain  factors  may  influence  delinquencies  and
defaults,  including  origination  and  underwriting  standards,  loan-to value
ratios and delinquency  history. In general,  defaults on Loans are expected to
occur with  greater  frequency in their early  years,  although  little data is
available  with respect to the rate of default on similar  types of loans.  The
rate of default on Loans with high loan-to-value ratios, or on Loans secured by
junior liens, may be higher than that of loans with lower loan-to-value  ratios
or secured by first liens on comparable  properties.  In addition, the rate and
timing of prepayments,  defaults and liquidations on the Loans will be affected
by the general  economic  condition of the area in which the related  Mortgaged
Properties  are located or the related  borrower  is  residing.  See "The Pool"
herein. The risk of delinquencies and losses is greater and voluntary principal
prepayments  are less likely in regions where a weak or  deteriorating  economy
exists, as may be evidenced by, among other factors, increasing unemployment or
falling property values.

         Although  certain  data  have  been  published  with  respect  to  the
historical  prepayment  experience of certain residential  mortgage loans, such
mortgage loans may differ in material respects from the Loans and such data may
not be  reflective  of  conditions  applicable  to the  Loans.  No  significant
historical  prepayment data is generally available with respect to the types of
Loans  included  in the Pool or  similar  types of  loans,  and there can be no
assurance that the Loans will achieve or fail to achieve any particular rate of
principal  prepayment.   A  number  of  factors  suggest  that  the  prepayment
experience of the Pool may be  significantly  different  from that of a pool of
conventional first lien, single family mortgage loans with equivalent  interest
rates and  maturities.  One such  factor is that the  principal  balance of the
average  Loan is  smaller  than that of the  average  conventional  first  lien
mortgage  loan.  A smaller  principal  balance  may be easier for a borrower to
prepay than a  larger-balance  and,  therefore,  a higher  prepayment  rate may
result for the Pool than for a pool of first lien mortgage loans,  irrespective
of  the  relative   average  interest  rates  and  the  general  interest  rate
environment. In addition, in order to refinance a first lien mortgage loan, the
borrower must  generally  repay any junior liens.  However,  a small  principal
balance may make refinancing a Loan at a lower interest rate less attractive to
the borrower as the perceived impact to the borrower of lower interest rates on
the size of the monthly  payment may not be  significant.  Other  factors  that
might be expected to affect the prepayment rate of the Pool include the amounts
of and interest rates on the underlying senior mortgage loans, and the tendency
of borrowers to use real  property  mortgage  loans as long-term  financing for
home  purchase  and junior  liens as  shorter-term  financing  for a variety of
purposes,   which  may  include  the  direct  or  indirect  financing  of  home
improvement,  education  expenses,  debt  consolidation,  purchases of consumer
durables such as  automobiles,  appliances and  furnishings  and other consumer
purposes.  Furthermore,  because at  origination  the majority of the Loans had
Combined  Loan-to-Value  Ratios that  approached or exceeded  100%, the related
borrowers will generally have  significantly  less opportunity to refinance the
indebtedness secured by the related Mortgaged Properties,  including the Loans,
and a lower prepayment rate may result for the Pool than for a pool of mortgage
(including first or junior lien) loans that have Combined  Loan-to-Value Ratios
less than 100%.

REINVESTMENT RISK

         During periods of falling  interest rates,  Noteholders may receive an
increased  amount of  principal  payments  at a time when such  holders  may be
unable to  reinvest  such  payments  in  investments  having a yield and rating
comparable to the Notes.  Conversely,  during periods of rising interest rates,
Noteholders are likely to receive a decreased amount of principal payments at a
time when such holders may have an  opportunity  to reinvest  such  payments in
investments having a yield and rating comparable to the Notes.

STATED MATURITY DATE

         The Stated Maturity Date of the Class A-1 Notes is _______,  ____. The
Stated  Maturity Date of the Class A-2 Notes is  __________,  ____.  The Stated
Maturity Date of Class A-3 Notes is _________,  ____. The Stated  Maturity Date
of the Class A-4 Notes is  ________,  ____.  The Stated  Maturity  Dates of the
Class A-1  Notes,  the  Class  A-2  Notes  and the  Class  A-3 Notes  have been
determined on the assumption that all Loans are repaid in accordance with their
terms, with no principal payments or defaults,  and the Stated Maturity Date of
the Class A-4 Notes has been determined by adding 18 months to the last Payment
Date scheduled for the Loan with the latest stated maturity.  It is anticipated
that  the  actual  final  Payment  Date for each  Class  of  Notes  will  occur
significantly earlier than its Stated Maturity Date.

WEIGHTED AVERAGE LIVES OF THE NOTES

         The following information illustrates the effect of prepayments of the
Loans  on  the  weighted  average  lives  of the  Notes  under  certain  stated
assumptions  and is not a prediction of the prepayment rate that might actually
be experienced on the Loans. Weighted average life refers to the average amount
of time that will elapse  from the date of  delivery  of a security  until each
dollar of  principal  of such  security  will be repaid  to the  investor.  The
weighted  average  lives of the Notes will be  influenced  by the rate at which
principal  of  the  Loans  is  paid,  which  may be in the  form  of  scheduled
amortization or prepayments (for this purpose,  the term "prepayment"  includes
unscheduled  reductions  of  principal,   including  without  limitation  those
resulting  from full or partial  prepayments,  refinancings,  liquidations  and
write-offs due to defaults,  casualties or other dispositions,  and repurchases
by or on behalf of the Transferor or the  Depositor),  the rate at which Excess
Cash is paid to  Noteholders as described  herein,  and the extent to which any
excess  funds are  distributed  to the  holders  of the Trust  Certificates  as
described herein.

         Prepayments on loans such as the Loans are commonly  measured relative
to  a  prepayment  standard  or  model.  The  model  used  in  this  Prospectus
Supplement, the Constant Prepayment Rate or "CPR" (the "PREPAYMENT ASSUMPTION")
model, represents an assumed rate of prepayment each month relative to the then
outstanding  principal balance of the pool of loans for the life of such loans.
A 100%  Prepayment  Assumption  assumes  a  "CPR"  of  3.0%  per  annum  of the
outstanding  principal  balance of such loans in the first month of the life of
the loans and an additional  approximately  1.0% (expressed as a percentage per
annum) in each month  thereafter  until the  twelfth  month;  beginning  in the
twelfth month and in each month thereafter  during the life of the loans, a CPR
of 14% per  annum  each  month  is  assumed.  As used in the  table  below,  0%
Prepayment  Assumption  assumes  prepayment rates equal to 0% of the Prepayment
Assumption  (i.e.,  no  prepayments),  which would  include a CPR of 0%.  [75%]
Prepayment Assumption assumes prepayment rates equal to [75%] of the Prepayment
Assumption,  and so forth.  The Prepayment  Assumption does not purport to be a
historical  description  of  prepayment  experience  or  a  prediction  of  the
anticipated  rate of  prepayment  of any pool of loans,  including  the  Loans.
Neither the Transferor nor the Depositor  makes any  representations  about the
appropriateness of the Prepayment Assumption or the CPR model.

         Modeling Assumptions

         For purposes of preparing the tables below, the following  assumptions
(the "MODELING Assumptions") have been made.

         (i) ______ all scheduled  payments on the Loans are timely received on
the  first  day of a  Collection  Period,  commencing  on  _______,  199__,  no
delinquencies  or losses occur on the Loans and all Loans have a first  payment
date that occurs thirty (30) days after the origination thereof,

         (ii) _____ the scheduled payments on the Loans have been calculated on
the basis of the  outstanding  principal  balance  (prior  to giving  effect to
prepayments), the Loan Rate and the remaining term to stated maturity such that
the Loans will fully amortize by their remaining term to stated maturity;

         (iii) ____ all scheduled payments of interest and principal in respect
of the Loans have been made through the Cut-off Date;

         (iv) _____ the Loans prepay  monthly at the specified  percentages  of
the  Prepayment  Assumption,  no redemption or other early  termination  of the
Notes occurs and no repurchases of the Loans occur;

         (v)      all prepayments of Loans include 30 days of interest thereon;

         (vi) _____ the Closing  Date for the  issuance of the Notes is ______,
199__,  each  month will  consist of 30 days and each year will  consist of 360
days;

         (vii) ____ cash payments are received by the  Noteholders  on the 25th
day of each month, commencing in _______ 199__;

         (viii) the initial  Overcollateralization  Amount equals  $__________,
will  gradually  increase  to  the  Required  Overcollateralization  Amount  of
$__________  and will thereafter be reduced in accordance with the terms of the
Indenture;

         (ix)  _____ the Note  Interest  Rate for each Class of Notes is as set
forth or described on the cover page hereof;

         (x) ______ the  Servicing  Fee and Master  Servicing  Fee are deducted
from the interest collections in respect of the Loans;

         (xi) _____ no reinvestment  income from any Trust account is available
for payment to Noteholders; and

         (xii)  ____ the Pool  consists  of ____  pools  of  Loans  having  the
following characteristics:

OUTSTANDING BALANCE        INTEREST       ORIGINAL            REMAINING
                           RATE           TERM                TERM
                                          (MONTHS)            (MONTHS)



The table below  indicates the percentage of the original Class Note Balance of
each Class of Notes that would be outstanding at each of the dates shown at the
specified  percentages  of the  Prepayment  Assumption  and  the  corresponding
weighted  average life of each Class of Notes.  These tables have been prepared
based on the Modeling  Assumptions  (including  the  assumptions  regarding the
characteristics and performance of the Loans, which will differ from the actual
characteristics  and  performance  thereof)  and should be read in  conjunction
therewith.



<PAGE>


            PERCENTAGE OF ORIGINAL CLASS NOTE BALANCE OUTSTANDING AT
             THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION
                                   CLASS A-1


DISTRIBUTION DATE      0%     25%     50%    75%  100%  125%   150%  175%   200%
Initial Percentage









Weighted Average Life(1)

- --------------------
(1)      The weighted  average life of each Class of Notes is determined by (i)
         multiplying  the  amount of each  principal  payment  by the number of
         years from the date of  issuance  to the related  Payment  Date,  (ii)
         adding  the  results  and  (iii)  dividing  the  sum  by  the  initial
         respective Class Note Balance for such Class of Notes.


<PAGE>


            PERCENTAGE OF ORIGINAL CLASS NOTE BALANCE OUTSTANDING AT
             THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION
                                   CLASS A-2


DISTRIBUTION DATE      0%    25%   50%   75%   100%    125%   150%   175%   200%
Initial Percentage









Weighted Average Life(1)

- --------------------
(1)      The weighted  average life of each Class of Notes is determined by (i)
         multiplying  the  amount of each  principal  payment  by the number of
         years from the date of  issuance  to the related  Payment  Date,  (ii)
         adding  the  results  and  (iii)  dividing  the  sum  by  the  initial
         respective Class Note Balance for such Class of Notes.


<PAGE>


            PERCENTAGE OF ORIGINAL CLASS NOTE BALANCE OUTSTANDING AT
             THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION
                                   CLASS A-3


DISTRIBUTION DATE      0%    25%    50%    75%   100%   125%   150%   175%  200%
Initial Percentage














Weighted Average Life(1)

- --------------------
(1)      The weighted  average life of each Class of Notes is determined by (i)
         multiplying  the  amount of each  principal  payment  by the number of
         years from the date of  issuance  to the related  Payment  Date,  (ii)
         adding  the  results  and  (iii)  dividing  the  sum  by  the  initial
         respective Class Note Balance for such Class of Notes.


<PAGE>


            PERCENTAGE OF ORIGINAL CLASS NOTE BALANCE OUTSTANDING AT
             THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION
                                   CLASS A-4


DISTRIBUTION DATE      0%     25%   50%    75%   100%   125%   150%   175%  200%
Initial Percentage






















Weighted Average Life(1)

- --------------------
(1)      The weighted  average life of each Class of Notes is determined by (i)
         multiplying  the  amount of each  principal  payment  by the number of
         years from the date of  issuance  to the related  Payment  Date,  (ii)
         adding  the  results  and  (iii)  dividing  the  sum  by  the  initial
         respective Class Note Balance for such Class of Notes.


<PAGE>



         The paydown  scenarios for the Notes set forth in the foregoing tables
are subject to significant  uncertainties  and  contingencies  (including those
discussed  above under  "Prepayment  and Yield  Considerations").  As a result,
there can be no assurance that any of the foregoing  paydown  scenarios and the
Modeling  Assumptions on which they were made will prove to resemble the actual
performance  of the Loans and the Notes,  or that the actual  weighted  average
lives of the  Notes  will not vary  substantially  from  those set forth in the
foregoing  tables,  which  variations  may be  shorter  or  longer,  and  which
variations may be greater with respect to later years.  Furthermore,  it is not
expected that the Loans will prepay at a constant rate or that all of the Loans
will  prepay at the same rate.  Moreover,  the Loans  actually  included in the
Pool, the payment  experience of such Loans and certain other factors affecting
the payments on the Notes will not conform to the Modeling  Assumptions made in
preparing the above tables. In fact, the characteristics and payment experience
of the Loans will differ in many respects from such Modeling  Assumptions.  See
"The Pool" herein.  To the extent that the Loans actually  included in the Pool
have characteristics and a payment experience that differ from those assumed in
preparing the foregoing  tables,  the Notes are likely to have weighted average
lives that are shorter or longer than those set forth in the foregoing tables.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

         In the opinion of [Brown & Wood LLP,  counsel to the Depositor and the
Underwriter  and] special tax counsel to the Trust ("TAX  COUNSEL") for Federal
income tax purposes, the Notes will be characterized as debt and the Trust will
not be  characterized  as an  association  (or a publicly  traded  partnership)
taxable as a corporation.  Each  Noteholder,  by the acceptance of a Note, will
agree to treat the Notes as indebtedness  for Federal income tax purposes.  See
"Certain  Federal  Income Tax  Consequences"  in the  Prospectus for additional
information  concerning the application of Federal income tax laws to the Trust
and the Notes.

         The Notes,  depending on their issue prices,  may be treated as having
been issued with original issue discount. As a result, holders of the Notes may
be required to recognize  income with respect to the Notes  somewhat in advance
of the receipt of cash attributable to that income.  The prepayment  assumption
that will be used for the purpose of  computing  original  issue  discount  for
Federal income tax purposes is 100% of the Prepayment Assumption.

                             STATE TAX CONSEQUENCES

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

                              ERISA CONSIDERATIONS

GENERAL

         The  Employee  Retirement  Income  Security  Act of 1974,  as  amended
("ERISA"), and section  4975 of the Internal  Revenue Code of 1986,  as amended
(the "CODE"),  impose certain restrictions on employee benefit plans subject to
ERISA or plans or  arrangements  subject to section  4975 of the Code (each,  a
"PLAN") and on persons who are  parties in  interest  or  disqualified  persons
("PARTIES IN INTEREST") with respect to such Plans.  Certain  employee  benefit
plans,  such as  governmental  plans and church  plans (if no election has been
made under section 410(d) of the Code),  are not subject to the restrictions of
ERISA,  and assets of such plans may be invested in the Notes without regard to
the ERISA  considerations  described below, subject to other applicable Federal
and state law. However, any such governmental or church plan which is qualified
under section  401(a) of the Code and exempt from taxation under section 501(a)
of the Code is subject to the prohibited transaction rules set forth in section
503 of the Code. Any Plan  fiduciary  which proposes to cause a Plan to acquire
any of the Notes should  consult with its counsel with respect to the potential
consequences under ERISA, and the Code, of the Plan's acquisition and ownership
of the Notes.  See "ERISA  Considerations"  in the  Prospectus.  Investments by
Plans are also 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.

PROHIBITED TRANSACTIONS

GENERAL

         Section 406 of ERISA  prohibits  parties in interest with respect to a
Plan from engaging in certain  transactions  (including loans) involving a Plan
and its assets unless a statutory or  administrative  exemption  applies to the
transaction. Section 4975 of the Code imposes certain excise taxes (or, in some
cases, a civil penalty may be assessed  pursuant to section 502(i) of ERISA) on
parties in interest which engage in non-exempt prohibited transactions.

PLAN ASSET REGULATION

         The United States Department of Labor ("LABOR") has issued final
regulations concerning the definition of what constitutes the assets of a Plan
for purposes of ERISA and the prohibited transaction provisions of the Code
(the "PLAN ASSET REGULATION"). The Plan Asset Regulation describes the
circumstances under which the assets of an entity in which a Plan invests will
be considered to be "plan assets" such that any person who exercises control
over such assets would be subject to ERISA's fiduciary standards. Under the
Plan Asset Regulation, generally when a Plan invests in another entity, the
Plan's assets do not include, solely by reason of such investment, any of the
underlying assets of the entity. However, the Plan Asset Regulation provides
that, if a Plan acquires an "equity interest" in an entity that is neither a
"publicly-offered security" (as defined therein) nor a security issued by an
investment company registered under the Investment Company Act of 1940, the
assets of the entity will be treated as assets of the Plan investor unless
certain exceptions apply. If the Notes were deemed to be equity interests and
no statutory, regulatory or administrative exemption applies, the Trust could
be considered to hold plan assets by reason of a Plan's investment in the
Notes. Such plan assets would include an undivided interest in any assets held
by the Trust. In such an event, the Servicer and other persons, in providing
services with respect to the Trust's assets, may be parties in interest with
respect to such Plans, subject to the fiduciary responsibility provisions of
Title I of ERISA, including the prohibited transaction provisions of section
406 of ERISA, and section 4975 of the Code with respect to transactions
involving the Trust's assets. Under the Plan Asset Regulation, the term
"equity interest" is defined as any interest in an entity other than an
instrument that is treated as indebtedness under "applicable local law" and
which has no "substantial equity features." Although the Plan Asset Regulation
is silent with respect to the question of which law constitutes "applicable
local law" for this purpose, Labor has stated that these determinations should
be made under the state law governing interpretation of the instrument in
question. In the preamble to the Plan Asset Regulation, Labor declined to
provide a precise definition of what features are equity features or the
circumstances under which such features would be considered "substantial,"
noting that the question of whether a Plan's interest has substantial equity
features is an inherently factual one, but that in making a determination it
would be appropriate to take into account whether the equity features are such
that a Plan's investment would be a practical vehicle for the indirect
provision of investment management services. It is believed that the Notes
will be classified as indebtedness without substantial equity features for
ERISA purposes. However, if the Notes are deemed to be equity interests in the
Trust and no statutory, regulatory or administrative exemption applies, the
Trust could be considered to hold plan assets by reason of a Plan's investment
in the Notes.

REVIEW BY PLAN FIDUCIARIES

         Any Plan fiduciary considering whether to purchase any Notes on behalf
of a Plan should consult with its counsel  regarding the  applicability  of the
fiduciary responsibility and prohibited transaction provisions of ERISA and the
Code to such  investment.  Among other things,  before  purchasing any Notes, a
fiduciary of a Plan should make its own  determination as to whether the Trust,
as obligor on the Notes,  is a party in interest with respect to the Plan,  the
availability of the exemptive  relief provided in the Plan Asset Regulation and
the availability of any other  prohibited  transaction  exemptions.  Purchasers
should  analyze  whether  the  decision  may have an  impact  with  respect  to
purchases of the Notes.

                                    EXPERTS

         The consolidated  balance sheets of __________ [and its  subsidiaries]
as of  _______,  199__,  and  _______,  199__,  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  ________,  199__,  incorporated  by
reference  in this  Prospectus  Supplement,  have been  incorporated  herein in
reliance on the report of ___________,  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 Notes. [Distribution
of the Notes 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.  Proceeds to the  depositor  with respect to the Notes are expected to be
approximately  $________,  before  deducting  issuance  expenses payable by the
depositor, estimated to be $_______.] In connection with the sale of the Notes,
the Underwriter may be deemed to have received  compensation from the Depositor
in the form of underwriting discounts.

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

         The  Depositor  [and the  Originator]  have  agreed to  indemnify  the
Underwriter  against, or make contributions to the Underwriter with respect to,
certain liabilities, including liabilities under the Securities Act of 1933, as
amended.

                            LEGAL INVESTMENT MATTERS

         The Notes will not constitute  "mortgage related securities" under the
Secondary  Mortgage  Market  Enhancement  Act of 1984,  as  amended  ("SMMEA").
Accordingly,  many  institutions  with legal  authority  to invest in "mortgage
related securities" may not be legally authorized to invest in the Notes.

         There  may  be  restrictions  on the  ability  of  certain  investors,
including depository institutions,  either to purchase the Notes or to purchase
Notes  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 Notes constitute legal investments for such investors.

                                 LEGAL MATTERS

         Certain  legal  matters will be passed upon on behalf of the Depositor
and the  Underwriter  by Brown & Wood LLP, New York, New York, and on behalf of
the Transferor by ________.

                                    RATINGS

         It is a  condition  to the  issuance  of the Notes  that each Class of
Notes be rated "Aaa" by Moody's Investors Service, Inc. and "AAA" by Standard &
Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc.

         The ratings on the Notes address the  likelihood of the receipt by the
holders of the Notes of all  payments on the Loans to which they are  entitled.
The ratings on the Notes also address the structural,  legal and  Trust-related
aspects  of the Notes,  including  the nature of the  Loans.  In  general,  the
ratings on the Notes address credit risk and not  prepayment  risk. The ratings
on the Notes do not represent any assessment of the  likelihood  that principal
prepayments  of the Loans will be made by  borrowers or the degree to which the
rate of such prepayments  might differ from that originally  anticipated.  As a
result,  the  initial  ratings  assigned  to  the  Notes  do  not  address  the
possibility  that  holders of the Notes might  suffer a lower than  anticipated
yield in the event of  principal  payments  on the Notes  resulting  from rapid
prepayments of the Loans, or in the event that the Trust is terminated prior to
the Stated Maturity Date of the Classes of Notes.

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



<PAGE>


                                 INDEX OF TERMS




<PAGE>


Administrative Fee Amount...................................................31
Aggregate Note Balance......................................................29
Agreement...................................................................45
Available Funds.............................................................30
Available Funds Cap.........................................................28
Available Funds Cap Carry Forward Amount....................................28
Business Day................................................................45
Class Note Balance..........................................................29
Collection Account..........................................................39
Combined Loan-to-Value Ratio................................................17
correspondent originations..................................................17
CPR.........................................................................50
Cut-off Date Principal Balance..............................................12
Defective Loan..............................................................19
Deficiency Amount...........................................................45
Deposit Date................................................................31
Determination Date..........................................................30
direct originations.........................................................17
Event of Default............................................................36
Excess Cash.................................................................33
Fiscal Agent................................................................44
GAAP........................................................................46
Insured Payment.............................................................45
Interest Period.............................................................28
LIBOR Determination Date....................................................29
Liquidated Loan.............................................................30
Liquidation Proceeds........................................................31
Loan Rate...................................................................19
London business day.........................................................29
Modeling Assumptions........................................................50
Monthly Principal...........................................................29
Net Liquidation Proceeds....................................................31
Note Account................................................................31
Note Formula Rate...........................................................28
Note Interest...............................................................28
Note Interest Rate......................................................25, 28
Noteholder..................................................................45
Notes.......................................................................25
Notice......................................................................45
One Month LIBOR.............................................................28
Overcollateralization Amount................................................33
Overcollateralization Deficit...............................................34
Overcollateralization Surplus...............................................33
Paying Agent................................................................27
Payments Ahead..............................................................30
Percentage Interest.........................................................27
Pool Principal Balance......................................................12
portfolio acquisitions......................................................17
Preference Amount...........................................................45
Prepayment Assumption.......................................................50
Principal Balance.......................................................12, 29
Principal Prepayment........................................................30
Realized Loss...............................................................34
Redemption Date.............................................................35
Reference Bank Rate.........................................................29
Reference Banks.............................................................29
Release Price...............................................................19
Required Overcollateralization Amount.......................................33
SAP.........................................................................46
Servicer Event of Default...................................................41
Servicing Advance...........................................................43
Telerate Page 3-1750........................................................29
Trust Insurance Proceeds....................................................30
USAP........................................................................41


<PAGE>






NO DEALER,  SALESMAN  OR OTHER  PERSON
HAS  BEEN   AUTHORIZED   TO  GIVE  ANY
INFORMATION    OR    TO    MAKE    ANY
REPRESENTATIONS   OTHER   THAN   THOSE
CONTAINED   IN  OR   INCORPORATED   BY
REFERENCE    IN    THIS     PROSPECTUS        HOME LOAN TRUST 199__-__
SUPPLEMENT OR THE  PROSPECTUS  AND, IF
GIVEN OR  MADE,  SUCH  INFORMATION  OR    $_______ CLASS A-1 ADJUSTABLE NOTES
REPRESENTATIONS  MUST  NOT  BE  RELIED
UPON. THIS  PROSPECTUS  SUPPLEMENT AND
THE  PROSPECTUS  DO NOT  CONSTITUTE AN       $_______ CLASS A-2 ___% NOTES
OFFER TO SELL OR A SOLICITATION  OF AN
OFFER TO BUY ANY SECURITIES OTHER THAN
THE SECURITIES  OFFERED HEREBY, NOR AN       $_______ CLASS A-3 ___% NOTES
OFFER OF THE  SECURITIES  IN ANY STATE
OR  JURISDICTION  IN WHICH,  OR TO ANY
PERSON TO WHOM,  SUCH  OFFER  WOULD BE       $_______ CLASS A-4 ___% NOTES
UNLAWFUL.   THE   DELIVERY   OF   THIS
PROSPECTUS     SUPPLEMENT    OR    THE
PROSPECTUS  AT ANY TIME DOES NOT IMPLY
THAT INFORMATION  HEREIN OR THEREIN IS
CORRECT AS OF ANY TIME  SUBSEQUENT  TO
ITS DATE. --------------                   FINANCIAL ASSET SECURITIES CORP.
                                                      (DEPOSITOR)


                                          -----------------------------------
                                                 PROSPECTUS SUPPLEMENT
                                          -----------------------------------



                                                     [GREENWICH LOGO]



                                                     __________, 199__
<PAGE>


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


                 SUBJECT TO COMPLETION, DATED _____________ ___, ____

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________, 199__)

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

The  certificates  represent  obligations  of  the
trust only and do not  represent an interest in or
obligation of Financial  Asset  Securities  Corp.,
[_______] or any of their affiliates.

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


                        FINANCIAL ASSET SECURITIES CORP.

                                    Depositor

       $________ (approximate) Class A, [ %] [Variable Pass-Through Rate]
       $________ (approximate) Class M, [ %] [Variable Pass-Through Rate]
       $________ (approximate) Class B, [ %] [Variable Pass-Through Rate]

                    Asset Backed Certificates, Series 199_-__

                The trust will issue [___]  classes of  certificates.
                Only the three  classes  of  certificates  identified
                above are being offered by this prospectus supplement
                and the accompanying prospectus.

                                THE CERTIFICATES

     -    The Class A certificates will be senior certificates.
     -    The Class M certificates will be mezzanine certificates.
     -    The Class B certificates will be subordinate certificates.
     -    Each class of  certificates  will  accrue  interest at a rate equal to
          [one-month LIBOR plus a fixed margin,  subject to certain  limitations
          described in this prospectus supplement.

                           CREDIT ENHANCEMENT

     -    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.

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

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

NEITHER THE SECURITIES AND EXCHANGE  COMMISSION  (SEC) NOR ANY STATE  SECURITIES
COMMISSION  HAS APPROVED  THESE  SECURITIES OR DETERMINED  THAT THIS  PROSPECTUS
SUPPLEMENT OR THE PROSPECTUS IS ACCURATE OR COMPLETE.  ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.
The offered  certificates are being offered by Greenwich  Capital Markets,  Inc.
from time to time in negotiated  transactions  or otherwise at varying prices to
be determined at the time of sale. Proceeds to the depositor with respect to the
offered  certificates  are expected to be approximately  $_____________,  before
deducting   issuance  expenses  payable  by  the  depositor,   estimated  to  be
$___________.  See  "Method  of  Distribution"  in this  prospectus  supplement.
Delivery of the offered certificates will be made in book-entry form through the
facilities of The Depository Trust Company,  [Cedel Bank,  societe anonyme,  and
the Euroclear System,] on or about __________________, 199__.

                               -------------------
                         GREENWICH CAPITAL MARKETS, INC.

                             ____________ __, 199__

TABLE OF CONTENTS
SUMMARY OF TERMS..........................................................S-3
RISK FACTORS..............................................................S-9
THE MORTGAGE POOL........................................................S-17
   General...............................................................S-17
   Mortgage Loan Statistics..............................................S-17
   Adjustable Rate Mortgage Loans........................................S-24
   The Index.............................................................S-30
UNDERWRITING STANDARDS...................................................S-30
THE MASTER SERVICER......................................................S-31
THE POOLING AND SERVICING AGREEMENT......................................S-33
   General...............................................................S-33
   Assignment of the Mortgage Loans......................................S-33
   Payments on Mortgage Loans; Deposits to
     Collection Account and Distribution Account.........................S-35
   Advances..............................................................S-36
   The Trustee...........................................................S-37
   Servicing and Other Compensation and Payment of Expenses..............S-38
   Voting Rights.........................................................S-38
   Amendment.............................................................S-39
   Termination...........................................................S-39
   [Optional Purchase of Defaulted Loans.................................S-39
   Events of Default.....................................................S-40
   Rights upon Event of Default..........................................S-40
DESCRIPTION OF THE CERTIFICATES..........................................S-40
   General...............................................................S-40
   Book-Entry Certificates...............................................S-41
   Priority of Distributions Among Certificates..........................S-46
   Allocation of Available Funds.........................................S-47
   Definitions...........................................................S-49
   Pass-Through Rates....................................................S-54
   Calculation of [One-Month LIBOR]......................................S-55
   Application of Allocable Loss Amounts.................................S-56
   [Excess Reserve Fund Account..........................................S-56
   Reports to Certificateholders.........................................S-57
YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS............................S-58
   Overcollateralization Provisions......................................S-60
   [Additional Information...............................................S-60
   Weighted Average Lives................................................S-61
USE OF PROCEEDS..........................................................S-62
CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES.........................S-62
   Taxation of Regular Interests.........................................S-63
   Status of the Offered Certificates....................................S-64
   Non-U.S. Persons......................................................S-64
   Prohibited Transactions Tax and Other Taxes...........................S-65
   Backup Withholding....................................................S-65
STATE TAXES..............................................................S-66
ERISA CONSIDERATIONS.....................................................S-66
LEGAL INVESTMENT CONSIDERATIONS..........................................S-69
METHOD OF DISTRIBUTION...................................................S-69
LEGAL MATTERS............................................................S-70
RATINGS..................................................................S-70
INDEX OF DEFINED TERMS...................................................S-72
ANNEX I..................................................................A-1


                                SUMMARY OF TERMS

- -    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.

- -    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,   [_____________Trust]   will  issue  [___]  classes  of
certificates,  three of which  are being  offered  pursuant  to this  prospectus
supplement and the  accompanying  prospectus.  The assets of the trust that will
support the certificates  will consist of a pool of [fixed-rate]  mortgage loans
with a principal balance of approximately $ and [adjustable-rate] mortgage loans
with a principal balance of approximately $ as of , 199 . [All of the adjustable
rate mortgage loans are indexed to [six-month LIBOR], of which [ ]% have initial
fixed rate  periods.  The mortgage  loans will have  original  terms to maturity
ranging from [ ] years to 30 years and will be secured by first or junior liens
on one- to four-family residential properties.

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

OTHER CERTIFICATES

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

See "The Mortgage  Pool" and  "Description  of the  Certificates--  General" and
"Book-Entry Certificates" in this prospectus supplement and "The Trust Fund--The
Mortgage" in the prospectus.

CUT-OFF DATE

__________ __, 199_

CLOSING DATE

On or about __________ __, 199_

THE DEPOSITOR

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

SELLER

[--------------------]

MASTER SERVICER

[--------------------]

TRUSTEE

[--------------------]


DESIGNATIONS

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

- -        Offered Certificates
          Class A, Class M and Class B Certificates

- -        Senior Certificates
          Class A Certificates

- -        Mezzanine Certificates
          Class M Certificates

- -        Subordinate Certificates
          Class B Certificates

- -        Residual Certificates
          Class R Certificates

- -        Book-Entry Certificates
          Class A, Class M and Class B Certificates

- -        [Excess Reserve Fund Support Certificates
          Class OC Certificates]

- -        Physical Certificates
          [Class OC and] Class R Certificates

DISTRIBUTION DATES

The trustee will make  distributions on the certificates on the __th day of each
calendar month  beginning on ___________ __, 199_ to the holder of record of the
certificates as of the business day preceding such date of distribution.  If the
__th day of a month is not a business day, then the distribution will be made on
the next business day.

PAYMENTS ON THE CERTIFICATES

Interest Payments

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

Class A       [Index] + __ basis points
Class M       [Index] + __ basis points
Class B       [Index] + __ basis points

Interest payable on the  certificates on a distribution  date will accrue during
the  period  commencing  on the prior  distribution  date and  ending on the day
before the current distribution date. The first accrual period will begin on the
Closing Date and end on _________  __, 199_.  Interest will be calculated on the
basis of the actual  number of days  included in the  interest  accrual  period,
based on a 360-day year.

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

Payment Priorities

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

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

(ii) as current interest sequentially to the Class M and Class B Certificates;

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

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

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

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

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

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

ADVANCES

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

See  "The  Pooling  and  Servicing   Agreement-Advances"   in  this   prospectus
supplement.

OPTIONAL TERMINATION

The holder of the majority  interest in the residual  certificates  may purchase
all of the  remaining  assets of the trust  after the  principal  balance of the
mortgage  loans and any real estate owned by the trust declines below 10% of the
principal balance of the mortgage loans on [the Cut-off Date].

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

See "The Pooling and Servicing  Agreement-Termination"  and  "Description of the
Certificates -- Pass-Through Rates" in this prospectus supplement.

CREDIT ENHANCEMENT

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

OVERCOLLATERALIZATION

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

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

SUBORDINATION AND ALLOCATION OF LOSSES

The  Class A  Certificates  will  have a  payment  priority  over the  mezzanine
certificates  and the subordinate  certificates.  The Class M Certificates  will
have a payment priority over the Class B Certificates.

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

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

RATINGS

It is a  condition  of the  issuance of the  offered  certificates  that they be
assigned the following ratings by _____________ and _____________.

                        Rating            Rating
                        Agency            Agency
  Class                 Rating            Rating
- ---------           -------------       ----------
   A
   M
   B

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

See "Ratings" in this prospectus supplement.

TAX STATUS

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

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

See  "Certain  Material  Federal  Income Tax  Consequences"  in this  prospectus
supplement  and "Certain  Material  Federal  Income Tax  Considerations"  in the
prospectus.

ERISA CONSIDERATIONS

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

See "ERISA Considerations" in this prospectus supplement and in the prospectus.

LEGAL INVESTMENT

Because  certain  of the  mortgage  loans  are  secured  by  junior  liens,  the
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.

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

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

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

                                    -        [____% of the principal  balance of
                                             the mortgage  loans on [the Cut-off
                                             Date] are "balloon  loans." Balloon
                                             loans    generally    provide   for
                                             scheduled   monthly   payments   of
                                             principal  up to  the  ___th  month
                                             with a final  lump sum  payment  in
                                             the  ___th  month.  This  lump  sum
                                             payment  is  substantially   larger
                                             than   the    previous    scheduled
                                             payments.  Having  balloon loans in
                                             the trust may cause the  prepayment
                                             rate to  vary  more  than if  there
                                             were no balloon loans,  because the
                                             borrower  generally  must refinance
                                             the  mortgage   loan  or  sell  the
                                             mortgaged property prior to payment
                                             of the  lump  sum  on the  maturity
                                             date.]

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

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

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

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

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

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

                                        Certificates   will  receive  regular
                                        payments of interest and principal.

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

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

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

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

                                        -   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.

                                        -   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.

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

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

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

                                        See "Description of the Certificates" in
                                        this  prospectus  supplement and "Credit
                                        Enhancement  --  Subordination"  in  the
                                        prospectus.

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

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

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

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

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

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

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

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

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

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

RISKS OF EARLY DEFAULT..................Defaults on mortgage loans are generally
                                        expected to occur more frequently in the
                                        early  years of the  terms  of  mortgage
                                        loans.  [Many of] the mortgage  loans in
                                        the trust were originated [within twelve
                                        months prior to ________ __, 199_.]

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

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

                                                         [Table]

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

                                        -   Economic     conditions     in
                                            [___________]  (which may or may not
                                            affect  real  property  values)  may
                                            affect the ability of  borrowers  to
                                            repay their loans on time.

                                        -   Declines    in    the     [_______,
                                            ________, and _________] residential
                                            real  estate  markets may reduce the
                                            values  of  properties   located  in
                                            those states,  which would result in
                                            an  increase  in  the  loan-to-value
                                            ratios.

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

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

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

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

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

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

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

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

LIQUIDITY...............................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.


                                THE MORTGAGE POOL

A.       GENERAL

         [____________] (the "TRUST FUND") will consist of a pool of closed-end,
[fixed-rate and adjustable-rate] mortgage loans (the "MORTGAGE POOL") secured by
conventional,  one- to  four-family,  first or junior lien mortgage loans having
original terms to maturity ranging from [_] to 30 years (the "MORTGAGE  Loans").
All Mortgage Loan  statistics set forth herein are based on principal  balances,
interest rates,  terms to maturity,  mortgage loan counts and similar statistics
as of __________ ___, 199_ (the "CUTOFF DATE"), unless indicated to the contrary
herein.  All  weighted  averages  specified  herein  are  weighted  based on the
principal  balances of the  Mortgage  Loans as of the Cut-Off  Date (the "CUTOFF
DATE PRINCIPAL  BALANCE").  References to percentages of the Mortgage Loans mean
percentages  based on the  aggregate of the  principal  balances of the Mortgage
Loans (the "POOL  PRINCIPAL  BALANCE") as of the Cutoff Date,  unless  otherwise
specified.

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

B.       MORTGAGE LOAN STATISTICS

         The   Mortgage   Pool  will   consist   of   approximately   [________]
conventional, [fixedrate and adjustable-rate] Mortgage Loans secured by first or
junior liens on  residential  real  property  (the  "MORTGAGED  PROPERTY").  The
Mortgage  Loans have original  terms to maturity  ranging from [___] years to 30
years. The Mortgage Pool consists of [fixed rate Mortgage Loans (the "FIXED RATE
MORTGAGE LOANS")], which will consist of approximately [________] Mortgage Loans
having an aggregate  principal  balance as of the Cut-off Date of  approximately
$[__________] and [adjustablerate  Mortgage Loans (the "ADJUSTABLE RATE MORTGAGE
LOANS")], which will consist of approximately [_______] Mortgage Loans having an
aggregate   principal   balance   as  of  the  Cutoff   Date  of   approximately
$[___________],  in each case after  application of payments of principal due on
or before the Cutoff Date whether or not received, and in each case subject to a
permitted  variance of plus or minus [5]%.  [Each  Adjustable Rate Mortgage Loan
provides  for  [semiannual]  adjustment  to the mortgage  rate thereon  based on
[sixmonth London interbank offered rates for United States dollar deposits] (the
"INDEX") and for  corresponding  adjustments  to the monthly  payment amount due
thereon,  in each case subject to the limitations  described under "--Adjustable
Rate  Mortgage  Loans"  herein;  provided  that in the case of  [_____]%  of the
Adjustable Rate Mortgage Loans, the first adjustment for such Mortgage Loan will
occur after an initial period of [___] years, by aggregate  principal balance of
the  Adjustable  Rate Mortgage  Loans as of the Cut-off Date (each such Mortgage
Loan described in this proviso, a "DELAYED FIRST ADJUSTMENT MORTGAGE LOAN").]

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

         [Approximately  [_____]% of the Mortgage  Loans  provide for payment by
the  mortgagor  of a  prepayment  charge in  limited  circumstances  on  certain
prepayments.  Generally,  each such  Mortgage  Loan  provides  for  payment of a
prepayment  charge on certain  partial  prepayments  and all prepayments in full
made within  [______] from the date of  origination  of such Mortgage  Loan. The
amount of the prepayment  charge is provided in the related Mortgage Note and is
generally equal to [______].

         [___] Fixed Rate Mortgage Loans comprising approximately [____]% of the
Pool Principal  Balance as of the Cutoff Date are balloon payment mortgage loans
(each, a "BALLOON LOAN"). Each Balloon Loan amortizes over [360] months, but the
final payment (the "BALLOON PAYMENT") on each Balloon Loan is due and payable on
the Due Date of the [___]th  month.  The amount of the  Balloon  Payment on each
Balloon Loan is substantially  in excess of the amount of the scheduled  monthly
payment  on the  Mortgage  Loan  for the  period  prior  to the Due Date of such
Balloon Payment.

         Each  Mortgage  Loan had a Loan Rate of not less than  [___]% per annum
and not more than  [_____]%  per annum and as of the  Cutoff  Date the  weighted
average Loan Rate was approximately [____]% per annum.

         The weighted  average  remaining term to maturity of the Mortgage Loans
will be approximately  [___] months as of the Cutoff Date. [None of the Mortgage
Loans  will  have a first  Due  Date  prior  to  __________  __,  19__ or  after
___________  __,  199_ or will have a  remaining  term to  maturity of less than
[___] months or greater  than 30 years as of the Cutoff  Date.] The month of the
latest maturity date of any Mortgage Loan is ___________ 20__].

         The average  principal balance of the Mortgage Loans at origination was
approximately  $[________].  The average principal balance of the Mortgage Loans
as of the Cutoff Date was approximately $[_________].

         No  Mortgage  Loan had a  principal  balance as of the  Cutoff  Date of
greater  than   approximately   $[____________]   or  less  than   approximately
$[_______].   The   Mortgage   Loans  are   expected   to  have  the   following
characteristics  as of the Cutoff  Date (the sum in any column may not equal the
total indicated due to rounding):

<TABLE>
<CAPTION>

                                  PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUTOFF DATE(1)
          PRINCIPAL BALANCE ($)                 NUMBER OF        PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                              MORTGAGE LOANS     OUTSTANDING AS OF      BALANCE OUTSTANDING AS OF
                                                                  THE CUT-OFF DATE           THE CUT-OFF DATE

- -------------------------------------------------------------------------------------------------------------------
<S>                                           <C>              <C>                      <C>
                                                                $                                      %

                                              ---------------   ---------------------   ---------------------------
                                              ===============   =====================   ===========================
     Total................................                      $                               100.00%
                                              ===============   =====================   ===========================

- ----------------------
(1) The average  principal  balance of the Mortgage Loans as of the Cut-off Date
was $[______].


</TABLE>



<TABLE>
<CAPTION>


               ORIGINAL TERMS TO MATURITY OF THE MORTGAGE LOANS(1)

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

<S>                                <C>                      <C>                      <C>
                                                                              $                           %





                                    -------------------      ========================     -----------------------
     Total...................                                                 $                    100.00%

                                    ===================      ========================     =======================



</TABLE>

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

(1) The weighted  average  original  term to maturity of the Mortgage  Loans was
[___] months.

<TABLE>
<CAPTION>


                      PROPERTY TYPES OF THE MORTGAGE LOANS

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

2-4 Units....................                                                $

Condominium..................

Manufactured Housing.........

PUD..........................

Single Family Detached.......

 Unknown.....................

                                    -------------------      ------------------------     -----------------------
                                    ===================      ========================     =======================
     Total...................                                                $                    100.00%

                                    ===================      ========================     =======================
</TABLE>


<TABLE>
<CAPTION>


                                               OCCUPANCY STATUS OF THE MORTGAGE LOANS

OCCUPANCY STATUS                          NUMBER                PRINCIPAL BALANCE             % OF AGGREGATE
                                    OF MORTGAGE LOANS           OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                                 THE CUT-OFF DATE           OUTSTANDING AS OF
                                                                                             THE CUT-OFF DATE
- -------------------------------     -------------------      -------------------------    -----------------------
<S>                                <C>                      <C>                           <C>
Investor.....................                                                $                           %
Primary......................
Second Home..................

                                    -------------------      -------------------------    -----------------------
                                    ===================      =========================    =======================
     Total...................                                                $                    100.00%
                                    ===================      =========================    =======================
</TABLE>


<TABLE>
<CAPTION>
                                                    PURPOSE OF THE MORTGAGE LOANS

           PURPOSE                        NUMBER                PRINCIPAL BALANCE             % OF AGGREGATE
                                       OF MORTGAGE              OUTSTANDING AS OF           PRINCIPAL BALANCE
                                          LOANS                 THE CUT-OFF DATE            OUTSTANDING AS OF
                                                                                             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                <C>                      <C>                           <C>
Equity Refinance.............                                               $                             %

Purchase.....................

Rate/Term Refinance..........

                                    -------------------      ------------------------     -----------------------
                                    ===================      ========================     =======================
     Total...................                                               $                      100.00%
                                    ===================      ========================     =======================
</TABLE>

<TABLE>
<CAPTION>

                      LOAN RATES OF THE MORTGAGE LOANS (1)

        LOAN RATE (%)                     NUMBER                PRINCIPAL BALANCE             % OF AGGREGATE
                                    OF MORTGAGE LOANS           OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                                THE CUT-OFF DATE            OUTSTANDING AS OF
                                                                                             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------
<S>                                <C>                      <C>                           <C>
                                                                             $                            %









                                    -------------------      ------------------------     -----------------------
                                    ===================      ========================     =======================
 Total.......................                                                $                     100.00%
                                    ===================      ========================     =======================
</TABLE>
- ------------------
(1) The weighted  average Loan Rate of the Mortgage Loans as of the Cut-off Date
was [____]%.


<TABLE>
<CAPTION>

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

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


                                              ------------------   ----------------------    --------------------
                                              ==================   ======================    ====================
   Total.......................                                                   $               100.00%
                                              ==================   ======================    ====================
</TABLE>
- ------------------
(1) The weighted average original  Loan-to-Value Ratio of the Mortgage Loans was
[_____]%.


<TABLE>
<CAPTION>


               GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES

LOCATION                                           NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE
                                              OF MORTGAGE LOANS      OUTSTANDING AS OF        PRINCIPAL BALANCE
                                                                     THE CUT-OFF DATE         OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>                                <C>                      <C>                           <C>
                                                                                $                        %



                                              ------------------   ----------------------    --------------------
 Total...................................                                       $                100.00%
                                              ==================   ======================    ====================
</TABLE>
- -------------------

<TABLE>
<CAPTION>


                    DOCUMENTATION LEVEL OF THE MORTGAGE LOANS

DOCUMENTATION LEVEL                                NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE
                                              OF MORTGAGE LOANS      OUTSTANDING AS OF        PRINCIPAL BALANCE
                                                                     THE CUT-OFF DATE         OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>                                          <C>                  <C>                       <C>
Full Documentation.......................                                       $                          %

Stated Documentation.....................

Full/ALT Documentation...................

Lite Documentation.......................

Simple Documentation.....................

Unknown..................................

No Income Verification...................

Reduced Documentation....................

No Ratio Verification....................

                                              ------------------   ----------------------    --------------------
                                              ==================   ======================    ====================
     Total...............................                                       $                  100.00 %
                                              ==================   ======================    ====================
</TABLE>

<TABLE>
<CAPTION>

                              PREPAYMENT CHARGES(1)

                  MONTHS                           NUMBER            PRINCIPAL BALANCE         % OF AGGREGATE
                                              OF MORTGAGE LOANS      OUTSTANDING AS OF        PRINCIPAL BALANCE
                                                                     THE CUT-OFF DATE         OUTSTANDING AS OF
                                                                                              THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------
<S>                                          <C>                  <C>                       <C>
                                                                                $                          %








                                              ------------------   ----------------------    --------------------
     Total...............................                                       $                  100.00%
                                              ==================   ======================    ====================
</TABLE>
- --------------------

(1)  Prepayment charges are assessed on any Mortgage Loans prepaid in full or in
     part within the specified number of months.


<TABLE>
<CAPTION>

                                          LOAN RATES OF THE FIXED RATE MORTGAGE LOANS(1)

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



                                        ----------------     ---------------------------     ------------------------
                                        ================     ===========================     ========================
    Total...............................                     $                                     100.00%
                                        ================     ===========================     ========================
</TABLE>
- --------------------

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

ADJUSTABLE RATE MORTGAGE LOANS

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

         The Adjustable Rate Mortgage Loans had Loan Rates as of the Cutoff Date
of not less than  [______]%  per annum and not more than  [_____]% per annum and
the weighted average Loan Rate was  approximately  [_____]% per annum. As of the
Cutoff Date, the Adjustable  Rate Mortgage Loans had Gross Margins  ranging from
[_______]% to  [______]%,  Minimum Loan Rates ranging from [_____]% per annum to
[_____]%  per annum and Maximum Loan Rates  ranging  from  [_____]% per annum to
[_____]% per annum. As of the Cutoff Date, the weighted average Gross Margin was
approximately [_____]%, the weighted average Minimum Loan Rate was approximately
[_____]% per annum  [(exclusive of the Mortgage Loans that do not have a Minimum
Loan  Rate)]  and the  weighted  average  Maximum  Loan  Rate was  approximately
[_____]% per annum. The latest next Adjustment Date following the Cutoff Date on
any  Adjustable  Rate  Mortgage  Loan occurs in [_______  199_] and the weighted
average next  Adjustment  Date for all of the  Adjustable  Rate  Mortgage  Loans
following the Cutoff Date is [_______ 200_].

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

<TABLE>
<CAPTION>

                                         LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

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

                                                                             $                         %


                                      -------------------    ------------------------    -------------------------
                                      ===================    ========================    =========================
      Total...........................                       $                               100.00%
                                      ===================    ========================    =========================
</TABLE>
- -------------------
         (1)The weighted average Loan Rate of the Adjustable Rate Mortgage Loans
as of the Cut-off Date was [_______]% per annum.

<TABLE>
<CAPTION>

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

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




                                                                           $               100.00%
                                                            ========================   =====================

</TABLE>
- ------------------
(1)The weighted  average Maximum Loan Rate of the Adjustable Rate Mortgage Loans
as of the Cutoff Date was approximately [____]% per annum.


<TABLE>
<CAPTION>



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

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









                                        ----------------    -------------------------  ----------------------
                                        ================    =========================  ======================
    Total..........................                                       $                100.00%
                                        ================    =========================  ======================
</TABLE>
- --------------------
(1)  The weighted  average  Minimum Loan Rate of the  Adjustable  Rate  Mortgage
     Loans as of the Cutoff Date was approximately [___]% per annum.


<TABLE>
<CAPTION>



                                       GROSS MARGINS OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

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



                                =================  ========================   ========================
   Total..................                                       $                 100.00%
                                =================  ========================   ========================
</TABLE>
- ------------------
(1)The weighted average Gross Margin of the Adjustable Rate Mortgage Loans as of
the Cutoff Date was approximately [_____]%.


<TABLE>
<CAPTION>



                                     NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE RATE MORTGAGE LOANS


NEXT ADJUSTMENT DATE               NUMBER OF          PRINCIPAL BALANCE            % OF AGGREGATE
                                 MORTGAGE LOANS       OUTSTANDING AS OF           PRINCIPAL BALANCE
                                                       THE CUT-OFF DATE          OF ADJUSTABLE RATE
                                                                                   MORTGAGE LOANS
                                                                                  OUTSTANDING AS OF
                                                                                  THE CUT-OFF DATE
- -----------------------------   -----------------   -----------------------   ------------------------
<S>                                <C>                      <C>                           <C>
                                                    $                                    %



                                -----------------   -----------------------   ------------------------
                                =================   =======================   ========================
   Total..................                          $                             100.00%
                                =================   =======================   ========================
</TABLE>

<TABLE>
<CAPTION>



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


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



                                              -----------------   -----------------------    ------------------------
                                              =================   =======================    ========================
   Total.....................................                                    $                   100.00%
                                              =================   =======================    ========================
</TABLE>




<TABLE>
<CAPTION>


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


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



                                              ---------------   -------------------------    ------------------------
                                              ===============   =========================    ========================
   Total................................                        $                                    100.00%
                                              ===============   =========================    ========================
</TABLE>
- ------------------
(1)  Relates solely to initial rate adjustments.

<TABLE>
<CAPTION>


                               SUBSEQUENT PERIODIC RATE CAPS OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

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



                                              ===============   =========================    ========================
   Total.............................                           $                                  100.00%
                                              ===============   =========================    ========================
</TABLE>
- ------------------
(1)    Relates to all rate adjustments subsequent to initial rate adjustments.

THE INDEX

         As of any Adjustment Date, the Index applicable to the determination of
the Loan Rate on each Adjustable Rate Mortgage Loan will be [_______________].

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

                             UNDERWRITING STANDARDS

         All of the Mortgage Loans have been [originated by, or purchased in the
secondary market by],  [__________] (the "SELLER") in the ordinary course of its
business.  The Mortgage Loans were purchased  from  [___________],  representing
[___]% of the Pool  Principal  Balance as of the Cut-Off Date.  Each entity from
which the Seller purchased the Mortgage Loans has represented and warranted that
each of the  Mortgage  Loans  sold by it was  underwritten  in  accordance  with
standards  utilized by it or the applicable  originator in originating  mortgage
loans  generally  comparable  to  such  Mortgage  Loans  during  the  period  of
origination.   As   described   herein   under  "The   Pooling   and   Servicing
Agreement--Assignment  of the Mortgage Loans," the Seller, as Seller,  will make
certain  representations  and  warranties to the Trustee  regarding the Mortgage
Loans.  In the event of a breach  that  materially  and  adversely  affects  the
Certificateholders,  the Seller will be obligated  either to cure such breach or
repurchase or replace each affected Mortgage Loan.

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

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

                               THE MASTER SERVICER

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

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

<TABLE>
<CAPTION>

                                    AS OF                                     AS OF                               AS OF
                              DECEMBER 31, 1996                        DECEMBER 31, 1997                  SEPTEMBER 30, 1998
                      ----------------------------------- ------------------------------------  ------------------------------------
                                        PERCENT   PERCENT                    PERCENT   PERCENT                    PERCENT   PERCENT
                      BY NO.             BY NO.      BY    BY NO.             BY NO.      BY    BY NO.             BY NO.      BY
                        OF    BY DOLLAR    OF      DOLLAR    OF    BY DOLLAR    OF      DOLLAR    OF    BY DOLLAR    OF      DOLLAR
                      LOANS     AMOUNT   LOANS     AMOUNT  LOANS     AMOUNT   LOANS     AMOUNT  LOANS     AMOUNT   LOANS     AMOUNT
<S>                   <C>     <C>       <C>      <C>       <C>     <C>       <C>      <C>       <C>     <C>       <C>      <C>
Total Portfolio......                    100.00%  100.00%                     100.00%  100.00%                     100.00%  100.00%
Period of
Delinquency:
    30-59 Days.......
    60-89 Days.......
    90 Days or more..
Total Delinquent
  Loans..............
Loans in
  Foreclosure(1).....
</TABLE>
- -------------
(1)  Loans in foreclosure are also included under the heading "Total  Delinquent
     Loans."


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

<TABLE>
<CAPTION>


                                                          REAL ESTATE OWNED
                                                       (DOLLARS IN THOUSANDS)

                              -----------------------------------------------------------------------------
                                      AS OF                    AS OF                      AS OF
                                DECEMBER 31, 1996        DECEMBER 31, 1997          SEPTEMBER 30, 1998
                              -----------------------------------------------------------------------------
                                BY NO.        BY       BY NO.          BY          BY NO.         BY
                                  OF        DOLLAR       OF          DOLLAR         OF          DOLLAR
                                 LOANS      AMOUNT      LOANS        AMOUNT        LOANS        AMOUNT
                              -----------------------------------------------------------------------------
<S>                             <C>         <C>        <C>           <C>          <C>         <C>




Total Portfolio............
Foreclosed Loans(1)........
Foreclosed Ratio(2)........
</TABLE>
- -----------
(1) For the  purposes of these  tables,  Foreclosed  Loans  means the  principal
balance of mortgage loans secured by mortgaged properties the title to which has
been acquired by the Master Servicer.  (2) The Foreclosure Ratio is equal to the
aggregate  principal  balance  or  number of  Foreclosed  Loans  divided  by the
aggregate principal balance, or number, as applicable,  or mortgage loans in the
total portfolio at the end of the indicated period.

<TABLE>
<CAPTION>



                                                                    LOAN GAIN/(LOSS) EXPERIENCE
                                                                       (DOLLARS IN THOUSANDS)
                                            ---------------------------------------------------------------------
                                                    AS OF                    AS OF                   AS OF
                                              DECEMBER 31, 1996        DECEMBER 31, 1997       SEPTEMBER 30, 1998
                                            -----------------------  -----------------------   -------------------

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


Total Portfolio (1)......................
Net Gains/(Losses) (2)...................
Net Gains/(Losses) as a Percentage of
Total Portfolio..........................

</TABLE>


(1)"Total  Portfolio" on the date stated above is the  principal  balance of the
mortgage   loans   outstanding   on  the  last  day  of  the   period.   (2)"Net
Gains/(Losses)" are actual gains or losses incurred on liquidated properties and
shortfall  payoffs for each  respective  period.  Gains or losses on  liquidated
properties are  calculated as net sales  proceeds less book value  (exclusive of
loan purchase  premium or  discount).  Shortfall  payoffs are  calculated as the
difference  between  principal payoff amount and unpaid principal at the time of
payoff.

         It is unlikely that the  delinquency  experience of the Mortgage  Loans
comprising the Mortgage Pool will  correspond to the  delinquency  experience of
the Master Servicer's  mortgage portfolio set forth in the foregoing tables. The
statistics  shown above  represent  the  delinquency  experience  for the Master
Servicer's mortgage servicing portfolio only for the periods presented,  whereas
the  aggregate  delinquency  experience  on the Mortgage  Loans  comprising  the
Mortgage Pool will depend on the results  obtained over the life of the Mortgage
Pool.  There can be no assurance that the Mortgage Loans comprising the Mortgage
Pool will perform  consistent  with the  delinquency or  foreclosure  experience
described  herein. It should be noted that if the residential real estate market
should  experience an overall  decline in property  values,  the actual rates of
delinquencies and foreclosures could be higher than those previously experienced
by the Master Servicer. In addition,  adverse economic conditions may affect the
timely  payment by borrowers of scheduled  payments of principal and interest on
the  Mortgage  Loans and,  accordingly,  the actual rates of  delinquencies  and
foreclosures with respect to the Mortgage Pool.

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

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

                       THE POOLING AND SERVICING AGREEMENT

GENERAL

         The  Certificates  will be issued pursuant to the Pooling and Servicing
Agreement,  dated as of  ____________  __,  199__ (the  "POOLING  AND  SERVICING
AGREEMENT"),  among the  Depositor,  the  Seller,  the Master  Servicer  and the
Trustee.  The Trust Fund created under the Pooling and Servicing  Agreement will
consist of (i) all of the Depositor's  right, title and interest in the Mortgage
Loans, the related mortgage notes,  Mortgages and other related documents,  (ii)
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cutoff 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 applicable  Cutoff 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 Cutoff Date, its Loan Rate as
well as other information.

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

         Within  [___] 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 [___] 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 (net of the
Servicing Fee Rate and the Trustee Fee) through the end of the calendar month in
which the purchase is effected, plus the amount of any unreimbursed Advances and
Servicing  Advances  made by the Master  Servicer.  The  Purchase  Price will be
deposited  in  the  Collection  Account  on or  prior  to  the  next  succeeding
Determination Date after such obligation arises. The obligation of the Seller to
repurchase  or  substitute  for a  Defective  Mortgage  Loan is the sole  remedy
regarding any defects in the Mortgage Loans and Related  Documents  available to
the Trustee or the Certificateholders.

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

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

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

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

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

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

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

         An "ELIGIBLE ACCOUNT" is a segregated account that is (i) an account or
accounts maintained with a federal or state chartered depository  institution or
trust company the shortterm 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 shortterm  unsecured  debt  obligations of such holding
company)  are rated P1 by Moody's  and A1 by  Standard  & Poor's (or  comparable
ratings if Moody's  and  Standard & Poor's are not the Rating  Agencies)  at the
time any amounts are held on deposit  therein,  (ii) an account or accounts  the
deposits in which are fully insured by the Federal Deposit Insurance Corporation
(to the limits established by such corporation), the uninsured deposits in which
account are  otherwise  secured such that, as evidenced by an opinion of counsel
delivered to the Trustee and to each Rating Agency, the Certificateholders  will
have a claim with  respect to the funds in such  account  or a  perfected  first
priority  security  interest against such collateral  (which shall be limited to
Eligible  Investments)  securing  such funds that is  superior  to claims of any
other  depositors  or creditors of the  depository  institution  with which such
account is  maintained,  (iii) a trust account or accounts  maintained  with the
trust  department  of a  federal  or  state  chartered  depository  institution,
national banking  association or trust company acting in its fiduciary  capacity
or (iv)  otherwise  acceptable  to  each  Rating  Agency  without  reduction  or
withdrawal of their then current  ratings of the  Certificates as evidenced by a
letter  from  each  Rating  Agency  to the  Trustee.  Eligible  Investments  are
specified in the Pooling and Servicing  Agreement and are limited to investments
which  meet the  criteria  of the  Rating  Agencies  from  time to time as being
consistent with their then current ratings of the Certificates.

ADVANCES

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

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

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

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

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

THE TRUSTEE

         [__________],  a  [________],  will be named  trustee  (the  "TRUSTEE")
pursuant to the Pooling and  Servicing  Agreement.  The Trustee  will  initially
serve as custodian of the Mortgage Loans.

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

VOTING RIGHTS

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


AMENDMENT

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

TERMINATION

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

[OPTIONAL PURCHASE OF DEFAULTED LOANS

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


EVENTS OF DEFAULT

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

RIGHTS UPON EVENT OF DEFAULT

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

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

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

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

         [_______________________]  will  issue  the Class A  Certificates  (the
"SENIOR   CERTIFICATES"),   (ii)  the  Class  M  Certificates   (the  "MEZZANINE
Certificates"),  (iii) the Class B Certificates (the "SUBORDINATE CERTIFICATES")
and (iv) the Class R  Certificates  (the  "RESIDUAL  CERTIFICATES").  The Senior
Certificates,  the  Mezzanine  Certificates  and  the  Subordinate  Certificates
(collectively,  the "OFFERED  CERTIFICATES")  and the Residual  Certificates are
collectively  referred  to  herein  as  the  "CERTIFICATES."  Only  the  Offered
Certificates are offered hereby.

         The  Class A, the Class M and the  Class B  Certificates  will have the
respective  Original  Certificate  Principal  Balances  specified  on the  cover
hereof.  The  aggregate of the Original  Certificate  Principal  Balances of the
Offered Certificates is approximately $[_____________].

         The Class R Certificates  will have an Original  Certificate  Principal
Balance of $[___] 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 $[______] and integral multiples of $[_______] in excess thereof (except that
one  Certificate of each Class may be issued in a  denomination  which is not an
integral  multiple  thereof).  The assumed final maturity date for each Class of
Offered Certificates is the Distribution Date occurring in [___________ 20__].

         Distributions on the Offered  Certificates  will be made by the Trustee
on the [__]th day of each  month,  or if such day is not a Business  Day, on the
first  Business  Day  thereafter,  commencing  on  _________  __, 199_ (each,  a
"DISTRIBUTION  DATE"),  to the  persons  in whose  names such  Certificates  are
registered  at the close of business on the Business Day  immediately  preceding
such Distribution Date (each, a "RECORD DATE").

BOOK-ENTRY CERTIFICATES

        The Offered Certificates will be bookentry Certificates (the "BOOK-ENTRY
CERTIFICATES").  Persons acquiring beneficial ownership interests in the Offered
Certificates ("CERTIFICATE OWNERS") will hold their Offered Certificates through
The  Depository  Trust  Company  ("DTC") [in the United  States,  or Cedel Bank,
societe anonyme ("CEDEL"), or Euroclear (in Europe)] if they are participants of
such system[s],  or indirectly through  organizations  which are participants in
such  system[s].  The  BookEntry  Certificates  will  be  issued  in one or more
certificates  which  equal  the  aggregate  principal  balance  of  the  Offered
Certificates  and  will  initially  be  registered  in the  name  of Cede & Co.,
("CEDE"),  the nominee of DTC. [Cedel and Euroclear will hold omnibus  positions
on  behalf of their  participants  through  customers'  securities  accounts  in
Cedel's  and  Euroclear's  names on the books of their  respective  depositaries
which in turn will hold such positions in customers'  securities accounts in the
depositaries'  names on the books of DTC.  Citibank will act as  depositary  for
Cedel and The Chase Manhattan Bank will act as depositary for Euroclear (in such
capacities,   individually  the  "RELEVANT   DEPOSITARY"  and  collectively  the
"EUROPEAN  DEPOSITARIES").]  Investors may hold such beneficial interests in the
BookEntry Certificates in minimum denominations of $50,000.  Except as described
below, no person acquiring a BookEntry  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,  as nominee of DTC.  Certificate  Owners will not be
Certificateholders  as that term is used in the Pooling and Servicing Agreement.
Certificate  Owners are only  permitted  to  exercise  their  rights  indirectly
through Participants and DTC.

         The beneficial  owner's  ownership of a BookEntry  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 BookEntry  Certificate will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose  interest will in turn be recorded on the records of DTC if
the beneficial  owner's Financial  Intermediary is not a DTC participant [and on
the records of Cedel or Euroclear, as appropriate]).

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

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

         [Because of time zone  differences,  credits of securities  received in
Cedel or Euroclear as a result of a transaction  with a DTC participant  will be
made during subsequent  securities  settlement processing and dated the business
day following the DTC settlement  date. Such credits or any transactions in such
securities  settled  during such  processing  will be  reported to the  relevant
Euroclear or Cedel  Participants on such business day. Cash received in Cedel or
Euroclear as a result of sales of securities  by or through a Cedel  Participant
(as  defined  below)  or  Euroclear  Participant  (as  defined  below)  to a DTC
participant  will be received with value on the DTC settlement  date but will be
available  in the  relevant  Cedel  or  Euroclear  cash  account  only as of the
business day following  settlement in DTC. For  information  with respect to tax
documentation  procedures  relating to the  Certificates,  see "Certain Material
Federal   Income   Tax    Considerations--Miscellaneous    Tax   Aspects--Backup
Withholding"  and "--Tax  Treatment of Foreign  Investors" 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 DTC  participants  will occur in accordance with the
Rules.  [Transfers  between Cedel  Participants and Euroclear  Participants will
occur in accordance with their respective rules and operating procedures.]

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

         DTC  which  is a  New  Yorkchartered  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 BookEntry
Certificates,  whether  held for its own  account  or as a nominee  for  another
person.  In general,  beneficial  ownership  of BookEntry  Certificates  will be
subject to the Rules, as in effect from time to time.

         [Cedel Bank,  societe anonyme,  67 Bd GrandeDuchesse  Charlotte,  L1331
Luxembourg,  was incorporated in 1970 as a limited company under Luxembourg law.
Cedel is owned by banks,  securities  dealers and  financial  institutions,  and
currently has about 100 shareholders,  including U.S. financial  institutions or
their  subsidiaries.  No single entity may own more than five percent of Cedel's
stock.]

         [Cedel is registered as a bank in Luxembourg, and as such is subject to
regulation  by the  Institut  Monetaire  Luxembourgeois  (i.e.,  the  Luxembourg
Monetary Authority), which supervises Luxembourg banks.]

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

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

         [Euroclear was created in 1968 to hold securities for its  participants
("EUROCLEAR   PARTICIPANTS")  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous   electronic  bookentry  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  crossmarket  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
BookEntry 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 BookEntry  Certificates that it
represents.

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

         Monthly and annual  reports on the Trust will be  provided to Cede,  as
nominee of DTC,  and may be made  available  by Cede to  beneficial  owners upon
request,  in accordance with the rules,  regulations and procedures creating and
affecting  the  Depository,  and to the  Financial  Intermediaries  to whose DTC
accounts the BookEntry 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 BookEntry  Certificates under the Agreement only at the direction
of one or more  Financial  Intermediaries  to whose DTC accounts  the  BookEntry
Certificates  are credited,  to the extent that such actions are taken on behalf
of Financial  Intermediaries whose holdings include such BookEntry Certificates.
[Cedel or the Euroclear Operator, as the case may be, will take any other action
permitted to be taken by a Certificateholder  under the Agreement on behalf of a
Cedel Participant or Euroclear  Participant only in accordance with its relevant
rules and  procedures  and subject to the ability of the Relevant  Depositary to
effect such actions on its behalf  through  DTC.] DTC may take  actions,  at the
direction of the related participants, with respect to some Offered Certificates
which conflict with actions taken with respect to other Offered Certificates.

         Definitive  Certificates  will be  issued to  beneficial  owners of the
BookEntry Certificates,  or their nominees,  rather than to DTC, only if (a) DTC
or  [______________]  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 BookEntry Certificates and [________________]
or  the   Trustee   is   unable   to   locate   a   qualified   successor,   (b)
[_________________], at its sole option, with the consent of the Trustee, elects
to terminate a bookentry  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 BookEntry  Certificates  advise the Trustee and DTC through
the  Financial  Intermediaries  and the DTC  participants  in  writing  that the
continuation  of a bookentry  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  BookEntry  Certificates  and  instructions  for
reregistration,  the Trustee will issue Definitive Certificates,  and thereafter
the Trustee  will  recognize  the  holders of such  Definitive  Certificates  as
Certificateholders under the Agreement.

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

         None of  [_________],  the Master Servicer 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 BookEntry  Certificates held by
Cede,  as nominee for DTC, or for  maintaining,  supervising  or  reviewing  any
records relating to such beneficial ownership interests.

PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES

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

ALLOCATION OF AVAILABLE FUNDS

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

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

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

(i)  on account of interest to the holders of each Class of Offered Certificates
     in the following order of priority:
(a)  to the Class A  Certificates,  the Interest  Distributable  Amount for such
     Class for such Distribution Date; and
(b)  sequentially,  to the Class M and Class B Certificates,  in that order, the
     related Monthly Interest Distributable Amount for such Distribution Date;
(ii) from  the  Principal  Distribution  Amount  (giving  effect  first  to  the
     component of the Principal Distribution Amount equal to the Basic Principal
     Distribution Amount and then to the component of the Principal Distribution
     Amount equal to the Extra Principal  Distribution Amount pursuant to clause
     (iii)(a) below):

(a) on each  Distribution  Date (1) before the Stepdown Date or (2) with respect
to which a Trigger Event is in effect,  sequentially to the holders of the Class
A,  Class M and  Class B  Certificates,  in that  order,  the  respective  Class
Principal  Distribution Amount; or
(b) on each  Distribution Date (1) on or after the Stepdown Date and (2) as long
as a Trigger  Event is not in effect,  to the holders of the Class or Classes of
Offered  Certificates  then entitled to distribution of principal,  in an amount
equal to in the  aggregate the  Principal  Distribution  Amount in the following
amounts and order of priority:
(1) the  lesser of (x) the  Principal  Distribution  Amount  and (y) the Class A
Principal  Distribution  Amount  to the  Class A  Certificateholders,  until the
Certificate  Principal Balance thereof is reduced to zero;
(2) the lesser of (x) the excess of (i) the Principal  Distribution  Amount over
(ii)  the  amount  distributed  to the  Class  A  Certificateholders  in  clause
(ii)(b)(1) above and (y) the Class M Principal Distribution Amount, to the Class
M Certificateholders, until the Certificate Principal Balance thereof is reduced
to zero;
(3) the lesser of (x) the excess of (i) the Principal  Distribution  Amount over
(ii) the sum of the amounts  distributed  to the Class A  Certificateholders  in
clause   (ii)(b)(1)   above  and  the   amount   distributed   to  the  Class  M
Certificateholders  in clause  (ii)(b)(2)  above  and (y) the Class B  Principal
Distribution  Amount, to the Class B  Certificateholders,  until the Certificate
Principal Balance thereof is reduced to zero;

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

(a) to fund the Extra Principal  Distribution  Amount for such Distribution Date
to be paid as a component of the Principal Distribution Amount in the same order
of   priority   described   in   clause   (ii)   above;
(b) to the Class M  Certificateholders,  the related Unpaid  Interest  Shortfall
Amount  for such  Distribution  Date and then  the  related  Loss  Reimbursement
Entitlement,   if  any,  for  such  Distribution   Date;
(c) to the Class B  Certificateholders,  the related Unpaid  Interest  Shortfall
Amount  for such  Distribution  Date and then  the  related  Loss  Reimbursement
Entitlement,  if any, for such Distribution  Date; and
(d) to the  holders of the Class OC  Certificates  for  deposit  into the Excess
Reserve Fund Account first to cover any Basis Risk Shortfall  Amount and then to
cover any Required Reserve Amount, and then to be released to the holders of the
Class OC  Certificates,  such  amounts,  if any, as described in the Pooling and
Servicing Agreement; and

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

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

DEFINITIONS

         The  "ACCRUAL  PERIOD"  for  the  Offered   Certificates  for  a  given
Distribution  Date will be the actual  number of days (based on a 360-day  year)
included in the period commencing on the immediately preceding Distribution Date
and ending on the day  immediately  preceding  the  current  Distribution  Date;
provided,  however, that the initial Accrual Period for the Offered Certificates
will be the  actual  number of days  included  in the period  commencing  on the
Closing Date and ending on ________ __, 199__.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

         The  "SENIOR   SPECIFIED   ENHANCEMENT   PERCENTAGE"  on  any  date  of
determination thereof means [_____]%.

         The "STEPDOWN DATE" means the earlier of (A) the  Distribution  Date on
which the Certificate  Principal Balance of the Senior  Certificates equals zero
and (B) the later to occur of (x) the Distribution Date in  ______________  200_
and (y) the first  Distribution  Date on which  the  Senior  Credit  Enhancement
Percentage (calculated for this purpose only using the Pool Principal Balance as
of the end of the related Due Period but prior to any  application  of Principal
Distribution  Amount to the Certificates) is greater than or equal to the Senior
Specified Enhancement Percentage.

         A "TRIGGER EVENT" has occurred on any Distribution Date, if the Rolling
Delinquency Percentage exceeds [__]% of the Senior Credit Enhancement Percentage
for such Distribution Date.

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

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

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


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

PASS-THROUGH RATES

         The  Pass-Through  Rate for the  Class A, the  Class M and the  Class B
Certificates  for a  particular  Distribution  Date is a per annum rate equal to
[the  lesser  of (a)  the  sum of  (i)  One-Month  LIBOR  on the  related  LIBOR
Determination Date (as defined herein) and (ii) the related  Pass-Through Margin
and (b) the Available Funds Cap]. The Pass-Through  Margins for the Class A, the
Class M-1 and Class B Certificates  will be equal to [___]% ([__] basis points),
[___]% ([__] basis points) and [___]% ([___] basis points), respectively,  until
the first  Distribution  Date following the Call Option Date, and [____]% ([___]
basis  points),  [___]% ([___] basis  points) and [___]%  ([___] basis  points),
respectively,  on and after such  Distribution  Date].  [As to any  Distribution
Date,  the  "Available  Funds  Cap" is a rate per  annum  equal to the  weighted
average of the Loan Rates on the Mortgage Loans  outstanding as of the first day
of the related Due Period, net of [___]% in fees.]

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

         The "MAXIMUM CAP" for any Distribution Date is [___]% per annum.

CALCULATION OF [ONE-MONTH LIBOR]

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

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

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

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

APPLICATION OF ALLOCABLE LOSS AMOUNTS

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

[EXCESS RESERVE FUND ACCOUNT

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

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


REPORTS TO CERTIFICATEHOLDERS

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

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

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;

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

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

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

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

the Pool Principal Balance at the end of the related Due Period;

the amount of the Servicing Fee paid to or retained by the Master Servicer;

the amount of the Trustee Fee paid to the Trustee;

the amount of Advances  for the related  Due  Period;

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;

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

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

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

the cumulative amount of Realized Losses;

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

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

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

the amount of the Extra Principal Distribution Amount;

the Pass-Through  Rate for the Class A, the Class M and Class B Certificates for
such  Distribution  Date;

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

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

                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

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

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

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

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

OVERCOLLATERALIZATION PROVISIONS

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

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

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

[ADDITIONAL INFORMATION

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

WEIGHTED AVERAGE LIVES

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

         The   projected   weighted   average  life  of  any  Class  of  Offered
Certificates  is the average amount of time that will elapse from __________ __,
199_ (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  Pool as set forth  herein under "The  Mortgage
Pool--Mortgage Loan Statistics".

         The  "ASSUMED   FINAL   MATURITY   DATE"  for  each  Class  of  Offered
Certificates   is   as   set   forth   herein   under    "Description   of   the
Certificates--General".  The  Assumed  Final  Maturity  Date for  each  Class of
Offered  Certificates is the __th  Distribution Date following the Due Period in
which the  Principal  Balances of all the  Mortgage  Loans have been  reduced to
zero,  assuming that the Mortgage Loans pay in accordance with their terms.  The
weighted  average  life of each  Class of Offered  Certificates  is likely to be
shorter than would be the case if payments  actually made on the Mortgage  Loans
conformed to the foregoing  assumptions,  and the final  Distribution  Date with
respect to the Offered  Certificates could occur significantly  earlier than the
related Assumed Final Maturity Date because (i) prepayments are likely to occur,
(ii)  excess  cashflow,  if any,  will be applied as  principal  of the  Offered
Certificates as described herein, (iii) the Overcollateralization  Target Amount
is as defined herein and (iv) the Majority Residual Interestholder or the Master
Servicer may cause a termination of the Trust Fund as provided herein.

         The  model  used  in  this  Prospectus   Supplement  (the   "PREPAYMENT
ASSUMPTION") represents an assumed rate of prepayment each month relative to the
then outstanding  principal  balance of a pool of mortgage loans for the life of
such  mortgage  loans.  The  Prepayment  Assumption  does  not  purport  to be a
historical   description  of  prepayment  experience  or  a  prediction  of  the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
Mortgage Loans.

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

         The tables on pages S-[ ] through  S-[ ] 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-[ ] through S-[ ]. 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-[ ]
through  S-[ ]  were  determined  on the  basis  of  the  following  structuring
assumptions (the "STRUCTURING ASSUMPTIONS"):

                        [list of structuring assumptions]

         Nothing contained in the foregoing assumptions should be construed as a
representation  that the Mortgage  Loans will not  experience  delinquencies  or
losses.

         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.

                              [TABULAR INFORMATION]

                                 USE OF PROCEEDS

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

                CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The Pooling and  Servicing  Agreement  provides  that the Trust  Fund[,
exclusive of the assets held in the Excess Reserve Fund Account,  ]will comprise
[several  Subsidiary  REMICs and] a [Master] REMIC organized in a [tiered] "real
estate mortgage investment conduit" ("REMIC") structure.  [Each Subsidiary REMIC
will issue  uncertificated  regular  interests and those  interests will be held
entirely by the REMIC immediately above it in the tiered structure.  Each of the
Subsidiary  REMICs and] the  [Master]  REMIC will  designate  a single  class of
interests as the residual  interest in that REMIC. The Class R Certificates will
represent  ownership  of the  residual  interests  in  [each  of] the  REMIC[s].
Election[s] 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 will represent beneficial ownership
of regular  interests  issued by the [Master] REMIC.  [In addition,  each of the
Offered  Certificates  will  represent  a  beneficial  interest  in the right to
receive payments from the Excess Reserve Fund Account.]

         Upon the issuance of the Offered  Certificates,  Brown & Wood LLP ("TAX
COUNSEL"),  will deliver its opinion  concluding,  assuming  compliance with the
Pooling and  Servicing  Agreement,  that 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 [__] Certificates].  [Moreover, Tax
Counsel   will   deliver   an  opinion   concluding   that  the  rights  of  the
Certificateholders  of the Offered  Certificates  to receive  payments  from the
Excess  Reserve  Fund  Account  represent,  for  federal  income  tax  purposes,
interests in an interest rate cap contract.]

TAXATION OF REGULAR INTERESTS

         A Certificateholder  of a Class of Offered Certificates will be treated
for federal  income tax  purposes as owning an interest in regular  interests in
the [Master] REMIC

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

         Interest on a REMIC  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 original  issue  discount
("OID").  See "Certain Material Federal Income Tax Considerations  --Taxation of
the REMIC" 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 [___]. No representation is
made that the  Mortgage  Loans will  prepay at such a rate or at any other rate.
OID must be  included  in income  as it  accrues  on a  constant  yield  method,
regardless  of  whether  the  Certificateholder   receives  currently  the  cash
attributable to such OID.

STATUS OF THE OFFERED CERTIFICATES

         The regular  interest  component  of the Offered  Certificates  will be
treated as assets described in section  7701(a)(19)(C) of the Code, and as "real
estate assets" under section  856(c)(5)(B) of the Code,  generally,  in the same
proportion  that the assets of the Trust Fund[,  exclusive of the Excess Reserve
Fund  Account,]  would be so  treated.  In  addition,  to the  extent a  regular
interest  represents real estate assets under section  856(c)(5)(B) of the Code,
the  interest  derived  from that  component  would be interest  on  obligations
secured by interests in real  property for purposes of section  856(c)(3) of the
Code.

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 W8 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
W8 or substitute form provided by the Non-U.S. Person that owns the Certificate.

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

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

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

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

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

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

BACKUP WITHHOLDING

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

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

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

                                   STATE TAXES

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

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

                              ERISA CONSIDERATIONS

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

         Certain  employee  benefit  plans,  including  governmental  plans  and
certain  church  plans,  are not subject to ERISA's  requirements.  Accordingly,
assets of such plans may be invested in the Offered  Certificates without regard
to the ERISA considerations  described herein and in the Prospectus,  subject to
the provisions of other applicable federal and state law. Any such plan which is
qualified and exempt from taxation under sections  401(a) and 501(a) of the Code
may  nonetheless  be subject to the  prohibited  transaction  rules set forth in
section 503 of the Code.

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

         The U.S.  Department  of Labor  (the  "DOL") has  granted to  Greenwich
Capital  Markets,  Inc.  an  administrative  exemption  (Prohibited  Transaction
Exemption 9059; Exemption  Application No. D8374) (the "EXEMPTION") from certain
of the  prohibited  transaction  rules  of  ERISA  and the  related  excise  tax
provisions of Section 4975 of the Code with respect to the initial purchase, the
holding  and the  subsequent  resale by Plans of  certificates  in  pass-through
trusts that consist of certain  receivables,  loans and other  obligations  that
meet the conditions and requirements of the Exemption.  The Exemption applies to
mortgage loans such as the Mortgage Loans in the Trust Fund.

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

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

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

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

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

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

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

         The trust fund must also meet the following requirements:

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

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

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

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

         Prospective  Plan  investors  should  consult with their legal advisors
concerning  the  impact  of ERISA and the Code,  the  applicability  of PTCE 831
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

         Because certain of the Mortgage Loans are secured by junior liens,  the
Certificates will not constitute  "mortgage related securities" for the purposes
of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA"). Accordingly,
many   institutions   with  legal  authority  to  invest  in  "mortgage  related
securities" may not be legally authorized to invest in the Certificates.

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

                             METHOD OF DISTRIBUTION

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement,  between the  Depositor  and the  Underwriter  (an  affiliate  of the
Depositor),  the  Depositor  has  agreed  to  sell to the  Underwriter,  and the
Underwriter has agreed to purchase from the Depositor, the Offered Certificates.

         Distribution  of  the  Offered   Certificates   will  be  made  by  the
Underwriter from time to time in negotiated transactions or otherwise at varying
prices to be determined  at the time of sale.  The  Underwriter  may effect such
transactions  by selling  Offered  Certificates  to or through  dealers and such
dealers  may  receive  from  the  Underwriter,  for  which  they  act as  agent,
compensation in the form of underwriting discounts,  concessions or commissions.
The  Underwriter  and any dealers that  participate  with the Underwriter in the
distribution of such Offered Certificates may be deemed to be underwriters,  and
any discounts,  commissions or concessions  received by them, and any profits on
resale of the  Certificates  purchased by them, may be deemed to be underwriting
discounts  and  commissions  under the  Securities  Act of 1933, as amended (the
"ACT").

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

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

                                  LEGAL MATTERS

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

                                     RATINGS

         It is a condition to the issuance of the Offered  Certificates that (i)
the Class A  Certificates  be rated  "___" by  __________  and ______  (each,  a
"RATING AGENCY"" and, together, the "RATING AGENCIES"),  (ii) the M Certificates
be rated "__" by ___ and "___" by _______, and the Class B Certificates be rated
"___" by ___ .

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

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

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

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


INDEX OF DEFINED TERMS

Accrual Period............................................................S-49
Act.......................................................................S-70
Adjustable Rate Mortgage Loans............................................S-17
Adjustment Date...........................................................S-24
Advance...................................................................S-36
Allocable Loss Amount.....................................................S-49
Assumed Final Maturity Date...............................................S-61
Available Funds...........................................................S-47
Available Funds Cap.......................................................S-54
Balloon Loan..............................................................S-18
Balloon Payment...........................................................S-18
Basic Principal Distribution Amount.......................................S-49
Basis Risk Shortfall Amount...............................................S-54
Book-Entry Certificates...................................................S-41
Call Option Date..........................................................S-49
Cede......................................................................S-41
Cedel.....................................................................S-41
Cedel Participants........................................................S-44
Certificate Owners........................................................S-41
Certificate Principal Balance.............................................S-49
Certificateholder.........................................................S-42
Certificates..............................................................S-41
Class A Principal Distribution Amount.....................................S-49
Class B Principal Distribution Amount.....................................S-50
Class M Principal Distribution Amount.....................................S-50
Closing Date..............................................................S-61
Code......................................................................S-63
Collection Account........................................................S-35
Compensating Interest.....................................................S-38
Contributions Tax.........................................................S-65
Cooperative...............................................................S-44
Cumulative Loss Trigger...................................................S-53
Cut-off Date..............................................................S-17
Cut-off Date Principal Balance............................................S-17
DCR.......................................................................S-67
Defective Mortgage Loans..................................................S-35
Definitive Certificate....................................................S-42
Delayed First Adjustment Mortgage Loan....................................S-18
Delinquency Percentage....................................................S-50
Delinquent................................................................S-51
Depositor.................................................................S-17
Determination Date........................................................S-38
Distribution Account......................................................S-35
Distribution Date.........................................................S-41
DOL.......................................................................S-67
DTC.......................................................................S-41
Due Date..................................................................S-18
Due Period................................................................S-51
Eligible Account..........................................................S-36
Eligible Substitute Mortgage Loan.........................................S-34
ERISA.....................................................................S-66
Euroclear Operator........................................................S-44
Euroclear Participants....................................................S-44
European Depositaries.....................................................S-42
Excess Reserve Fund Account...............................................S-56
Excess Servicing Fee......................................................S-38
Exemption.................................................................S-67
Exemption Rating Agencies.................................................S-67
Extra Principal Distribution Amount.......................................S-67
Financial Intermediary....................................................S-42
Fitch.....................................................................S-67
Fixed Rate Mortgage Loans.................................................S-17
Foreclosure Ratio.........................................................S-32
General Excess Available Amount...........................................S-51
Gross Margin..............................................................S-24
Index.....................................................................S-17
Interest Distributable Amount.............................................S-51
IRS.......................................................................S-65
LIBOR Business Day........................................................S-55
LIBOR Determination Date..................................................S-55
Liquidated Mortgage Loan..................................................S-53
Loss Reimbursement Entitlement............................................S-51
Maximum Cap...............................................................S-55
Maximum Loan Rate.........................................................S-24
Mezzanine Certificates....................................................S-41
Minimum Loan Rate.........................................................S-34
Monthly Interest Distributable Amount.....................................S-51
Moody's...................................................................S-67
Mortgage..................................................................S-18
Mortgage Loan Schedule....................................................S-33
Mortgage Loans............................................................S-17
Mortgage Pool.............................................................S-17
Mortgage Rates............................................................S-17
Mortgaged Property........................................................S-17
Net Gains/(Losses)........................................................S-32
Net Liquidation Proceeds..................................................S-53
Non-U.S. Person...........................................................S-64
Offered Certificates......................................................S-41
OID.......................................................................S-63
One-Month LIBOR...........................................................S-55
Original Certificate Principal Balance....................................S-49
Overcollateralization Deficiency Amount...................................S-51
Overcollateralization Release Amount......................................S-52
Overcollateralization Stepdown Trigger Event..............................S-52
Overcollateralization Target Amount.......................................S-52
Overcollateralized Amount.................................................S-52
Pass-Through Margin.......................................................S-54
Pass-Through Rate.........................................................S-54
Periodic Rate Cap.........................................................S-24
Plan......................................................................S-66
Pooling and Servicing Agreement...........................................S-33
Pool Principal Balance....................................................S-17
Prepayment Assumption.....................................................S-61
Prepayment Interest Shortfall.............................................S-38
Prepayment Period.........................................................S-47
Principal Distribution Amount.............................................S-52
Principal Prepayment......................................................S-52
Principal Remittance Amount...............................................S-52
Prohibited Transactions Tax...............................................S-65
PTCE 95-60................................................................S-69
Purchase Price............................................................S-34
Rating Agencies...........................................................S-70
Rating Agency.............................................................S-70
Realized Loss.............................................................S-53
Record Date...............................................................S-41
Reference Banks...........................................................S-55
Related Documents.........................................................S-33
Relevant Depositary.......................................................S-42
REMIC.....................................................................S-62
Required Reserve Amount...................................................S-56
Reserve Interest Rate.....................................................S-55
Residual Certificates.....................................................S-41
Restricted Group..........................................................S-68
Rolling Delinquency Percentage............................................S-53
Rules.....................................................................S-42
S&P.......................................................................S-67
Scoring Company...........................................................S-30
Seller....................................................................S-32
Senior Certificates.......................................................S-41
Senior Credit Enhancement Percentage......................................S-53
Senior Specified Enhancement Percentage...................................S-53
Servicing Advance.........................................................S-37
Servicing Fee.............................................................S-38
Servicing Fee Rate........................................................S-38
SMMEA.....................................................................S-69
Stepdown Date.............................................................S-53
Structuring Assumptions...................................................S-62
Subordinate Certificates..................................................S-41
Substitution Adjustment...................................................S-34
Tax Counsel...............................................................S-63
Telerate Page 3750........................................................S-55
Terms and Conditions......................................................S-45
Total Portfolio...........................................................S-32
Trigger Event.............................................................S-53
Trust Fund................................................................S-17
Trustee...................................................................S-37
Trustee Fee...............................................................S-37
Unpaid Interest Shortfall Amount..........................................S-54
Voting Rights.............................................................S-38


                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except  in  certain  limited   circumstances,   the  globally   offered
[____________________]  Certificates (the "Global Securities") will be available
only in bookentry form.  Investors in the Global Securities may hold such Global
Securities  through [any] of The  Depository  Trust Company  ("DTC"),  [Cedel or
Euroclear]. The Global Securities will be tradable as home market instruments in
[both] the [European  and] U.S.  domestic  markets.  Initial  settlement and all
secondary trades will settle in sameday funds.

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

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

         [Secondary  crossmarket  trading  between  Cedel or  Euroclear  and DTC
Participants holding  Certificates will be effected on a  deliveryagainstpayment
basis  through  the  respective  Depositaries  of Cedel and  Euroclear  (in such
capacity) and as DTC Participants.]

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

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

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

         [Trading between Cedel and/or Euroclear Participants.  Secondary market
trading  between Cedel  Participants or Euroclear  Participants  will be settled
using the procedures applicable to conventional eurobonds in sameday funds.

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

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

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

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

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

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

         Exemption for non-U.S. Persons (Form W8).  Beneficial  owners of Global
Securities  that are nonU.S.  Persons can obtain a complete  exemption  from the
withholding tax by filing a signed Form W8 (Certificate of Foreign  Status).  If
the information shown on Form W8 changes,  a new Form W8 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 nonU.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 W8.  Form 1001 may be filed by the  Certificate
Owners or his agent.

         Exemption  for U.S.  Persons  (Form  W9).  U.S.  Persons  can  obtain a
complete  exemption from the withholding tax by filing Form W9 (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 W8 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.

<TABLE>
<CAPTION>
===================================================================================================================================
<S>                                                                <C>
You should rely only on the information  contained or
incorporated   by   reference   in  this   prospectus
supplement and the accompanying  prospectus.  We have
not  authorized  anyone to provide you with different
information.  We are not offering the certificates in
any state where the offer is not permitted.

Dealers  will  deliver a  prospectus  supplement  and                    $[                    ]
prospectus   when  acting  as   underwriters  of  the                         (Approximate)
certificates   and  with   respect  to  their  unsold
allotments or subscriptions. In addition, all dealers                        HOME EQUITY LOAN
selling the certificates  will be required to deliver                   ASSET BACKED CERTIFICATES
a prospectus  supplement and prospectus until [ , 199 .                  _________________________
                                                                               SERIES 199   -
                                                                                          --  --


                        TABLE OF CONTENTS                                  $            CLASS A
                                                                       [VARIABLE PASS-THROUGH RATE]

                                                              PAGE
                      PROSPECTUS SUPPLEMENT                               [$           CLASS M
                                                                       [VARIABLE PASS-THROUGH RATE]

Table of Contents...........................................S-2
Summary of Terms............................................S-3
Risk Factors................................................S-9
The Mortgage Pool...........................................S-17          [$           CLASS B
Underwriting Standards......................................S-30       [VARIABLE PASS-THROUGH RATE]
The Master Servicer.........................................S-31
The Pooling and Servicing Agreement.........................S-33
Description of the Certificates.............................S-40
Yield, Prepayment and Maturity Considerations...............S-58
Use of Proceeds.............................................S-62           FINANCIAL ASSET SECURITIES CORP.
Certain Material Federal Income Tax Consequences............S-62                     (Depositor)
State Taxes.................................................S-66
ERISA Considerations........................................S-66            [_______________________]
Legal Investment Considerations.............................S-69           Seller and Master Servicer
Method of Distribution......................................S-69
Legal Matters...............................................S-70
Ratings.....................................................S-70
Index of Defined Terms......................................S-72
Annex I.....................................................A-1                    FINANCIAL ASSET
                                                                                   SECURITIES CORP.
                            PROSPECTUS

Table of Contents............................................2
Important Notice about Information in this Prospectus
  and Each Accompanying Prospectus Supplement................3
Risk Factors.................................................4                    PROSPECTUS SUPPLEMENT
The Trust Fund..............................................13                    [___________ __, 199_]
Use of Proceeds.............................................20
The Depositor...............................................20
Loan Program ...............................................20
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
Available Information......................................115
Rating.....................................................115
Index of Defined Terms.....................................117
===================================================================================================================================
</TABLE>

<PAGE>
              SUBJECT TO COMPLETION, DATED _____________ ___, ____
                                   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.....................................................21
LOAN PROGRAM......................................................21
DESCRIPTION OF THE SECURITIES.....................................24
CREDIT ENHANCEMENT................................................36
YIELD AND PREPAYMENT CONSIDERATIONS...............................44
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
117 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 20 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  creditor  (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 on the
                                         adequacy  of the  value  of  the  trust
                                         assets and any credit

<PAGE>

                                         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   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.

<PAGE>

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  the
                                         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 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

<PAGE>

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

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

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

     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.

- -------------------
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 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.

<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"  and "The
Agreements--Assignment of the 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  ("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.

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 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.

         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.


<PAGE>

         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


<PAGE>

(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

<PAGE>

date of initial  issuance of the related  Series of  Securities.  If the Master
Servicer is also a Seller of Loans with  respect to a particular  Series,  such
representations  will be in addition to the representations and warranties made
by the Master Servicer in its capacity as a Master Servicer.

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

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

                         DESCRIPTION OF THE SECURITIES

         Each Series of  Certificates  will be issued pursuant to a pooling and
servicing agreement (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


<PAGE>

may consist of both Notes and  Certificates.  Each  Agreement,  dated as of the
related Cut-off Date, will be among the Depositor,  the Master Servicer and the
Trustee for the benefit of the holders of the  Securities  of such Series.  The
provisions  of each  Agreement  will  vary  depending  upon the  nature  of the
Securities  to be issued  thereunder  and the nature of the related Trust Fund.
The following  summaries  describe certain  provisions which may appear in each
Agreement.  The Prospectus  Supplement for a Series of Securities will describe
any provision of the Agreement relating to such Series that mainly differs from
the  description  thereof  contained in this  Prospectus.  The summaries do not
purport to be complete and are subject to, and are qualified in their  entirety
by reference  to, all of the  provisions  of the  Agreement  for each Series of
Securities and the applicable Prospectus Supplement. The Depositor will provide
a copy of the  Agreement  (without  exhibits)  relating  to any Series  without
charge upon written  request of a holder of record of a Security of such Series
addressed to Financial Asset Securities  Corp., 600 Steamboat Road,  Greenwich,
Connecticut 06830, Attention: Asset Backed Finance Group.

GENERAL

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

         Each Series of Securities will be issued in one or more classes.  Each
class of  Securities  of a  Series  will  evidence  beneficial  ownership  of a
specified  percentage  (which may be 0%) or portion of future interest payments
and a  specified  percentage  (which may be 0%) or portion of future  principal
payments  on the Trust  Fund  Assets in the  related  Trust  Fund.  A Series of
Securities  may include one or more classes that are senior in right to payment
to one or more


<PAGE>

other classes of  Securities of such Series.  One or more classes of Securities
of a Series may be entitled to receive distributions of principal,  interest or
any combination  thereof.  Distributions  on one or more classes of a Series of
Securities may be made prior to one or more other classes, after the occurrence
of specified events, in accordance with a schedule or formula,  on the basis of
collections  from  designated  portions of the Trust Fund Assets in the related
Trust Fund or on a different  basis,  in each case as  specified in the related
Prospectus  Supplement.  The timing and amounts of such  distributions may vary
among classes or over time as specified in the related Prospectus Supplement.

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

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

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

         As to each Series,  an election may be made to treat the related Trust
Fund or  designated  portions  thereof as a "real  estate  mortgage  investment
conduit" or "REMIC" as defined in the Code. The related  Prospectus  Supplement
will  specify  whether  a REMIC  election  is to be  made.  Alternatively,  the
Agreement  for a Series may provide  that a REMIC  election  may be made at


<PAGE>

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.

         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


<PAGE>

                                    (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  (as defined below),  Support  Servicers or the
                  Trustee that were  deposited into the Security  Account,  and
                  amounts  representing  reimbursement for certain other losses
                  and expenses incurred by the Master Servicer or the Depositor
                  and described below;

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

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

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

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

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

         DISTRIBUTIONS OF INTEREST.  Unless otherwise  specified in the related
Prospectus Supplement, interest will accrue on the aggregate Security Principal
Balance  (or, in the case of  Securities  (i)  entitled  only to  distributions
allocable to interest,  the aggregate notional principal balance or (ii) which,
under  certain  circumstances,  allow for the  accrual  of  interest  otherwise
scheduled for payment to remain unpaid until the  occurrence of certain  events
specified in the related  Prospectus  Supplement)  of each class of  Securities
entitled to interest  from the date, at the  Pass-Through  Rate (which may be a
fixed rate or rate adjustable as specified in such  Prospectus  Supplement) and
for the periods  specified in such Prospectus  Supplement.  To the


<PAGE>

extent  funds  are  available  therefor,  interest  accrued  during  each  such
specified period on each class of Securities entitled to interest (other than a
class of  Securities  that  provides  for  interest  that  accrues,  but is not
currently  payable,  referred to  hereafter  as "ACCRUAL  SECURITIES")  will be
distributable  on the  Distribution  Dates specified in the related  Prospectus
Supplement until the aggregate  Security Principal Balance of the Securities of
such class has been distributed in full or, in the case of Securities  entitled
only to  distributions  allocable to  interest,  until the  aggregate  notional
principal  balance of such  Securities  is reduced to zero or for the period of
time designated in the related  Prospectus  Supplement.  The original  Security
Principal  Balance  of each  Security  will equal the  aggregate  distributions
allocable  to principal to which such  Security is entitled.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  distributions  allocable to
interest on each  Security that is not entitled to  distributions  allocable to
principal will be calculated  based on the notional  principal  balance of such
Security.  The notional  principal  balance of a Security  will not evidence an
interest in or entitlement to distributions  allocable to principal but will be
used solely for  convenience in expressing the  calculation of interest and for
certain other purposes.

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

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

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


<PAGE>

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

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

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

ADVANCES

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


<PAGE>

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

         The Master  Servicer or  Sub-Servicer  may enter into an  agreement (a
"SUPPORT  AGREEMENT")  with a support  servicer  (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    "Description    of    the
Securities--Distributions on Securities" herein.



COMPENSATING INTEREST

         If so  specified  in the  related  Prospectus  Supplement,  the Master
Servicer will be required to remit to the Trustee, with respect to each Loan in
the  related  Trust  Fund  as to  which  a  principal  prepayment  in full or a
principal  payment which is in excess of the scheduled  monthly  payment and is
not  intended to cure a  delinquency  was  received  during any Due Period,  an
amount,  from and to the  extent of  amounts  otherwise  payable  to the Master
Servicer as  servicing


<PAGE>

compensation,  equal to the  excess,  if any,  of (a) 30 days'  interest on the
principal  balance  of the  related  Loan at the Loan Rate net of the per annum
rate at which the Master Servicer's servicing fee accrues,  over (b) the amount
of interest actually  received on such Loan during such Due Period,  net of the
Master Servicer's servicing fee.

REPORTS TO SECURITYHOLDERS

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

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

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

                  (iii)    the amount of any Advance;

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

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

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

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

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

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

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


<PAGE>

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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


<PAGE>

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.  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.


<PAGE>

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

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

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

         Morgan is the Belgian branch of a New York banking  corporation  which
is a member bank of the Federal  Reserve  System.  As such, it is regulated and
examined by the Board of


<PAGE>

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 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.


<PAGE>

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

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

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

                               CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

         Protection afforded to holders of one or more classes of Securities of
a Series  by means of the  subordination  feature  may be  accomplished  by the
preferential  right of holders of one or more other classes of such Series (the
"SENIOR  SECURITIES")  to  distributions  in  respect of  scheduled  principal,
Principal Prepayments, interest or any combination thereof that otherwise would
have been payable to holders of Subordinated Securities under the circumstances
and to the extent specified in the related  Prospectus  Supplement.  Protection
may also be afforded to the  holders of Senior  Securities  of a Series by: (i)
reducing the ownership interest of the related Subordinated Securities;  (ii) a
combination  of the  immediately  preceding  sentence and clause (i) above;  or
(iii) as otherwise  described in the related Prospectus  Supplement.  Delays in
receipt of


<PAGE>

scheduled  payments  on the Loans and  losses on  defaulted  Loans may be borne
first by the various classes of  Subordinated  Securities and thereafter by the
various classes of Senior Securities,  in each case under the circumstances and
subject to the limitations specified in such related Prospectus Supplement. The
aggregate distributions in respect of delinquent payments on the Loans over the
lives of the  Securities  or at any time,  the  aggregate  losses in respect of
defaulted Loans which must be borne by the Subordinated Securities by virtue of
subordination  and the amount of the distributions  otherwise  distributable to
the  Subordinated   Securityholders   that  will  be  distributable  to  Senior
Securityholders  on any  Distribution  Date may be limited as  specified in the
related  Prospectus  Supplement.  If  aggregate  distributions  in  respect  of
delinquent  payments on the Loans or aggregate  losses in respect of such Loans
were to  exceed an  amount  specified  in the  related  Prospectus  Supplement,
holders of Senior Securities would experience losses on the Securities.

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

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

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

SPECIAL HAZARD INSURANCE POLICIES

         A separate  special hazard  insurance  policy (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


<PAGE>

application of the coinsurance  clause contained in hazard insurance  policies.
See "The  Agreements--Hazard  Insurance".  Each Special Hazard Insurance Policy
will not cover  losses  occasioned  by fraud or  conversion  by the  Trustee or
Master Servicer,  war,  insurrection,  civil war, certain  governmental action,
errors in  design,  faulty  workmanship  or  materials  (except  under  certain
circumstances),  nuclear  or  chemical  reactions,  flood (if the  Property  is
located  in  a  federally   designated   flood   area),   nuclear  or  chemical
contamination and certain other risks. The amount of coverage under any Special
Hazard Insurance Policy will be specified in the related Prospectus Supplement.
Each  Special  Hazard  Insurance  Policy will provide that no claim may be paid
unless hazard and, if applicable,  flood insurance on the Property securing the
Loan have been kept in force and other  protection  and  preservation  expenses
have been paid.

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

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

BANKRUPTCY BONDS

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


<PAGE>

See "Certain Legal Aspects of the Loans--Anti-Deficiency  Legislation and Other
Limitations on Lenders".


RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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


<PAGE>

Prospectus Supplement, the Pool Insurance Policies will not cover losses due to
a  failure  to pay or  denial of a claim  under a  Primary  Mortgage  Insurance
Policy.

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

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

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


<PAGE>

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 which  generally limit
the principal amount and interest rates of the mortgage loans insured.

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

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

         Other than in relation  to the Title I Program of the FHA,  the amount
of insurance  benefits  generally paid by the FHA is equal to the entire unpaid
principal  amount of the  defaulted  Loan  adjusted  to  reimburse  the  Master
Servicer or  Sub-Servicer  for certain costs and expenses and to deduct certain
amounts  received  or retained by the Master  Servicer  or  Sub-Servicer  after
default.  When  entitlement to insurance  benefits results from foreclosure (or
other  acquisition of possession) and conveyance to HUD, the Master Servicer or
Sub-Servicer  is  compensated  for no


<PAGE>

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 November 1, 1998, 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 $50,750.  The
liability on the  guarantee is reduced or increased pro rata with any reduction
or  increase  in the  amount of  indebtedness,  but in no event will the amount
payable on the guarantee  exceed the amount of the original  guarantee.  The VA
may, at its option and without regard to the guarantee,  make full payment to a
mortgage  holder of unsatisfied  indebtedness on a mortgage upon its assignment
to the VA.

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

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

CROSS-SUPPORT


<PAGE>

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

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

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

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

                      YIELD AND PREPAYMENT CONSIDERATIONS

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

         The rate of prepayment  on the Loans cannot be predicted.  Home equity
loans and home improvement contracts have been originated in significant volume
only during the past few years and the  Depositor  is not aware of any publicly
available  studies  or  statistics  on the rate of  prepayment  of such  loans.
Generally,  home equity loans and home improvement  contracts are not viewed by
borrowers  as  permanent  financing.  Accordingly,  the Loans may  experience a
higher rate of prepayment than  traditional  first mortgage loans. On the other
hand,  because  home  equity  loans  such as the  Revolving  Credit  Line Loans
generally  are  not  fully  amortizing,   the  absence  of  voluntary  borrower
prepayments could cause rates of principal  payments lower than, or similar to,
those  of  traditional   fully-amortizing   first  mortgages.   The  prepayment


<PAGE>

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.

         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


<PAGE>

above the Loan Rates  borne by the Loans,  such  Loans may  experience  a lower
prepayment  rate than if  prevailing  rates remain at or below such Loan Rates.
However, there can be no assurance that such will be the case.

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

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

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

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


<PAGE>

Loans, may entitle the borrower to a refund of amounts  previously paid and, in
addition,  could  subject the Master  Servicer  to damages  and  administrative
sanctions.

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

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

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

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

                                 THE AGREEMENTS

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

ASSIGNMENT OF THE TRUST FUND ASSETS

         ASSIGNMENT OF THE LOANS.  At the time of issuance of the Securities of
a Series,  the Depositor will cause the Loans comprising the related Trust Fund
to be  assigned  to the  Trustee,  together  with all  principal  and  interest
received  by or on behalf of the  Depositor  on or with  respect  to such Loans
after the Cut-off Date,  other than principal and interest due on or before the
Cut-off  Date and other than any  Retained  Interest  specified  in the related
Prospectus  Supplement.  The Trustee will,  concurrently  with such assignment,
deliver the  Securities to the  Depositor in exchange for the Loans.  Each Loan
will be  identified  in a  schedule  appearing  as an  exhibit  to the  related
Agreement.  Such  schedule  will  include  information  as to  the  outstanding


<PAGE>

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 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.


<PAGE>

There  can  be no  assurance  that a  Seller  will  fulfill  this  purchase  or
substitution  obligation.  Although  the Master  Servicer  may be  obligated to
enforce   such   obligation   to  the  extent   described   above  under  "Loan
Program--Representations by Sellers; Repurchases",  neither the Master Servicer
nor the  Depositor  will be  obligated  to purchase or replace such Loan if the
Seller defaults on its obligation, unless such breach also constitutes a breach
of the  representations  or warranties of the Master Servicer or the Depositor,
as the  case may be.  Unless  otherwise  specified  in the  related  Prospectus
Supplement,  this purchase obligation  constitutes the sole remedy available to
the  Securityholders or the Trustee for omission of, or a material defect in, a
constituent document.

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

         Each  Sub-Servicer  servicing  a  Loan  pursuant  to  a  Sub-Servicing
Agreement (as defined below under  "--SUB-SERVICING  OF LOANS") will  establish
and maintain an account (the "Sub-Servicing Account") which meets the following
requirements   and  is  otherwise   acceptable  to  the  Master   Servicer.   A
Sub-Servicing Account must be established with a Federal Home Loan Bank or with
a depository institution (including the Sub-Servicer itself) whose accounts are
insured  by  either  the Bank  Insurance  Fund  (the  "BIF") of the FDIC or the
Savings  Association  Insurance  Fund (as successor to the Federal  Savings and
Loan  Insurance   Corporation   ("SAIF"))  of  the  Federal  Deposit  Insurance
Corporation  (the  "FDIC").  If a  Sub-Servicing  Account is  maintained


<PAGE>

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

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

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


<PAGE>

                  (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;

                  (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


<PAGE>

on the date specified in the related Prospectus  Supplement,  which in no event
will be later than the date that is three  months after the Closing  Date.  Any
amounts  remaining in the Pre-Funding  Account at the end of the Funding Period
will be distributed to the related  Securityholders  in the manner and priority
specified in the related Prospectus Supplement, as a prepayment of principal of
the related Securities.

SUB-SERVICING OF LOANS

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

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

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


<PAGE>

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

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

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

COLLECTION PROCEDURES

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

         Except as otherwise specified in the related Prospectus Supplement, in
any  case in  which  property  securing  a Loan  has  been,  or is about to be,
conveyed by the mortgagor or obligor,  the Master  Servicer will, to the extent
it has knowledge of such conveyance or proposed  conveyance,  exercise or cause
to be exercised  its rights to  accelerate  the maturity of such Loan under any
due-on-sale clause applicable thereto,  but only if the exercise of such rights
is  permitted  by  applicable


<PAGE>

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

HAZARD INSURANCE

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

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

         The hazard insurance policies covering  properties  securing the Loans
typically  contain a clause which in effect requires the insured at all time to
carry insurance of a specified  percentage of the full replacement value of the
insured  property in order to recover the full amount of any partial  loss.  If
the  insured's  coverage  falls  below  this  specified  percentage,  then  the
insurer's  liability in the event of partial loss will not exceed the larger of
(i) the actual cash value  (generally  defined as replacement  cost at the time
and place of loss, less physical  depreciation) of the improvements  damaged or
destroyed  or (ii)  such  proportion  of the loss as the  amount  of


<PAGE>

insurance  carried  bears to the specified  percentage of the full  replacement
cost of such  improvements.  Since the  amount of hazard  insurance  the Master
Servicer  may cause to be  maintained  on the  improvements  securing the Loans
declines as the principal  balances owing thereon decrease,  and since improved
real  estate  generally  has  appreciated  in value over time in the past,  the
effect of this  requirement  in the event of  partial  loss may be that  hazard
insurance  proceeds will be insufficient to restore fully the damaged property.
If specified in the related Prospectus  Supplement,  a special hazard insurance
policy  will be  obtained  to insure  against  certain of the  uninsured  risks
described above. See "Credit Enhancement--Special Hazard Insurance Policies".

         If the Property securing a defaulted Loan is damaged and proceeds,  if
any, from the related hazard  insurance  policy are insufficient to restore the
damaged  Property,  the Master Servicer is not required to expend its own funds
to restore the damaged  Property unless it determines (i) that such restoration
will increase the proceeds to  Securityholders on liquidation of the Loan after
reimbursement  of the  Master  Servicer  for its  expenses  and (ii)  that such
expenses  will  be  recoverable  by  it  from  related  Insurance  Proceeds  or
Liquidation Proceeds.

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

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


<PAGE>

REALIZATION UPON DEFAULTED LOANS

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

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

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

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

         In those  cases in which a Loan is  serviced  by a  Sub-Servicer,  the
Sub-Servicer,  on behalf of  itself,  the  Trustee  and  Securityholders,  will
present claims to the Primary  Insurer,  and all collection  thereunder will be
deposited  in  the  Sub-Servicing  Account.  In all  other  cases,  the


<PAGE>

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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


<PAGE>

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

EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

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

         Each  Agreement  will provide that the Master  Servicer may not resign
from its obligations and duties under the Agreement except upon a determination
that its duties thereunder are no longer  permissible under applicable law. The
Master Servicer may, however, be removed from its obligations and duties as set
forth in the Agreement.  No such  resignation  will become  effective until the
Trustee or a successor  servicer has assumed the Master Servicer's  obligations
and duties under the Agreement.


<PAGE>

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

         POOLING  AND  SERVICING  AGREEMENT;  SERVICING  AGREEMENT.  Except  as
otherwise  specified in the related  Prospectus  Supplement,  Events of Default
under each Agreement will consist of (i) any failure by the Master  Servicer to
distribute  or cause to be  distributed  to  Securityholders  of any  class any
required  payment (other than an Advance) which  continues  unremedied for five
business days after the giving of written  notice of such failure to the Master
Servicer  by the  Trustee  or the  Depositor,  or to the Master  Servicer,  the
Depositor and the Trustee by the holders of Securities of such class evidencing
not less  than 25% of the  aggregate  Percentage  Interests  evidenced  by such
class;  (ii) any failure by the Master  Servicer to make an Advance as required
under the Agreement,  unless cured as specified  therein;  (iii) any failure by
the Master  Servicer duly to observe or perform in any material  respect any of
its other covenants or agreements in the Agreement  which continues  unremedied
for  thirty  days after the  giving of  written  notice of such  failure to the
Master Servicer by the Trustee or the Depositor, or to the Master Servicer, the
Depositor and the Trustee by the holders of Securities of any class  evidencing
not less  than 25%


<PAGE>

of the aggregate Percentage Interests constituting such class; and (iv) certain
events  of  insolvency,   readjustment  of  debt,  marshalling  of  assets  and
liabilities or similar  proceeding  and certain  actions by or on behalf of the
Master Servicer  indicating its insolvency,  reorganization or inability to pay
its obligations.

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

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

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

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


<PAGE>

of the Depositor or the Trust Fund; or (v) any other Event of Default  provided
with respect to Notes of that Series.

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

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

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

         Subject to the  provisions of the Indenture  relating to the duties of
the Trustee,  in case an Event of Default  shall occur and be  continuing  with
respect  to a Series of Notes,  the  Trustee  shall be under no  obligation  to
exercise  any of the rights or powers  under the  Indenture  at the  request or
direction  of any of the holders of Notes of such  Series,  unless such holders
offered to the Trustee  security or  indemnity  satisfactory  to it against the
costs, expenses and liabilities which might be incurred by it in complying with
such request or direction.  Subject to such provisions for  indemnification and
certain  limitations  contained in the Indenture,  the holders of a majority of
the then  aggregate  outstanding  amount of the Notes of such Series shall have
the right to direct the time, method and place of conducting any proceeding for
any remedy  available to the Trustee or exercising any trust or power conferred
on the Trustee with  respect to the Notes of such Series,  and the holders of a
majority of the then aggregate  outstanding  amount of the Notes of such Series
may, in certain cases, waive any default with respect thereto, except a default
in the payment of  principal  or interest or a default in respect of a covenant
or provision  of the


<PAGE>

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 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


<PAGE>

interest in the REMIC (see "Certain Material Federal Income Tax Considerations"
below),  from the related Trust Fund of all of the remaining  Trust Fund Assets
and all property acquired in respect of such Trust Fund Assets.

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

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

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

THE TRUSTEE

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

                       CERTAIN LEGAL ASPECTS OF THE LOANS

         The  following  discussion  contains  summaries,  which are general in
nature,  of certain  legal  matters  relating to the Loans.  Because such legal
aspects are governed  primarily by


<PAGE>

applicable  state law (which laws may differ  substantially),  the summaries do
not purport to be complete nor to reflect the laws of any particular state, nor
to  encompass  the laws of all  states in which the  security  for the Loans is
situated.  The summaries  are  qualified in their  entirety by reference to the
applicable  federal laws and the appropriate  laws of the states in which Loans
may be originated.

GENERAL

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

FORECLOSURE/REPOSSESSION

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by a
non-judicial  sale  under a  specific  provision  in the  deed of  trust  which
authorizes  the trustee to sell the property at public auction upon any default
by the  borrower  under the terms of the note or deed of trust.  In addition to
any notice  requirements  contained  in a deed of trust,  in some  states,  the
trustee   must   record  a  notice   of   default   and  send  a  copy  to  the
borrower-trustor,  to any person who has  recorded a request  for a copy of any
notice of default  and notice of sale,  to any  successor  in  interest  to the
borrower-trustor, to the beneficiary of any junior deed of trust and to certain
other persons.  In general,  the borrower,  or any other person having a junior
encumbrance  on  the  real  estate,   may,  during  a  statutorily   prescribed
reinstatement  period,  cure a monetary  default by paying the entire amount in
arrears  plus other  designated  costs and expenses  incurred in enforcing  the
obligation.  Generally,  state law controls the amount of foreclosure  expenses
and costs, including 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


<PAGE>

require that a copy of the notice of sale be posted on the property and sent to
all parties having an interest in the real property.

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

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

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

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


<PAGE>


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 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.

         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


<PAGE>

addressing  hazardous  substances do not contain  exemptions from liability for
lenders.  Whether the costs of addressing a release or threatened  release at a
property  pledged as collateral for one of the Loans (or at a property  subject
to an  Installment  Contract),  would be  imposed on the Trust  Fund,  and thus
occasion  a loss to the  Securityholders,  therefore  depends  on the  specific
factual and legal circumstances at issue.

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         Certain states have adopted  statutory  prohibitions  restricting  the
right of the beneficiary or mortgagee to obtain a deficiency  judgment  against
borrowers  financing the purchase of their  residence or following sale under a
deed of trust or certain other foreclosure  proceedings.  A deficiency judgment
is a  personal  judgment  against  the  borrower  equal  in most  cases  to the
difference  between the amount due to the lender and the fair  market  value of
the real property sold at the  foreclosure  sale.  Other  statutes  require the
beneficiary or mortgagee to exhaust the security afforded under a deed of trust
or  mortgage  by  foreclosure  in an attempt to  satisfy  the full debt  before
bringing a personal action against the borrower.  In certain other states,  the
lender has the option of bringing a personal action against the borrower on the
debt without first exhausting such security;  however, in some of these states,
the lender,  following  judgment on such personal action, may be deemed to have
elected a remedy and may be precluded from exercising  remedies with respect to
the security.  Consequently,  the practical effect of the election requirement,
when  applicable,  is that  lenders  will  usually  proceed  first  against the
security rather than bringing a personal action against the borrower.  Finally,
other statutory  provisions  limit any deficiency  judgment  against the former
borrower  following a foreclosure  sale to the excess of the  outstanding  debt
over the fair market value of the property at the time of the public sale.  The
purpose of these  statutes is generally to prevent a beneficiary or a mortgagee
from obtaining a large  deficiency  judgment  against the former  borrower as a
result of low or no bids at the foreclosure sale.

         In addition to anti-deficiency and related legislation, numerous other
federal and state  statutory  provisions,  including the 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. 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.


<PAGE>

         In addition, under federal bankruptcy law, due-on-sale clauses may not
be enforceable in bankruptcy  proceedings and may, under certain circumstances,
be  eliminated  in  any  modified  mortgage   resulting  from  such  bankruptcy
proceeding.

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

         Forms of notes,  mortgages  and  deeds of trust  used by  lenders  may
contain provisions obligating the borrower to pay a late charge if payments are
not timely made, and in some  circumstances  may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific  limitations  upon the late  charges  which a lender may
collect from a borrower for delinquent payments.  Certain states also limit the
amounts  that a lender may collect from a borrower as an  additional  charge if
the loan is prepaid. Late charges and prepayment fees are typically retained by
servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

         In connection  with lenders'  attempts to realize upon their security,
courts have invoked general equitable principles.  The equitable principles are
generally  designed  to  relieve  the  borrower  from the  legal  effect of his
defaults under the loan documents. Examples of judicial remedies that have been
fashioned include judicial  requirements that the lender undertake  affirmative
and expensive actions to determine the causes of the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have  substituted  their  judgment  for the  lender's  judgment and have
required that lenders  reinstate loans or recast payment  schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other  cases,  courts have  limited  the right of a lender to realize  upon his
security if the default under the security  agreement is not monetary,  such as
the  borrower's  failure to adequately  maintain the property or the borrower's
execution of secondary financing affecting the property.  Finally,  some courts
have  been  faced   with  the  issue  of  whether  or  not   federal  or  state
constitutional  provisions  reflecting due process concerns for adequate notice
require that borrowers under security agreements receive notices in addition to
the statutorily-prescribed minimums. For the most part, these cases have upheld
the notice  provisions  as being  reasonable  or have found that, in some cases
involving the sale by a trustee under a deed of trust or by a mortgagee under a
mortgage having a power of sale,  there is insufficient  state action to afford
constitutional protections to the borrower.

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


<PAGE>

points or other charges on mortgage  loans  covered by Title V. Certain  states
have taken action to reimpose  interest  rate limits  and/or to limit  discount
points or other charges.

THE HOME IMPROVEMENT CONTRACTS

         GENERAL.  The  Home  Improvement  Contracts,  other  than  those  Home
Improvement Contracts that are unsecured or secured by mortgages on real estate
(such Home Improvement Contracts are hereinafter referred to in this section as
"contracts")  generally  are  "chattel  paper" or  constitute  "purchase  money
security interests" each as defined in the Uniform Commercial Code (the "UCC").
Pursuant to the UCC, the sale of chattel  paper is treated in a manner  similar
to  perfection  of a security  interest  in chattel  paper.  Under the  related
Agreement,  the Depositor will transfer physical possession of the contracts to
the Trustee or a designated custodian or may retain possession of the contracts
as  custodian  for  the  Trustee.  In  addition,  the  Depositor  will  make an
appropriate filing of a UCC-1 financing  statement in the appropriate states to
give notice of the  Trustee's  ownership  of the  contracts.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  the  contracts  will not be
stamped or otherwise  marked to reflect their  assignment from the Depositor to
the Trustee. Therefore, if through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the contracts without notice
of such assignment, the Trustee's interest in the contracts could be defeated.

         SECURITY  INTERESTS  IN HOME  IMPROVEMENTS.  The  contracts  that  are
secured by the Home  Improvements  financed  thereby grant to the originator of
such contracts a purchase money security  interest in such Home Improvements to
secure all or part of the purchase price of such Home  Improvements and related
services.  A  financing  statement  generally  is not  required  to be filed to
perfect a purchase money  security  interest in consumer  goods.  Such purchase
money security interests are assignable.  In general, a purchase money security
interest  grants to the holder a security  interest  that has  priority  over a
conflicting  security  interest in the same collateral and the proceeds of such
collateral.  However,  to the extent that the collateral  subject to a purchase
money security  interest  becomes a fixture,  in order for the related purchase
money  security  interest to take priority  over a conflicting  interest in the
fixture,  the  holder's  interest in such Home  Improvement  must  generally be
perfected by a timely fixture filing. In general,  a security interest does not
exist  under  the  UCC in  ordinary  building  material  incorporated  into  an
improvement on land. Home  Improvement  Contracts that finance lumber,  bricks,
other  types of  ordinary  building  material or other goods that are deemed to
lose  such  characterization  upon  incorporation  of such  materials  into the
related property,  will not be secured by a purchase money security interest in
the Home Improvement being financed.

         ENFORCEMENT OF SECURITY INTEREST IN HOME IMPROVEMENTS.  So long as the
Home  Improvement has not become subject to the real estate law, a creditor can
repossess a Home  Improvement  securing a contract by voluntary  surrender,  by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess without
breach of the peace,  by judicial  process.  The holder of a contract must give
the debtor a number of days' notice,  which varies from 10 to 30 days depending
on the state,  prior to commencement of any repossession.  The UCC and consumer
protection  laws in most  states  place  restrictions  on  repossession  sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting  such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit that the debtor may redeem
at or before such resale.


<PAGE>

         Under the laws  applicable  in most states,  a creditor is entitled to
obtain a deficiency  judgment from a debtor for any deficiency on  repossession
and resale of the property  securing the debtor's  loan.  However,  some states
impose prohibitions or limitations on deficiency  judgments,  and in many cases
the defaulting borrower would have no assets with which to pay a judgment.

         Certain  other  statutory  provisions,  including  federal  and  state
bankruptcy and insolvency laws and general equitable  principles,  may limit or
delay the ability of a lender to repossess  and resell  collateral or enforce a
deficiency judgment.

         CONSUMER PROTECTION LAWS. The so-called "Holder-in-Due Course" rule of
the  Federal  Trade  Commission  is  intended  to  defeat  the  ability  of the
transferor  of a consumer  credit  contract  which is the seller of goods which
gave rise to the  transaction  (and certain  related  lenders and assignees) to
transfer such contract free of notice of claims by the debtor  thereunder.  The
effect of this rule is to subject the assignee of such a contract to all claims
and  defenses  which the  debtor  could  assert  against  the  seller of goods.
Liability under this rule is limited to amounts paid under a contract; however,
the obligor  also may be able to assert the rule to set off  remaining  amounts
due as a defense  against a claim brought by the Trustee  against such obligor.
Numerous other federal and state consumer  protection laws impose  requirements
applicable to the origination and lending pursuant to the contracts,  including
the Truth in Lending Act,  the Federal  Trade  Commission  Act, the Fair Credit
Billing Act, the Fair Credit  Reporting Act, the Equal Credit  Opportunity Act,
the Fair Debt Collection Practices Act and the Uniform Consumer Credit Code. In
the case of some of these laws, the failure to comply with their provisions may
affect the enforceability of the related contract.

         APPLICABILITY  OF USURY LAWS.  Title V 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

<PAGE>

responsible  for maintaining the property in good condition and for paying real
estate taxes,  assessments and hazard  insurance  premiums  associated with the
property.

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

         Generally,  under the terms of the Soldiers' and Sailors' Civil Relief
Act of 1940,  as amended (the  "RELIEF  ACT"),  a borrower who enters  military
service after the origination of such borrower's Loan (including a borrower who
is a member of the  National  Guard or is in reserve  status at the time of the
origination  of the Loan and is later called to active duty) may not be charged
interest above an annual rate of 6% during the period of such borrower's active
duty status, unless a court orders otherwise upon application of the lender. It
is possible  that such interest rate  limitation  could have an effect,  for an
indeterminate  period of time, on the ability of the Master Servicer to collect
full  amounts of interest on certain of the Loans.  Any  shortfall  in interest
collections  resulting  from the  application of the Relief Act could result in
losses to the  Securityholders.  The Relief Act also imposes  limitations which
would  impair the ability of the Master  Servicer to  foreclose  on an affected
Loan during the borrower's period of active duty status.  Moreover,  the Relief
Act permits the  extension of a Loan's  maturity and the  re-adjustment  of its
payment schedule beyond the completion of military service.  Thus, in the event
that such a Loan goes into default,  there may be delays and losses  occasioned
by the inability to realize upon the Property in a timely fashion.

<PAGE>


JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

         To the extent  that the Loans  comprising  the Trust Fund for a Series
are  secured by  mortgages  which are junior to other  mortgages  held by other
lenders or institutional investors, the rights of the Trust Fund (and therefore
the  Securityholders),  as  mortgagee  under  any  such  junior  mortgage,  are
subordinate  to those of any mortgagee  under any senior  mortgage.  The senior
mortgagee has the right to receive hazard insurance and  condemnation  proceeds
and to cause the  property  securing  the Loan to be sold upon  default  of the
mortgagor,  thereby extinguishing the junior mortgagee's lien unless the junior
mortgagee  asserts  its  subordinate  interest in the  property in  foreclosure
litigation and,  possibly,  satisfies the defaulted senior  mortgage.  A junior
mortgagee may satisfy a defaulted senior loan in full and, in some states,  may
cure such default and bring the senior loan current, in either event adding the
amounts expended to the balance due on the junior loan. In most states,  absent
a provision in the mortgage or deed of trust,  no notice of default is required
to be given to a junior mortgagee.

         The standard form of the mortgage used by most  institutional  lenders
confers on the mortgagee the right both to receive all proceeds collected under
any hazard insurance policy and all awards made in connection with condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness secured
by the mortgage,  in such order as the mortgagee  may  determine.  Thus, in the
event  improvements  on the  property are damaged or destroyed by fire or other
casualty, or in the event the property is taken by condemnation,  the mortgagee
or beneficiary  under underlying  senior mortgages will have the prior right to
collect any insurance  proceeds payable under a hazard insurance policy and any
award of damages in connection with the  condemnation  and to apply the same to
the  indebtedness  secured by the senior  mortgages.  Proceeds in excess of the
amount of senior mortgage  indebtedness,  in most cases,  may be applied to the
indebtedness of a junior mortgage.

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

         The form of credit line trust deed or mortgage  generally used by most
institutional lenders which make Revolving Credit Line Loans typically contains
a "future advance" clause, which provides,  in essence, that additional amounts
advanced to or on behalf of the borrower by the beneficiary or lender are to be
secured by the deed of trust or  mortgage.  Any amounts so  advanced  after the
Cut-off  Date with  respect to any  mortgage  will not be included in the Trust
Fund.  The priority of the lien  securing any advance made under the clause may
depend in most  states on whether  the deed of trust or  mortgage is called and
recorded  as a credit line deed of trust or  mortgage.  If the  beneficiary  or
lender advances additional amounts, the advance is entitled to receive the same
priority  as  amounts  initially  advanced  under the trust  deed or


<PAGE>

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.


<PAGE>

Interest  on an  insured  loan  must  accrue  from  the date of the loan and be
calculated  according to the actuarial method.  The lender must assure that the
note  and all  other  documents  evidencing  the loan  are in  compliance  with
applicable federal, state and local laws.

         Each insured  lender is required to use prudent  lending  standards in
underwriting  individual loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval of the loan and
disbursement of loan proceeds. Generally, the lender must exercise prudence and
diligence to determine  whether the borrower and any co-maker is solvent and an
acceptable credit risk, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine whether
the borrower's  income will be adequate to meet the periodic  payments required
by the loan, as well as the  borrower's  other housing and recurring  expenses,
which  determination  must be made in  accordance  with  the  expense-to-income
ratios  published  by the  Secretary  of HUD unless the lender  determines  and
documents in the loan file the existence of compensating factors concerning the
borrower's creditworthiness which support approval of the loan.

         Under the Title I  Program,  the FHA does not  review or  approve  for
qualification for insurance the individual loans insured thereunder at the time
of approval by the lending  institution  (as is  typically  the case with other
federal  loan  programs).  If,  after a loan has been  made  and  reported  for
insurance  under  the  Title I  Program,  the  lender  discovers  any  material
misstatement  of fact or that  the  loan  proceeds  have  been  misused  by the
borrower,  dealer or any other party, it shall promptly report this to the FHA.
In such case,  provided  that the  validity of any lien on the property has not
been impaired,  the insurance of the loan under the Title I Program will not be
affected unless such material  misstatements of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.

         REQUIREMENTS FOR TITLE I LOANS. The maximum principal amount for Title
I Loans must not exceed the actual cost of the project plus any applicable fees
and  charges  allowed  under the Title I Program;  provided  that such  maximum
amount does not exceed $25,000 (or the current  applicable amount) for a single
family property improvement loan. Generally, the term of a Title I Loan may not
be less than six months nor greater  than 20 years and 32 days.  A borrower may
obtain  multiple  Title I Loans with  respect  to  multiple  properties,  and a
borrower  may  obtain  more  than one  Title I Loan  with  respect  to a single
property,  in each case as long as the total outstanding balance of all Title I
Loans in the same property does not exceed the maximum loan amount for the type
of Title I Loan thereon having the highest permissible loan amount.

         Borrower  eligibility  for a Title I Loan  requires  that the borrower
have at least a  one-half  interest  in  either  fee  simple  title to the real
property,  a lease  thereof for a term  expiring at least six months  after the
final maturity of the Title I Loan or a recorded land installment  contract for
the purchase of the real  property.  In the case of a Title I Loan with a total
principal balance in excess of $15,000,  if the property is not occupied by the
owner,  the borrower must have equity in the property  being  improved at least
equal to the  principal  amount  of the  loan,  as  demonstrated  by a  current
appraisal.  Any Title I Loan in excess of $7,500  must be secured by a recorded
lien on the improved property which is evidenced by a mortgage or deed of trust
executed by the borrower and all other owners in fee simple.

         The proceeds from a Title I Loan may be used only to finance  property
improvements  which  substantially  protect or improve the basic  livability or
utility of the property as disclosed


<PAGE>

in the loan application. The Secretary of HUD has published a list of items and
activities  which cannot be financed  with  proceeds  from any Title I Loan and
from  time to time the  Secretary  of HUD may  amend  such  list of  items  and
activities.  With  respect  to any dealer  Title I Loan,  before the lender may
disburse funds, the lender must have in its possession a completion certificate
on a HUD approved form, signed by the borrower and the dealer.  With respect to
any direct  Title I Loan,  the lender is  required  to  obtain,  promptly  upon
completion of the improvements  but not later than 6 months after  disbursement
of the loan  proceeds  with one 6 month  extension if  necessary,  a completion
certificate,  signed by the  borrower.  The  lender is  required  to conduct an
on-site inspection on any Title I Loan where the principal obligation is $7,500
or more,  and on any direct Title I Loan where the  borrower  fails to submit a
completion certificate.

         FHA INSURANCE COVERAGE. Under the Title I Program, the FHA establishes
an insurance  coverage reserve account for each lender which has been granted a
Title I contract of insurance. The amount of insurance coverage in this account
is a maximum of 10% of the amount disbursed, advanced or expended by the lender
in originating or purchasing eligible loans registered with the FHA for Title I
insurance,  with certain  adjustments.  The balance in the  insurance  coverage
reserve  account is the maximum amount of insurance  claims the FHA is required
to pay to the Title I  lender.  Loans to be  insured  under the Title I Program
will  be  registered  for  insurance  by the FHA  and  the  insurance  coverage
attributable to such loans will be included in the insurance  coverage  reserve
account for the  originating  or  purchasing  lender  following the receipt and
acknowledgment  by the FHA of a loan report on the prescribed  form pursuant to
the Title I regulations.  For each eligible loan reported and  acknowledged for
insurance,  the FHA charges a fee (the "PREMIUM").  For loans having a maturity
of 25 months or less,  the FHA bills the lender  for the  entire  Premium in an
amount equal to the product of 0.50% of the  original  loan amount and the loan
term. For home improvement  loans with a maturity greater than 25 months,  each
year that a loan is  outstanding  the FHA bills the  lender for a Premium in an
amount equal to 0.50% of the original loan amount.  If a loan is prepaid during
the year, the FHA will not refund or abate the Premium paid for such year.

         Under the Title I Program the FHA will reduce the  insurance  coverage
available in the lender's FHA insurance  coverage  reserve account with respect
to loans insured under the lender's  contract of insurance by (i) the amount of
the FHA insurance  claims  approved for payment  relating to such insured loans
and (ii) the amount of insurance coverage attributable to insured loans sold by
the lender,  and such  insurance  coverage may be reduced for any FHA insurance
claims rejected by the FHA. The balance of the lender's FHA insurance  coverage
reserve  account will be further  adjusted as required  under Title I or by the
FHA, and the insurance  coverage  therein may be earmarked with respect to each
or any eligible loans insured  thereunder,  if a  determination  is made by the
Secretary  of  HUD  that  it is in its  interest  to do  so.  Originations  and
acquisitions  of new  eligible  loans  will  continue  to  increase  a lender's
insurance  coverage  reserve  account  balance by 10% of the amount  disbursed,
advanced or expended in originating or acquiring such eligible loans registered
with the FHA for insurance under the Title I Program.  The Secretary of HUD may
transfer  insurance  coverage between insurance  coverage reserve accounts with
earmarking with respect to a particular  insured loan or group of insured loans
when a determination is made that it is in the Secretary's interest to do so.

         The  lender  may  transfer  (except  as  collateral  in  a  bona  fide
transaction)  insured loans and loans  reported for  insurance  only to another
qualified lender under a valid Title I contract of insurance. Unless an insured
loan is transferred  with recourse or with a guaranty or repurchase


<PAGE>

agreement,  the FHA,  upon receipt of written  notification  of the transfer of
such loan in accordance  with the Title I  regulations,  will transfer from the
transferor's  insurance coverage reserve account to the transferee's  insurance
coverage  reserve account an amount,  if available,  equal to 10% of the actual
purchase price or the net unpaid  principal  balance of such loan (whichever is
less).  However,  under the Title I Program not more than  $5,000 in  insurance
coverage shall be transferred to or from a lender's  insurance coverage reserve
account  during any October 1 to September 30 period without the prior approval
of the Secretary of HUD. Amounts which may be recovered by the Secretary of HUD
after  payment of an  insurance  claim are not added to the amount of insurance
coverage in the related lender's insurance coverage reserve account.

         CLAIMS  PROCEDURES UNDER TITLE I. Under the Title I Program the lender
may  accelerate an insured loan following a default on such loan only after the
lender or its agent has contacted the borrower in a face-to-face  meeting or by
telephone  to discuss the reasons for the default and to seek its cure.  If the
borrower  does not cure the  default or agree to a  modification  agreement  or
repayment  plan,  the lender will notify the borrower in writing  that,  unless
within 30 days the default is cured or the borrower  enters into a modification
agreement or repayment  plan,  the loan will be  accelerated  and that,  if the
default persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the acceleration of maturity after full payment
is due and  reinstate  the loan only if the borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.

         Following  acceleration  of maturity upon a secured Title I Loan,  the
lender  may  either  (a)  proceed  against  the  property  under  any  security
instrument,  or (b) make a claim under the lender's  contract of insurance.  If
the lender chooses to proceed against the property under a security  instrument
(or if it accepts a voluntary  conveyance  or surrender of the  property),  the
lender  may file an  insurance  claim  only  with  the  prior  approval  of the
Secretary of HUD.

         When a lender files an insurance  claim with the FHA under the Title I
Program, the FHA reviews the claim, the complete loan file and documentation of
the  lender's  efforts  to obtain  recourse  against  any dealer who has agreed
thereto,  certification  of compliance with applicable  state and local laws in
carrying out any foreclosure or repossession,  and evidence that the lender has
properly  filed  proofs of claims,  where the borrower is bankrupt or deceased.
Generally, a claim for reimbursement for loss on any Title I Loan must be filed
with the FHA no later  than 9 months  after the date of  default  of such loan.
Concurrently  with filing the insurance  claim,  the lender shall assign to the
United  States of America the lender's  entire  interest in the loan note (or a
judgment in lien of the note),  in any security  held and in any claim filed in
any legal  proceedings.  If,  at the time the note is  assigned  to the  United
States,  the  Secretary  has  reason to  believe  that the note is not valid or
enforceable  against the borrower,  the FHA may deny the claim and reassign the
note to the lender.  If either such defect is discovered after the FHA has paid
a claim,  the FHA may  require the lender to  repurchase  the paid claim and to
accept a reassignment  of the loan note. If the lender  subsequently  obtains a
valid and enforceable judgment against the borrower,  the lender may resubmit a
new insurance  claim with an  assignment of the judgment.  Although the FHA may
contest any insurance claim and make a demand for repurchase of the loan at any
time up to two years from the date the claim was  certified for payment and may
do so thereafter in the event of fraud or  misrepresentation on the part of the
lender,  the FHA has  expressed an intention to limit the period of time within
which it will  take  such  action  to one year  from  the  date the  claim  was
certified for payment.


<PAGE>

         Under  the  Title I  Program  the  amount  of an FHA  insurance  claim
payment,  when  made,  is equal to the  Claimable  Amount,  up to the amount of
insurance coverage in the lender's insurance coverage reserve account.  For the
purposes hereof, the "Claimable Amount" means an amount equal to 90% of the sum
of: (a) the unpaid loan  obligation  (net unpaid  principal and the uncollected
interest earned to the date of default) with adjustments  thereto if the lender
has proceeded  against  property  securing  such loan;  (b) the interest on the
unpaid  amount of the loan  obligation  from the date of default to the date of
the claim's  initial  submission  for payment plus 15 calendar days (but not to
exceed 9 months  from the date of  default),  calculated  at the rate of 7% per
annum;  (c) the uncollected  court costs; (d) the attorney's fees not to exceed
$500;  and (e) the expenses for recording the assignment of the security to the
United States.

         The  Secretary  of HUD may deny a claim for  insurance  in whole or in
part for any  violations  of the  regulations  governing  the Title I  Program;
however,  the Secretary of HUD may waive such  violations if it determines that
enforcement  of the  regulations  would impose an injustice upon a lender which
has substantially complied with the regulations in good faith.

OTHER LEGAL CONSIDERATIONS

         The Loans are also subject to federal laws, including:  (i) Regulation
Z, which requires certain  disclosures to the borrowers  regarding the terms of
the  Loans;  (ii)  the  Equal  Opportunity  Act and  Regulation  B  promulgated
thereunder,  which prohibit  discrimination  on the basis of age, race,  color,
sex, religion, marital status, national origin, receipt of public assistance or
the  exercise of any right under the  Consumer  Credit  Protection  Act, in the
extension of credit;  and (iii) the Fair Credit  Reporting Act, which regulates
the  use  and  reporting  of  information  related  to  the  borrower's  credit
experience.  Violations  of certain  provisions of these federal laws may limit
the  ability  of the  Sellers  to collect  all or part of the  principal  of or
interest on the Loans and in addition  could subject the Sellers to damages and
administrative enforcement.

               CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

         The  following is a summary of certain  anticipated  material  federal
income tax  consequences  of the purchase,  ownership,  and  disposition of the
Securities and is based on the opinion of Brown & Wood llp,  special counsel to
the Depositor (in such capacity, "TAX COUNSEL").  The summary is based upon the
provisions of the Code,  the  regulations  promulgated  thereunder,  including,
where applicable,  proposed  regulations,  and the judicial and  administrative
rulings  and  decisions  now in effect,  all of which are  subject to change or
possible differing interpretations.  The statutory provisions, regulations, and
interpretations  on which this  interpretation  is based are subject to change,
and such a change could apply retroactively.

         The  summary  does not  purport  to deal with all  aspects  of federal
income  taxation  that  may  affect  particular  investors  in  light  of their
individual  circumstances.  This summary  focuses  primarily upon investors who
will  hold  Securities  as  "capital  assets"  (generally,  property  held  for
investment)  within  the  meaning  of  section  1221 of the  Code.  Prospective
investors  may wish to consult their own tax advisers  concerning  the federal,
state,  local and any other tax  consequences  as relates  specifically to such
investors in connection  with the purchase,  ownership and  disposition  of the
Securities.


<PAGE>

         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  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").


<PAGE>

A holder should be aware,  however,  that the OID Regulations do not adequately
address  certain  issues  relevant to prepayable  securities,  such as the Debt
Securities.

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

         The  issue  price of a Debt  Security  is the  first  price at which a
substantial  amount of Debt  Securities  of that  class are sold to the  public
(excluding bond houses, brokers,  underwriters or wholesalers).  If less than a
substantial amount of a particular class of Debt Securities is sold for cash on
or prior to the Closing Date, the issue price for such class will be treated as
the fair market value of such class on the Closing  Date.  The issue price of a
Debt Security also includes the amount paid by an initial Debt Security  holder
for accrued  interest  that  relates to a period prior to the issue date of the
Debt  Security.  The stated  redemption  price at maturity  of a Debt  Security
includes the original principal amount of the Debt Security, but generally will
not  include  distributions  of  interest  if  such  distributions   constitute
"qualified stated interest."

         Under the OID Regulations,  qualified stated interest  generally means
interest  payable  at a  single  fixed  rate or  qualified  variable  rate  (as
described  below)  provided  that such  interest  payments are  unconditionally
payable at  intervals  of one year or less  during the entire  term of the Debt
Security.  The OID Regulations state that interest payments are unconditionally
payable  only if a late  payment or  nonpayment  is expected to be penalized or
reasonable  remedies  exist to compel  payment.  Certain  Debt  Securities  may
provide for  default  remedies in the event of late  payment or  nonpayment  of
interest.  In the opinion of Tax Counsel,  the interest on such Debt Securities
will be unconditionally  payable and constitute qualified stated interest,  not
OID.  However,  absent  clarification  of  the  OID  Regulations,   where  Debt
Securities do not provide for default  remedies,  the interest payments will be
included in the Debt Security's  stated  redemption price at maturity and taxed
as  OID.  Interest  is  payable  at a  single  fixed  rate  only  if  the  rate
appropriately  takes into account the length of the interval between  payments.
Distributions  of interest on Debt  Securities  with respect to which  deferred
interest will accrue,  will not constitute  qualified stated interest payments,
in which case the stated  redemption  price at maturity of such Debt Securities
includes all distributions of interest as well as principal thereon.  Where the
interval  between  the  issue  date and the first  Distribution  Date on a Debt
Security  is either  longer or shorter  than the  interval  between  subsequent
Distribution  Dates, all or part of the interest  foregone,  in the case of the
longer interval, and all of the additional interest, in the case of the shorter
interval,  will be included  in the stated  redemption  price at  maturity  and
tested  under  the DE  MINIMIS  rule  described  below.  In the  case of a Debt
Security  with a long first  period  which has non-DE  MINIMIS  OID, all stated
interest in excess of interest  payable at the effective  interest rate for the
long first period will be included in the stated  redemption  price at maturity
and the Debt  Security  will  generally  have OID.  Holders of Debt  Securities
should  consult  their own tax advisors to determine the issue price and stated
redemption price at maturity of a Debt Security.

         Under the DE MINIMIS  rule,  OID on a Debt Security will be considered
to be zero if such OID is less than  0.25% of the  stated  redemption  price at
maturity of the Debt Security  multiplied


<PAGE>

by the weighted  average maturity of the Debt Security.  For this purpose,  the
weighted  average  maturity of the Debt  Security is computed as the sum of the
amounts determined by multiplying the number of full years (I.E., rounding down
partial  years) from the issue date until each  distribution  in  reduction  of
stated redemption price at maturity is scheduled to be made by a fraction,  the
numerator  of which is the amount of each  distribution  included in the stated
redemption  price at maturity of the Debt Security and the denominator of which
is the  stated  redemption  price at  maturity  of the Debt  Security.  Holders
generally  must  report  DE  MINIMIS  OID pro rata as  principal  payments  are
received,  and such income will be capital gain if the Debt Security is held as
a capital  asset.  However,  accrual  method holders may elect to accrue all DE
MINIMIS OID as well as market discount under a constant interest method.

         Debt Securities may provide for interest based on a qualified variable
rate. Under the OID Regulations,  interest is treated as payable at a qualified
variable rate and not as contingent  interest if, generally,  (i) such interest
is unconditionally  payable at least annually, (ii) the issue price of the debt
instrument does not exceed the total noncontingent principal payments and (iii)
interest is based on a "qualified  floating  rate," an  "objective  rate," or a
combination of "qualified  floating rates" that do not operate in a manner that
significantly accelerates or defers interest payments on such Debt Security. In
the case of Compound Interest Securities, certain Interest Weighted Securities,
and  certain  of the other  Debt  Securities,  none of the  payments  under the
instrument will be considered qualified stated interest, and thus the aggregate
amount of all payments will be included in the stated redemption price.

         The Internal  Revenue  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
section  1272(a)(6)  of the Code 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.


<PAGE>

         The  amount  of OID to be  included  in  income  by a holder of a debt
instrument,  such as certain Classes of the Debt Securities, that is subject to
acceleration  due to  prepayments  on  other  debt  obligations  securing  such
instruments (a "PAY-THROUGH SECURITY"),  is computed by taking into account the
anticipated  rate of prepayments  assumed in pricing the debt  instrument  (the
"PREPAYMENT ASSUMPTION").  The amount of OID that will accrue during an accrual
period on a  Pay-Through  Security is the excess (if any) of the sum of (a) the
present value of all payments remaining to be made on the Pay-Through  Security
as of the close of the accrual  period and (b) the payments  during the accrual
period of amounts  included in the stated  redemption  price of the Pay-Through
Security,  over the  adjusted  issue price of the  Pay-Through  Security at the
beginning of the accrual period. The present value of the remaining payments is
to be  determined  on the basis of three  factors:  (i) the  original  yield to
maturity of the Pay-Through Security (determined on the basis of compounding at
the end of each  accrual  period and  properly  adjusted  for the length of the
accrual period),  (ii) events which have occurred before the end of the accrual
period and (iii) the  assumption  that the  remaining  payments will be made in
accordance with the original Prepayment  Assumption.  The effect of this method
is to  increase  the  portions  of OID  required  to be included in income by a
holder to take into  account  prepayments  with  respect to the Loans at a rate
that exceeds the Prepayment Assumption, and to decrease (but not below zero for
any period) the portions of original issue discount  required to be included in
income by a holder of a Pay-Through  Security to take into account  prepayments
with  respect  to the  Loans  at a rate  that is  slower  than  the  Prepayment
Assumption.  Although  original  issue  discount will be reported to holders of
Pay-Through Securities based on the Prepayment Assumption, no representation is
made to holders that Loans will be prepaid at that rate or at any other rate.

         The  Depositor  may  adjust  the  accrual of OID on a Class of Regular
Interest Securities (or other regular interests in a REMIC) in a manner that it
believes to be  appropriate,  to take account of realized  losses on the Loans,
although  the OID  Regulations  do not  provide  for such  adjustments.  If the
Internal  Revenue  Service  were to require  that OID be accrued  without  such
adjustments,  the  rate  of  accrual  of OID for a Class  of  Regular  Interest
Securities could increase.

         Certain classes of Regular Interest Securities may represent more than
one class of REMIC regular interests.  Unless otherwise provided in the related
Prospectus Supplement,  the Trustee intends,  based on the OID Regulations,  to
calculate  OID on such  Securities  as if, solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.

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

         EFFECTS OF DEFAULTS AND DELINQUENCIES.  In the opinion of Tax Counsel,
holders  will  be  required  to  report  income  with  respect  to the  related
Securities  under an  accrual  method  without  giving  effect  to  delays  and
reductions in  distributions  attributable  to a default or  delinquency on the
Loans,  except  possibly  to the extent  that it can be  established  that such
amounts are  uncollectible.  As a result,  the amount of income (including OID)
reported  by a holder of such a  Security  in any  period  could  significantly
exceed the amount of cash distributed to such holder in that period. The holder
will eventually be allowed a loss (or will be allowed to report a lesser


<PAGE>

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
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


<PAGE>

beginning of the period or (b) in the case of Securities  (or, in the case of a
Pass-Through  Security, as described below, the Loans underlying such Security)
originally  issued  at a  discount,  OID in the  relevant  period  to total OID
remaining to be paid.

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

         PREMIUM.  In the opinion of Tax Counsel, a holder who purchases a Debt
Security  (other than an  Interest  Weighted  Security to the extent  described
above)  at a cost  greater  than  its  stated  redemption  price  at  maturity,
generally will be considered to have purchased the Security at a premium, which
it may elect to amortize as an offset to interest  income on such Security (and
not as a separate  deduction item) on a constant yield method.  The legislative
history  of the 1986 Act  indicates  that  premium is to be accrued in the same
manner as market discount.  Accordingly, it appears that the accrual of premium
on a class of Pay-Through  Securities  will be calculated  using the prepayment
assumption  used in  pricing  such  class.  If a holder  makes an  election  to
amortize  premium on a Debt  Security,  such election will apply to all taxable
debt  instruments  (including all REMIC regular  interests and all pass-through
certificates   representing   ownership  interests  in  a  trust  holding  debt
obligations)  held by the holder at the  beginning of the taxable year in which
the election is made, and to all taxable debt instruments  acquired  thereafter
by such  holder,  and  will be  irrevocable  without  the  consent  of the IRS.
Purchasers  who pay a  premium  for the  Securities  should  consult  their tax
advisers  regarding  the election to amortize  premium and the  application  of
recently finalized regulations under Section 171 issued December 30, 1997.

         ELECTION TO TREAT ALL  INTEREST AS ORIGINAL  ISSUE  DISCOUNT.  The OID
Regulations permit a holder of a Debt Security to elect to accrue all interest,
discount  (including de minimis market or original issue  discount) and premium
in income as interest,  based on a constant  yield  method for Debt  Securities
acquired  on or after April 4, 1994.  If such an election  were to be made with
respect  to a Debt  Security  with  market  discount,  the  holder  of the Debt
Security  would be  deemed  to have  made an  election  to  include  in  income
currently  market  discount with respect to all other debt  instruments  having
market discount that such holder of the Debt Security  acquires during the year
of the election or  thereafter.  Similarly,  a holder of a Debt  Security  that
makes this  election for a Debt  Security that is acquired at a premium will be
deemed to have made an election to amortize  bond  premium  with respect to all
debt  instruments  having  amortizable  bond  premium  that such holder owns or
acquires.  The election to accrue interest,  discount and premium on a constant
yield method with respect to a Debt Security is irrevocable.




<PAGE>

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)  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.


<PAGE>

TAXATION OF THE REMIC

         GENERAL.  Although a REMIC is a separate entity for federal income tax
purposes,  in the opinion of Tax Counsel,  a REMIC is not generally  subject to
entity-level  tax.  Rather,  the taxable income or net loss of a REMIC is taken
into  account by the holders of residual  interests.  As described  above,  the
regular interests are generally taxable as debt of the REMIC.

         CALCULATION  OF REMIC  INCOME.  In the  opinion  of Tax  Counsel,  the
taxable income or net loss of a REMIC is determined  under an accrual method of
accounting and in the same manner as in the case of an individual, with certain
adjustments.  In general, the taxable income or net loss will be the difference
between (i) the gross income produced by the REMIC's assets,  including  stated
interest and any original issue discount or market  discount on loans and other
assets,  and (ii)  deductions,  including  stated  interest and original  issue
discount  accrued on Regular Interest  Securities,  amortization of any premium
with respect to Loans,  and servicing  fees and other  expenses of the REMIC. A
holder of a Residual Interest Security that is an individual or a "pass-through
interest holder" (including certain  pass-through  entities,  but not including
real estate investment  trusts) will be unable to deduct servicing fees payable
on the loans or other administrative  expenses of the REMIC for a given taxable
year,  to the extent that such  expenses,  when  aggregated  with such holder's
other  miscellaneous  itemized  deductions  for that  year,  do not  exceed two
percent of such holder's adjusted gross income.

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

         The  OID  provisions  of  the  Code  apply  to  loans  of  individuals
originated on or after March 2, 1984, and the market discount  provisions apply
to loans originated after July 18, 1984. Subject to possible application of the
DE  MINIMIS  rules,  the  method of  accrual by the REMIC of OID income on such
loans will be  equivalent  to the method  under  which  holders of  Pay-Through
Securities  accrue  original  issue  discount  (I.E.,  under the constant yield
method taking into account the  Prepayment  Assumption).  The REMIC will deduct
OID on the Regular  Interest  Securities in the same manner that the holders of
the Regular Interest  Securities  include such discount in income,  but without
regard to the DE  MINIMIS  rules.  See  "Taxation  of Debt  Securities"  above.
However,  a REMIC that  acquires  loans at a market  discount must include such
market  discount in income  currently,  as it accrues,  on a constant  interest
basis.

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

         PROHIBITED  TRANSACTIONS  AND  CONTRIBUTIONS  TAX.  The REMIC  will be
subject  to  a  100%  tax  on  any  net  income   derived  from  a  "prohibited
transaction."  For this purpose,  net income will be calculated  without taking
into  account  any  losses  from  prohibited  transactions  or  any


<PAGE>

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.

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


<PAGE>

Security  will  initially  equal  such  holder's   purchase  price,   and  will
subsequently be increased by the amount of the REMIC's taxable income allocated
to  the  holder,   and  decreased  (but  not  below  zero)  by  the  amount  of
distributions  made and the amount of the  REMIC's  net loss  allocated  to the
holder.  Any disallowed  loss may be carried forward  indefinitely,  but may be
used  only to  offset  income of the REMIC  generated  by the same  REMIC.  The
ability of holders of Residual Interest  Securities to deduct net losses may be
subject to  additional  limitations  under the Code,  as to which such  holders
should consult their tax advisers.

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

         SALE OR  EXCHANGE.  In the  opinion  of Tax  Counsel,  a  holder  of a
Residual  Interest Security will recognize gain or loss on the sale or exchange
of a Residual  Interest  Security equal to the difference,  if any, between the
amount  realized and such  holder's  adjusted  basis in the  Residual  Interest
Security at the time of such sale or exchange. Except to the extent provided in
regulations,  which have not yet been issued,  any loss upon  disposition  of a
Residual  Interest  Security will be disallowed if the selling holder  acquires
any  residual  interest in a REMIC or similar  mortgage  pool within six months
before or after such disposition.

         EXCESS INCLUSIONS.  In the opinion of Tax Counsel,  the portion of the
REMIC taxable income of a holder of a Residual Interest Security  consisting of
"excess  inclusion"  income  may not be offset by other  deductions  or losses,
including net operating  losses,  on such holder's  federal  income tax return.
Further,  if the  holder of a Residual  Interest  Security  is an  organization
subject to the tax on unrelated  business  income imposed by 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


<PAGE>

cannot be less than excess  inclusions for the year.  Third,  the amount of any
alternative  minimum tax net operating loss deductions must be computed without
regard  to any  excess  inclusions.  These  rules are  effective  for tax years
beginning after December 31, 1986, unless a residual holder elects to have such
rules apply only to tax years beginning after August 20, 1996.

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

         Under the REMIC Regulations,  in certain  circumstances,  transfers of
Residual  Securities may be disregarded.  See  "--RESTRICTIONS ON OWNERSHIP AND
TRANSFER OF  RESIDUAL  INTEREST  SECURITIES"  and "--Tax  Treatment  of Foreign
Investors" below.

         RESTRICTIONS   ON  OWNERSHIP   AND   TRANSFER  OF  RESIDUAL   INTEREST
SECURITIES. As a condition to qualification as a REMIC, reasonable arrangements
must be made to prevent  the  ownership  of a REMIC  residual  interest  by any
"Disqualified  Organization."  Disqualified  Organizations  include  the United
States, any State or political subdivision thereof, any foreign government, any
international  organization,  or any  agency or  instrumentality  of any of the
foregoing,  a rural  electric or  telephone  cooperative  described  in section
1381(a)(2)(C)  of the  Code,  or any  entity  exempt  from the tax  imposed  by
sections 1 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


<PAGE>

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.

         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


<PAGE>

Servicing  Fees.  In the case of  Pass-Through  Securities  other than Stripped
Securities,  such income will  consist of a pro rata share of all of the income
derived  from all of the Loans and,  in the case of Stripped  Securities,  such
income  will  consist  of a pro rata  share of the  income  derived  from  each
stripped  bond or  stripped  coupon in which the holder owns an  interest.  The
holder of a Security will  generally be entitled to deduct such  Servicing Fees
under section 162 or section 212 of the Code to the extent that such  Servicing
Fees  represent  "reasonable"  compensation  for the  services  rendered by the
Trustee  and the  Servicer  (or  third  parties  that are  compensated  for the
performance  of  services).  In the  case of a  noncorporate  holder,  however,
Servicing  Fees (to the extent not  otherwise  disallowed,  E.G.,  because they
exceed reasonable  compensation)  will be deductible in computing such holder's
regular tax  liability  only to the extent that such fees,  when added to other
miscellaneous  itemized deductions,  exceed 2% of adjusted gross income and may
not be deductible to any extent in computing such holder's  alternative minimum
tax  liability.  In addition,  for taxable years  beginning  after December 31,
1990,  the amount of itemized  deductions  otherwise  allowable for the taxable
year for an  individual  whose  adjusted  gross income  exceeds the  applicable
amount (which amount will be adjusted for inflation in taxable years  beginning
after  1990) will be reduced by the lesser of (i) 3% of the excess of  adjusted
gross income over the  applicable  amount or (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year.

         DISCOUNT OR PREMIUM ON PASS-THROUGH SECURITIES.  In the opinion of Tax
Counsel,  the  holder's  purchase  price of a  Pass-Through  Security  is to be
allocated among the Loans in proportion to their fair market values, determined
as of the time of purchase of the Securities.  In the typical case, the Trustee
(to the extent necessary to fulfill its reporting  obligations) will treat each
Loan as having a fair market value  proportional  to the share of the aggregate
principal  balances  of  all  of  the  Loans  that  it  represents,  since  the
Securities,  unless otherwise  specified in the related Prospectus  Supplement,
will have a relatively uniform interest rate and other common  characteristics.
To the extent that the portion of the purchase price of a Pass-Through Security
allocated  to a Loan (other  than to a right to receive  any  accrued  interest
thereon and any undistributed  principal payments) is less than or greater than
the portion of the principal balance of the Loan allocable to the Security, the
interest in the Loan allocable to the  Pass-Through  Security will be deemed to
have been acquired at a discount or premium, respectively.

         The  treatment  of any  discount  will depend on whether the  discount
represents OID or market discount.  In the case of a Loan with OID in excess of
a prescribed DE MINIMIS amount or a Stripped  Security,  a holder of a Security
will be required to report as interest income in each taxable year its share of
the amount of OID that accrues during that year in the manner  described above.
OID with respect to a Loan could arise, for example, by virtue of the financing
of points by the originator of the Loan, or by virtue of the charging of points
by the  originator of the Loan in an amount greater than a statutory DE MINIMIS
exception, in circumstances under which the points are not currently deductible
pursuant to applicable  Code  provisions.  Any market  discount or premium on a
Loan will be includible  in income,  generally in the manner  described  above,
except  that  in the  case  of  Pass-Through  Securities,  market  discount  is
calculated with respect to the Loans  underlying the  Certificate,  rather than
with  respect to the  Security.  A holder  that  acquires an interest in a Loan
originated  after July 18,  1984 with more than a DE  MINIMIS  amount of market
discount  (generally,  the excess of the principal  amount of the Loan over the
purchaser's  allocable  purchase  price) will be  required  to include  accrued
market  discount in


<PAGE>

income in the manner  set forth  above.  See  "--Taxation  of Debt  Securities;
Market Discount" and "--Premium" above.

         In the case of market discount on a Pass-Through Security attributable
to Loans  originated on or before July 18, 1984,  the holder  generally will be
required to allocate the portion of such  discount  that is allocable to a loan
among the principal  payments on the Loan and to include the discount allocable
to each principal payment in ordinary income at the time such principal payment
is made. Such treatment  would  generally  result in discount being included in
income at a slower  rate than  discount  would be  required  to be  included in
income using the method described in the preceding paragraph.

         STRIPPED  SECURITIES.  A Stripped  Security  may  represent a right to
receive  only a portion  of the  interest  payments  on the  Loans,  a right to
receive only  principal  payments on the Loans,  or a right to receive  certain
payments of both interest and principal.  Certain Stripped  Securities  ("RATIO
STRIP  SECURITIES") may represent a right to receive  differing  percentages of
both the interest and  principal on each Loan.  Pursuant to section 1286 of the
Code,  the  separation  of ownership of the right to receive some or all of the
interest  payments on an obligation from ownership of the right to receive some
or all of the principal  payments  results in the creation of "stripped  bonds"
with  respect to  principal  payments and  "stripped  coupons"  with respect to
interest  payments.  Section 1286 of the Code applies the OID rules to stripped
bonds and stripped coupons.  For purposes of computing original issue discount,
a stripped bond or a stripped coupon is treated as a debt instrument  issued on
the date that such stripped  interest is purchased with an issue price equal to
its purchase  price or, if more than one stripped  interest is  purchased,  the
ratable share of the purchase price allocable to such stripped interest.

         Servicing  fees  in  excess  of  reasonable  servicing  fees  ("excess
servicing")  will be  treated  under the  stripped  bond  rules.  If the excess
servicing  fee is less than 100 basis  points  (I.E.,  1%  interest on the Loan
principal  balance)  or the  Securities  are  initially  sold with a DE MINIMIS
discount  (assuming no prepayment  assumption is required),  any non-DE MINIMIS
discount arising from a subsequent transfer of the Securities should be treated
as market discount.  The IRS appears to require that reasonable  servicing fees
be calculated  on a Loan by Loan basis,  which could result in some Loans being
treated as having more than 100 basis points of interest stripped off.

         The Code, OID  Regulations  and judicial  decisions  provide no direct
guidance as to how the interest and original  issue discount rules are to apply
to Stripped  Securities  and other  Pass-Through  Securities.  Under the method
described  above for Pay-Through  Securities  (the "CASH FLOW BOND METHOD"),  a
prepayment  assumption is used and periodic  recalculations are made which take
into  account with  respect to each  accrual  period the effect of  prepayments
during  such  period.   However,   the  1986  Act  does  not,  absent  Treasury
regulations,  appear  specifically  to cover  instruments  such as the Stripped
Securities which technically  represent  ownership  interests in the underlying
Loans,   rather  than  being  debt   instruments   "secured  by"  those  loans.
Nevertheless,  it is believed  that the Cash Flow Bond  Method is a  reasonable
method of reporting  income for such  Securities,  and it is expected  that OID
will be  reported  on that basis  unless  otherwise  specified  in the  related
Prospectus Supplement.  In applying the calculation to Pass-Through Securities,
the Trustee  will treat all payments to be received by a holder with respect to
the underlying Loans as payments on a single  installment  obligation.  The IRS
could,


<PAGE>

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  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


<PAGE>

adjusted  such gain will  generally be capital gain or loss,  assuming that the
Security is held as a capital  asset and will  generally be  long-term  capital
gain or  loss if the  holding  period  of the  security  is one  year or  more.
Non-corporate  taxpayers  are  subject to reduced  maximum  rates on  long-term
capital  gains and are  generally  subject to tax at ordinary  income  rates on
short-term  capital gains.  The  deductibility  of capital losses is subject to
certain  limitations.  Prospective  investors  should  consult  their  own  tax
advisors concerning these tax law provisions.

         In  the  case  of a  Security  held  by a  bank,  thrift,  or  similar
institution  described  in  section  582 of the  Code,  however,  gain  or loss
realized on the sale or exchange of a Regular Interest Security will be taxable
as ordinary income or loss. In addition, gain from the disposition of a Regular
Interest  Security  that might  otherwise  be  capital  gain will be treated as
ordinary  income to the extent of the  excess,  if any,  of (i) the amount that
would have been  includible in the holder's income if the yield on such Regular
Interest  Security  had equaled 110% of the  applicable  federal rate as of the
beginning of such holder's  holding period,  over the amount of ordinary income
actually  recognized  by the  holder  with  respect  to such  Regular  Interest
Security.

MISCELLANEOUS TAX ASPECTS

         BACKUP  WITHHOLDING.  Subject to the discussion  below with respect to
Trust Funds as to which a partnership  election is made, a holder, other than a
holder of a REMIC  Residual  Security,  may,  under certain  circumstances,  be
subject to "backup  withholding" at a rate of 31% with respect to distributions
or the proceeds of a sale of  certificates to or through brokers that represent
interest  or  original  issue  discount  on the  Securities.  This  withholding
generally  applies if the holder of a Security (i) fails to furnish the Trustee
with its taxpayer  identification number ("TIN"); (ii) furnishes the Trustee an
incorrect  TIN;  (iii) fails to report  properly  interest,  dividends or other
"reportable   payments"  as  defined  in  the  Code;   or  (iv)  under  certain
circumstances,  fails to provide the Trustee or such holder's securities broker
with a certified  statement,  signed  under  penalty of  perjury,  that the TIN
provided  is its  correct  number and that the holder is not  subject to backup
withholding.  Backup  withholding  will not  apply,  however,  with  respect to
certain  payments  made  to  holders,  including  payments  to  certain  exempt
recipients  (such as exempt  organizations)  and to  certain  Nonresidents  (as
defined  below).  Holders  should  consult  their  tax  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, 2000,  subject to certain  transition  rules.  Prospective
investors  are  urged to  consult  their  own tax  advisors  regarding  the New
Regulations.




<PAGE>

TAX TREATMENT OF FOREIGN INVESTORS

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

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

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


<PAGE>

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

         Tax  Counsel  is of the  opinion  that a Trust  Fund  structured  as a
partnership will not be an association (or publicly traded partnership) taxable
as a corporation for federal income tax purposes.  This opinion is based on the
assumption that the terms of the Trust Agreement and related  documents will be
complied  with, and on counsel's  conclusions  that the nature of the income of
the Trust  Fund  will  exempt it from the rule  that  certain  publicly  traded
partnerships  are taxable as corporations  or the issuance of the  Certificates
has been structured as a private  placement  under an IRS safe harbor,  so that
the Trust  Fund will not be  characterized  as a  publicly  traded  partnership
taxable as a corporation.

         If the Trust Fund were taxable as a corporation for federal income tax
purposes,  in the  opinion of Tax  Counsel,  the Trust Fund would be subject to
corporate  income tax on its taxable  income.  The Trust Fund's  taxable income
would include all its income,  possibly  reduced by its interest expense on the
Notes. Any such corporate income tax could materially  reduce cash available to
make  payments  on  the  Notes  and  distributions  on  the  Certificates,  and
Certificateholders could be liable for any such tax that is unpaid by the Trust
Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

         TREATMENT OF THE NOTES AS INDEBTEDNESS. The Trust Fund will agree, and
the  Noteholders  will agree by their purchase of Notes,  to treat the Notes as
debt for federal income tax purposes.  In such a circumstance,  Tax Counsel is,
except as  otherwise  provided in the  related  Prospectus  Supplement,  of the
opinion  that the Notes  will be  classified  as debt for  federal  income  tax
purposes.  The discussion below assumes this  characterization  of the Notes is
correct.

         OID,  INDEXED  SECURITIES,  ETC. The discussion below assumes that all
payments on the Notes are denominated in U.S.  dollars,  and that the Notes are
not Indexed  Securities or Strip Notes.  Moreover,  the discussion assumes that
the interest formula for the Notes meets the requirements for "qualified stated
interest" under the OID  regulations,  and that any OID on the Notes (I.E., any
excess of the  principal  amount of the Notes over their issue  price) does not
exceed a DE MINIMIS amount (I.E., 0.25% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID  regulations.  If these  conditions  are not satisfied  with respect to any
given series of Notes, additional tax considerations with respect to such Notes
will be disclosed in the applicable Prospectus Supplement.

         INTEREST INCOME ON THE NOTES. Based on the above  assumptions,  except
as discussed in the  following  paragraph,  in the opinion of Tax Counsel,  the
Notes will not be considered  issued with OID. The stated interest thereon will
be taxable to a Noteholder as ordinary interest income when received or accrued
in accordance with such  Noteholder's  method of tax accounting.  Under the OID
regulations,  a holder of a Note  issued  with a DE MINIMIS  amount of OID must
include such OID in income, on a PRO RATA basis, as principal payments are made
on the Note. It is believed that any  prepayment  premium paid as a result of a
mandatory  redemption  will be taxable as  contingent  interest when it becomes
fixed and unconditionally payable. A purchaser who buys a Note for more or less
than its  principal  amount will  generally  be subject,  respectively,  to the
premium amortization or market discount rules of the Code.


<PAGE>

         A holder of a Note that has a fixed maturity date of not more than one
year from the issue date of such Note (a  "SHORT-TERM  NOTE") may be subject to
special rules.  An accrual basis holder of a Short-Term  Note (and certain cash
method  holders,  including  regulated  investment  companies,  as set forth in
section 1281 of the Code) generally would be required to report interest income
as interest  accrues on a  straight-line  basis over the term of each  interest
period.  Other cash basis holders of a Short-Term  Note would,  in general,  be
required to report  interest  income as interest is paid (or, if earlier,  upon
the taxable  disposition of the Short-Term Note).  However, a cash basis holder
of a Short-Term Note reporting interest income as it is paid may be required to
defer a portion of any interest  expense  otherwise  deductible on indebtedness
incurred to purchase or carry the Short-Term Note until the taxable disposition
of the  Short-Term  Note. A cash basis taxpayer may elect under Section 1281 of
the Code to accrue interest income on all nongovernment debt obligations with a
term of one year or less, in which case the taxpayer would include  interest on
the  Short-Term  Note in income as it accrues,  but would not be subject to the
interest expense deferral rule referred to in the preceding  sentence.  Certain
special rules apply if a Short-Term Note is purchased for more or less than its
principal amount.

         SALE  OR  OTHER  DISPOSITION.  In the  opinion  of Tax  Counsel,  if a
Noteholder  sells a Note,  the holder will  recognize gain or loss in an amount
equal  to the  difference  between  the  amount  realized  on the  sale and the
holder's  adjusted tax basis in the Note. The adjusted tax basis of a Note to a
particular  Noteholder will equal the holder's cost for the Note,  increased by
any market discount,  acquisition discount, OID and gain previously included by
such  Noteholder in income with respect to the Note and decreased by the amount
of bond premium (if any)  previously  amortized  and by the amount of principal
payments  previously received by such Noteholder with respect to such Note. Any
such  gain or loss  will be  capital  gain or loss if the  Note  was  held as a
capital asset, except for gain representing accrued interest and accrued market
discount not previously  included in income.  Capital  losses  generally may be
used only to offset capital gains.

         FOREIGN HOLDERS. In the opinion of Tax Counsel, interest payments made
(or accrued) to a Noteholder who is a nonresident alien, foreign corporation or
other  non-United  States  person  (a  "foreign  person")   generally  will  be
considered  "portfolio  interest",  and generally will not be subject to United
States  federal  income  tax  and  withholding  tax,  if  the  interest  is not
effectively connected with the conduct of a trade or business within the United
States by the  foreign  person and the  foreign  person (i) is not  actually or
constructively a "10 percent shareholder" of the Trust or the Seller (including
a holder  of 10% of the  outstanding  Certificates)  or a  "controlled  foreign
corporation"  with  respect  to which  the Trust or the  Seller  is a  "related
person"  within the meaning of the Code and (ii)  provides the Owner Trustee or
other person who is otherwise required to withhold U.S. tax with respect to the
Notes with an  appropriate  statement (on Form W-8 or a similar  form),  signed
under penalties of perjury, certifying that the beneficial owner of the Note is
a foreign person and providing the foreign person's name and address. If a Note
is held through a securities  clearing  organization or certain other financial
institutions,  the  organization or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed statement
must be  accompanied  by a Form W-8 or substitute  form provided by the foreign
person that owns the Note. If such interest is not portfolio interest,  then it
will be subject to United States federal income and  withholding  tax at a rate
of 30 percent,  unless  reduced or  eliminated  pursuant to an  applicable  tax
treaty.

         Any capital gain realized on the sale, redemption, retirement or other
taxable  disposition  of a Note by a foreign  person will be exempt from United
States federal income and withholding


<PAGE>

tax, provided that (i) such gain is not effectively  connected with the conduct
of a trade or business in the United  States by the foreign  person and (ii) in
the case of an individual  foreign person, the foreign person is not present in
the United States for 183 days or more in the taxable year.

         BACKUP WITHHOLDING. Each holder of a Note (other than an exempt holder
such  as  a  corporation,   tax-exempt  organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement account or nonresident alien who
provides  certification  as to status as a  nonresident)  will be  required  to
provide,  under  penalties of perjury,  a certificate  containing  the holder's
name, address,  correct federal taxpayer  identification number and a statement
that the  holder is not  subject  to  backup  withholding.  Should a  nonexempt
Noteholder fail to provide the required  certification,  the Trust Fund will be
required to withhold 31 percent of the amount otherwise  payable to the holder,
and  remit the  withheld  amount to the IRS as a credit  against  the  holder's
federal income tax liability.

         POSSIBLE  ALTERNATIVE  TREATMENTS  OF THE NOTES.  If,  contrary to the
opinion of Tax Counsel,  the IRS successfully  asserted that one or more of the
Notes did not represent debt for federal  income tax purposes,  the Notes might
be treated as equity interests in the Trust Fund. If so treated, the Trust Fund
might be treated as a publicly traded  partnership that would not be taxable as
a  corporation   because  it  would  meet  certain   qualifying  income  tests.
Nonetheless,  treatment  of the Notes as equity  interests  in such a  publicly
traded partnership could have adverse tax consequences to certain holders.  For
example,  income to certain tax-exempt entities (including pension funds) would
be "unrelated  business  taxable income",  income to foreign holders  generally
would be  subject  to U.S.  tax and U.S.  tax  return  filing  and  withholding
requirements, and individual holders might be subject to certain limitations on
their ability to deduct their share of the Trust Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

         TREATMENT OF THE TRUST FUND AS A  PARTNERSHIP.  The Trust Fund and the
Servicer will agree, and the Certificateholders will agree by their purchase of
Certificates,  to treat the Trust Fund as a partnership for purposes of federal
and state income tax,  franchise  tax and any other tax measured in whole or in
part by income, with the assets of the partnership being the assets held by the
Trust Fund, the partners of the partnership being the  Certificateholders,  and
the Notes being debt of the partnership.  However, the proper  characterization
of the arrangement  involving the Trust Fund, the Certificates,  the Notes, the
Trust Fund and the  Servicer  is not clear  because  there is no  authority  on
transactions closely comparable to that contemplated herein.

         A variety of alternative  characterizations are possible. For example,
because the  Certificates  have certain  features  characteristic  of debt, the
Certificates   might  be   considered   debt  of  the  Trust  Fund.   Any  such
characterization  would not result in materially  adverse tax  consequences  to
Certificateholders  as  compared  to the  consequences  from  treatment  of the
Certificates  as  equity  in a  partnership,  described  below.  The  following
discussion  assumes  that the  Certificates  represent  equity  interests  in a
partnership.

         INDEXED  SECURITIES,  ETC. The following  discussion  assumes that all
payments on the  Certificates  are  denominated  in U.S.  dollars,  none of the
Certificates are Indexed Securities or Strip Certificates, and that a Series of
Securities includes a single class of Certificates. If these


<PAGE>

conditions are not satisfied with respect to any given Series of  Certificates,
additional  tax  considerations  with  respect  to  such  Certificates  will be
disclosed in the applicable Prospectus Supplement.

         PARTNERSHIP  TAXATION.  If the  Trust  Fund is a  partnership,  in the
opinion of Tax  Counsel,  the Trust Fund will not be subject to federal  income
tax.  Rather,  in the opinion of Tax Counsel,  each  Certificateholder  will be
required to  separately  take into account  such  holder's  allocated  share of
income,  gains,  losses,  deductions  and credits of the Trust Fund.  The Trust
Fund's income will consist  primarily of interest and finance charges earned on
the Loans (including appropriate  adjustments for market discount, OID and bond
premium) and any gain upon collection or disposition of Loans. The Trust Fund's
deductions  will  consist  primarily of interest  accruing  with respect to the
Notes,  servicing and other fees, and losses or deductions  upon  collection or
disposition of Loans.

         In the  opinion of Tax  Counsel,  the tax items of a  partnership  are
allocable to the partners in accordance with the Code, Treasury regulations and
the partnership  agreement (here,  the Trust Agreement and related  documents).
The Trust Agreement will provide, in general, that the Certificateholders  will
be allocated  taxable  income of the Trust Fund for each month equal to the sum
of (i) the interest that accrues on the  Certificates  in accordance with their
terms for such month,  including interest accruing at the Pass-Through Rate for
such month and interest on amounts  previously due on the  Certificates but not
yet  distributed;  (ii) any Trust Fund income  attributable  to discount on the
Loans  that   corresponds  to  any  excess  of  the  principal  amount  of  the
Certificates over their initial issue price (iii) prepayment premium payable to
the  Certificateholders  for such month;  and (iv) any other  amounts of income
payable to the  Certificateholders  for such  month.  Such  allocation  will be
reduced  by any  amortization  by the  Trust  Fund of  premium  on  Loans  that
corresponds  to any  excess  of the  issue  price of  Certificates  over  their
principal  amount.  All  remaining  taxable  income of the  Trust  Fund will be
allocated to the Depositor.  Based on the economic  arrangement of the parties,
in the opinion of Tax Counsel,  this approach for allocating  Trust Fund income
should be  permissible  under  applicable  Treasury  regulations,  although  no
assurance  can be given  that the IRS  would not  require  a greater  amount of
income to be allocated to  Certificateholders.  Moreover, in the opinion of Tax
Counsel, even under the foregoing method of allocation,  Certificateholders may
be allocated income equal to the entire  Pass-Through Rate plus the other items
described  above even though the Trust Fund might not have  sufficient  cash to
make current cash  distributions of such amount.  Thus, cash basis holders will
in effect be required to report  income  from the  Certificates  on the accrual
basis and  Certificateholders  may become liable for taxes on Trust Fund income
even if they have not received  cash from the Trust Fund to pay such taxes.  In
addition,  because tax  allocations and tax reporting will be done on a uniform
basis  for all  Certificateholders  but  Certificateholders  may be  purchasing
Certificates at different times and at different prices, Certificateholders may
be required to report on their tax  returns  taxable  income that is greater or
less than the amount reported to them by the Trust Fund.

         In the opinion of Tax Counsel,  all of the taxable income allocated to
a Certificateholder that is a pension,  profit sharing or employee benefit plan
or other tax-exempt  entity (including an individual  retirement  account) will
constitute  "unrelated  business  taxable income"  generally  taxable to such a
holder under the Code.


<PAGE>

         In the  opinion of Tax  Counsel,  an  individual  taxpayer's  share of
expenses of the Trust Fund  (including  fees to the  Servicer  but not interest
expense) would be miscellaneous  itemized deductions.  Such deductions might be
disallowed  to the  individual  in whole or in part and  might  result  in such
holder  being  taxed on an amount of income  that  exceeds  the  amount of cash
actually distributed to such holder over the life of the Trust Fund.

         The Trust Fund intends to make all tax calculations relating to income
and allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Loan, the Trust Fund
might be required  to incur  additional  expense but it is believed  that there
would not be a material adverse effect on Certificateholders.

         DISCOUNT  AND PREMIUM.  It is believed  that the Loans were not issued
with OID, and, therefore,  the Trust should not have OID income.  However,  the
purchase price paid by the Trust Fund for the Loans may be greater or less than
the remaining principal balance of the Loans at the time of purchase. If so, in
the opinion of Tax  Counsel,  the Loan will have been  acquired at a premium or
discount,  as the case may be. (As  indicated  above,  the Trust Fund will make
this  calculation on an aggregate  basis, but might be required to recompute it
on a Loan by Loan basis.)

         If the Trust Fund acquires the Loans at a market  discount or premium,
the Trust Fund will elect to include any such  discount in income  currently as
it  accrues  over the life of the Loans or to offset any such  premium  against
interest  income on the Loans.  As  indicated  above,  a portion of such market
discount income or premium deduction may be allocated to Certificateholders.

         SECTION 708 TERMINATION. Pursuant to final Treasury regulations issued
May 9, 1997 under  section  708 of the Code a sale or exchange of 50 percent or
more of the  capital  and profits in the issuer  entity  within a 12-month  tax
period would cause a deemed  contribution  of assets of the issuer  entity (the
"old partnership") to a new partnership (the "new partnership") in exchange for
interest in the new partnership.  Such interests would be deemed distributed to
the partners of the old  partnership  in liquidation  thereof,  which would not
constitute a sale or exchange.

         DISPOSITION OF CERTIFICATES. Generally, in the opinion of Tax Counsel,
capital gain or loss will be recognized on a sale of  Certificates in an amount
equal to the difference  between the amount realized and the seller's tax basis
in the Certificates sold. A Certificateholder's tax basis in a Certificate will
generally equal the holder's cost increased by the holder's share of Trust Fund
income (includible in income) and decreased by any distributions  received with
respect  to  such  Certificate.   In  addition,  both  the  tax  basis  in  the
Certificates  and the amount realized on a sale of a Certificate  would include
the  holder's  share of the Notes and other  liabilities  of the Trust Fund.  A
holder acquiring Certificates at different prices may be required to maintain a
single  aggregate  adjusted tax basis in such  Certificates,  and, upon sale or
other  disposition  of some of the  Certificates,  allocate  a portion  of such
aggregate  tax  basis to the  Certificates  sold  (rather  than  maintaining  a
separate tax basis in each  Certificate  for purposes of computing gain or loss
on a sale of that Certificate).

         Any gain on the sale of a  Certificate  attributable  to the  holder's
share  of  unrecognized  accrued  market  discount  on  the  Receivables  would
generally  be treated as  ordinary  income to the holder and would give rise to
special tax reporting requirements.  The Trust Fund does not


<PAGE>

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


<PAGE>

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
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


<PAGE>

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, 2000, subject to certain transition rules.
Prospective investors are urged to consult their own tax advisors regarding the
New Regulations.

FASIT SECURITIES

         GENERAL.  The FASIT  provisions  of the Code were enacted by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for the issuance of mortgage-backed and asset-backed  securities.  Although the
FASIT provisions of the Code became effective on September 1, 1997, no Treasury
regulations  or other  administrative  guidance has been issued with respect to
those  provisions.  Accordingly,  definitive  guidance  cannot be provided with
respect  to  many  aspects  of the  tax  treatment  of  FASIT  Securityholders.
Investors  also  should  note  that  the  FASIT  discussions  contained  herein
constitutes only a summary of the federal income tax consequences to holders of
FASIT Securities.  With respect to each Series of FASIT Securities, the related
Prospectus  Supplement will provide a detailed discussion regarding the federal
income tax consequences associated with the particular transaction.

         FASIT   Securities   will  be   classified  as  either  FASIT  Regular
Securities,  which  generally  will be treated as debt for  federal  income tax
purposes,  or FASIT  Ownership  Securities,  which generally are not treated as
debt for such purposes,  but rather as representing rights and responsibilities
with  respect  to the  taxable  income  or  loss  of the  related  Series.  The
Prospectus  Supplement for each Series of Securities will indicate  whether one
or more FASIT  elections  will be made for that Series and which  Securities of
such Series will be designated as Regular  Securities,  and which, if any, will
be designated as Ownership Securities.

         QUALIFICATION  AS A FASIT.  The Trust Fund underlying a Series (or one
or more  designated  pools of assets held in the Trust Fund) will qualify under
the  Code as a FASIT  in which  the  FASIT  Regular  Securities  and the  FASIT
Ownership Securities will constitute the "regular interests" and the "ownership
interests,"  respectively,  if (i) a FASIT election is in effect,  (ii) certain
tests  concerning (A) the  composition of the FASIT's assets and (B) the nature
of the  Securityholders'  interest in the FASIT are met on a continuing  basis,
and (iii) the Trust  Fund is not a  regulated  company  as  defined  in section
851(a) of the Code.


<PAGE>

         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 "--Taxation
of Debt Securities--Variable Rate Debt Securities" above.

         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 "--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


<PAGE>

lost,  the treatment of the former FASIT and the interests  therein for federal
income  tax  purposes  is  uncertain.  The former  FASIT  might be treated as a
grantor  trust,  as a  separate  association  taxed as a  corporation,  or as a
partnership.  The FASIT Regular Securities could be treated as debt instruments
for federal  income tax  purposes  or as equity  interests.  Although  the Code
authorizes the Treasury to issue  regulations  that address  situations where a
failure to meet the requirements for FASIT status occurs  inadvertently  and in
good faith,  such  regulations  have not yet been issued.  It is possible  that
disqualification  relief  might  be  accompanied  by  sanctions,  such  as  the
imposition of a corporate  tax on all or a portion of the FASIT's  income for a
period of time in which the requirements for FASIT status are not satisfied.

         TAX  TREATMENT  OF FASIT  REGULAR  SECURITIES.  Payments  received  by
holders of FASIT Regular  Securities  generally should be accorded the same tax
treatment under the Code as payments  received on other taxable  corporate debt
instruments and on REMIC Regular Securities. As in the case of holders of REMIC
Regular Securities, holders of FASIT Regular Securities must report income from
such Securities  under an accrual method of accounting,  even if they otherwise
would have used the case receipts and disbursements  method. Except in the case
of FASIT Regular  Securities  issued with original  issue  discount or acquired
with market  discount or premium,  interest  paid or accrued on a FASIT Regular
Security generally will be treated as ordinary income to the Securityholder and
a principal  payment on such Security will be treated as a return of capital to
the extent that the Securityholder's  basis is allocable to that payment. FASIT
Regular  Securities issued with OID 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  "--Taxation of Debt
Securities",  "--Market Discount", and "--Premium" above. High-Yield Securities
may be held only by fully taxable  domestic  corporations,  other  FASITs,  and
certain  securities  dealers.  Holders of High-Yield  Securities are subject to
limitations  on their  ability  to use  current  losses or net  operating  loss
carryforwards or carrybacks to offset any income derived from those Securities.

         If a FASIT Regular Security is sold or exchanged,  the  Securityholder
generally  will  recognize  gain or loss upon the sale in the manner  described
above  for REMIC  Regular  Securities.  See  "--Sale  or  Exchange"  above.  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  "--Taxation  of Debt
Instruments--EFFECTS OF DEFAULT AND DELINQUENCIES" above.

         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." 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.


<PAGE>

         TREATMENT OF HIGH-YIELD INTERESTS. High-Yield Interests are subject to
special rules regarding the  eligibility of holders of such interests,  and the
ability of such holders to offset income derived from their FASIT Security with
losses.  High-Yield  Interests may be held only by Eligible  Corporations other
FASITs, and dealers in securities who acquire such interests as inventory. If a
securities  dealer (other than an Eligible  Corporation)  initially  acquires a
High-Yield  Interest as inventory,  but later begins to hold it for investment,
the  dealer  will be  subject  to an excise  tax equal to the  income  from the
High-Yield  Interest  multiplied by the highest  corporate  income tax rate. In
addition,  transfers of High-Yield  Interests to  disqualified  holders will be
disregarded for federal income tax purposes,  and the transferor  still will be
treated as the holder of the High-Yield Interest.

         The holder of a  High-Yield  Interest  may not use  non-FASIT  current
losses or net operating loss  carryforwards  or carrybacks to offset any income
derived from the High-Yield  Interest,  for either  regular  Federal income tax
purposes  or for  alternative  minimum tax  purposes.  In  addition,  the FASIT
provisions  contain an  anti-abuse  rule that imposes  corporate  income tax on
income  derived from a FASIT Regular  Security  that is held by a  pass-through
entity (other than another FASIT) that issues debt or equity  securities backed
by the FASIT  Regular  Security and that have the same  features as  High-Yield
Interests.

         TAX  TREATMENT  OF  FASIT  OWNERSHIP  SECURITIES.  A  FASIT  Ownership
Security  represents  the residual  equity  interest in a FASIT.  As such,  the
holder of a FASIT  Ownership  Security  determines its taxable income by taking
into account all assets, liabilities and items of income, gain, deduction, loss
and credit of a FASIT. In general, the character of the income to the holder of
a FASIT Ownership  Interest will be the same as the character of such income of
the FASIT, except that any tax-exempt interest income taken into account by the
holder  of a FASIT  Ownership  Interest  is  treated  as  ordinary  income.  In
determining that taxable income,  the holder of a FASIT Ownership Security must
determine the amount of interest,  original issue discount, market discount and
premium  recognized  with respect to the FASIT's  assets and the FASIT  Regular
Securities  issued by the FASIT  according to a constant yield  methodology and
under an accrual method of accounting. In addition,  holders of FASIT Ownership
Securities  are subject to the same  limitations on their ability to use losses
to offset  income  from their FASIT  Security as are the holders of  High-Yield
Interests. See "--TREATMENT OF HIGH-YIELD INTERESTS" above.

         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.


<PAGE>

         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  "--Miscellaneous  Tax  Aspects--Backup
Withholding" above. For purposes of reporting and tax  administration,  holders
of record of FASIT  Securities  generally will be treated in the same manner as
holders of REMIC Securities.

DUE  TO  THE  COMPLEXITY  OF  THE  FEDERAL  INCOME  TAX  RULES   APPLICABLE  TO
SECURITYHOLDERS  AND THE  CONSIDERABLE  UNCERTAINTY THAT EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES,  POTENTIAL  INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS  REGARDING  THE  TAX  TREATMENT  OF THE  ACQUISITION,  OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.

                            STATE TAX CONSIDERATIONS

         In  addition  to the  federal  income tax  consequences  described  in
"Certain  Material  Federal  Income Tax  Considerations,"  potential  investors
should consider the state and local income tax consequences of the acquisition,
ownership,  and disposition of the  Securities.  State and local income tax law
may  differ  substantially  from  the  corresponding   federal  law,  and  this
discussion  does not purport to  describe  any aspect of the income tax laws of
any state or locality. Therefore,  potential investors should consult their own
tax advisors with respect to the various state and local tax consequences of an
investment in the Securities.

                              ERISA CONSIDERATIONS

         The following  describes  certain  considerations  under ERISA and the
Code,  which apply only to  Securities  of a Series  that are not divided  into
subclasses.  If Securities are divided into  subclasses the related  Prospectus
Supplement will contain information concerning considerations relating to ERISA
and the Code that are applicable to such Securities.

         ERISA imposes  requirements on employee  benefit plans (and on certain
other  retirement  plans  and  arrangements,  including  individual  retirement
accounts  and  annuities,  Keogh  plans  and  collective  investment  funds and
separate  accounts in which such plans,  accounts or arrangements are invested)
(collectively "PLANS") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Generally,  ERISA applies to investments made by Plans.
Among other  things,  ERISA  requires that the assets of Plans be held in trust
and that the  trustee,  or other  duly  authorized  fiduciary,  have  exclusive
authority and discretion to manage and control the assets of such Plans.  ERISA
also imposes  certain  duties on persons who are  fiduciaries  of Plans.  Under
ERISA,  any person who  exercises  any  authority  or  control  respecting  the
management  or  disposition  of the  assets  of a Plan  is  considered  to be a
fiduciary  of such Plan  (subject  to certain  exceptions  not here  relevant).
Certain employee benefit plans, such as governmental plans (as


<PAGE>

defined in ERISA Section 3(32)) and, if no election has been made under Section
410(d) of the Code,  church plans (as defined in ERISA Section 3(33)),  are not
subject  to  ERISA  requirements.  Accordingly,  assets  of such  plans  may be
invested in Securities  without  regard to the ERISA  considerations  described
above and below,  subject to the  provisions of applicable  state law. Any such
plan which is qualified and exempt from taxation under Code Sections 401(a) and
501(a),  however,  is subject to the prohibited  transaction rules set forth in
Code Section 503.

         On November  13,  1986,  the United  States  Department  of Labor (the
"DOL") issued final  regulations  concerning the definition of what constitutes
the assets of a Plan.  (Labor Reg. Section  2510.3-101)  Under this regulation,
the underlying assets and properties of corporations,  partnerships and certain
other entities in which a Plan makes an "equity" investment could be deemed for
purposes of ERISA to be assets of the investing Plan in certain  circumstances.
However, the regulation provides that,  generally,  the assets of a corporation
or partnership in which a Plan invests will not be deemed for purposes of ERISA
to be assets of such Plan if the equity interest acquired by the investing Plan
is a publicly-offered  security. A publicly-offered security, as defined in the
Labor Reg.  Section  2510.3-101,  is a  security  that is widely  held,  freely
transferable  and  registered  under the  Securities  Exchange Act of 1934,  as
amended.

         In  addition  to the  imposition  of general  fiduciary  standards  of
investment  prudence  and  diversification,  ERISA  prohibits  a broad range of
transactions  involving Plan assets and persons  ("PARTIES IN INTEREST") having
certain specified  relationships to a Plan and imposes additional  prohibitions
where Parties in Interest are  fiduciaries  with respect to such Plan.  Because
the Loans may be deemed Plan assets of each Plan that purchases Securities,  an
investment in the Securities by a Plan might be a prohibited  transaction under
ERISA Sections 406 and 407 and subject to an excise tax under Code Section 4975
unless a statutory or administrative exemption applies.

         In Prohibited  Transaction  Exemption 83-1 ("PTE 83-1"), which amended
Prohibited Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction rules certain transactions relating to the operation of residential
mortgage pool investment trusts and the purchase, sale and holding of "mortgage
pool pass-through  certificates" in the initial issuance of such  certificates.
PTE 83-1  permits,  subject to certain  conditions,  transactions  which  might
otherwise be  prohibited  between Plans and Parties in Interest with respect to
those Plans related to the origination, maintenance and termination of mortgage
pools  consisting  of mortgage  loans  secured by first or second  mortgages or
deeds of trust on single-family  residential property,  and the acquisition and
holding of certain  mortgage pool  pass-through  certificates  representing  an
interest in such mortgage pools by Plans. If the general conditions  (discussed
below) of PTE 83-1 are  satisfied,  investments  by a Plan in  Securities  that
represent  interests in a Pool consisting of Loans ("SINGLE FAMILY SECURITIES")
will be exempt from the prohibitions of ERISA Sections 406(a) and 407 (relating
generally to transactions  with Parties in Interest who are not fiduciaries) if
the Plan  purchases  the Single  Family  Securities at no more than fair market
value and will be exempt from the prohibitions of ERISA Sections  406(b)(1) and
(2) (relating generally to transactions with fiduciaries) if, in addition,  the
purchase is approved by an independent  fiduciary,  no sales commission is paid
to the pool  sponsor,  the Plan does not  purchase  more than 25% of all Single
Family  Securities,  and at  least  50% of all  Single  Family  Securities  are
purchased by persons independent of the pool sponsor or pool trustee.  PTE 83-1
does  not  provide  an  exemption  for   transactions   involving   Subordinate
Securities.  Accordingly,  unless


<PAGE>

otherwise  provided  in the  related  Prospectus  Supplement,  no transfer of a
Subordinate Security or a Security which is not a Single Family Security may be
made to a Plan.

         The discussion in this and the next succeeding  paragraph applies only
to Single Family  Securities.  The Depositor believes that, for purposes of PTE
83-1,  the  term  "mortgage   pass-through   certificate"  would  include:  (i)
Securities  issued in a Series consisting of only a single class of Securities;
and (ii)  Securities  issued  in a Series  in which  there is only one class of
Trust  Securities;  provided that the  Securities in the case of clause (i), or
the Securities in the case of clause (ii), evidence the beneficial ownership of
both a specified percentage of future interest payments (greater than 0%) and a
specified  percentage  (greater  than 0%) of future  principal  payments on the
Loans.  It is not  clear  whether  a class of  Securities  that  evidences  the
beneficial  ownership  in a Trust Fund  divided  into Loan  groups,  beneficial
ownership  of a specified  percentage  of interest  payments  only or principal
payments only, or a notional amount of either  principal or interest  payments,
or a class of Securities entitled to receive payments of interest and principal
on the Loans only after  payments to other  classes or after the  occurrence of
certain  specified  events would be a "mortgage  pass-through  certificate" for
purposes of PTE 83-1.

         PTE 83-1 sets forth three general  conditions  which must be satisfied
for any  transaction  to be eligible for  exemption:  (i) the  maintenance of a
system of  insurance  or other  protection  for the pooled  mortgage  loans and
property  securing such loans,  and for  indemnifying  Securityholders  against
reductions in pass-through  payments due to property damage or defaults in loan
payments in an amount not less than the greater of one percent of the aggregate
principal balance of all covered pooled mortgage loans or the principal balance
of the largest  covered  pooled  mortgage  loan;  (ii) the  existence of a pool
trustee who is not an affiliate of the pool sponsor;  and (iii) a limitation on
the amount of the payment  retained by the pool  sponsor,  together  with other
funds  inuring to its  benefit,  to not more than  adequate  consideration  for
selling the mortgage loans plus reasonable  compensation for services  provided
by the pool sponsor to the Pool. The Depositor  believes that the first general
condition referred to above will be satisfied with respect to the Securities in
a Series issued without a  subordination  feature,  or the Securities only in a
Series issued with a subordination feature, provided that the subordination and
Reserve Account,  subordination by shifting of interests, the pool insurance or
other form of credit  enhancement  described herein (such  subordination,  pool
insurance or other form of credit  enhancement being the system of insurance or
other  protection  referred to above) with respect to a Series of Securities is
maintained  in an  amount  not less  than the  greater  of one  percent  of the
aggregate  principal  balance  of the  Loans or the  principal  balance  of the
largest Loan. See "Description of the Securities"  herein.  In the absence of a
ruling  that the system of  insurance  or other  protection  with  respect to a
Series of Securities  satisfies the first general condition  referred to above,
there can be no assurance that these features will be so viewed by the DOL. The
Trustee will not be affiliated with the Depositor.

         Each Plan  fiduciary  who is  responsible  for making  the  investment
decisions  whether to purchase or commit to purchase and to hold Single  Family
Securities  must make its own  determination  as to whether the first and third
general  conditions,  and the  specific  conditions  described  briefly  in the
preceding paragraph, of PTE 83-1 have been satisfied, or as to the availability
of any other prohibited transaction exemptions. Each Plan fiduciary should also
determine whether, under the general fiduciary standards of investment prudence
and  diversification,  an investment in the Securities is  appropriate  for the
Plan,  taking into  account the overall  investment  policy of the Plan and the
composition of the Plan's investment portfolio.


<PAGE>

         On September 6, 1990,  the DOL issued to Greenwich  Capital  Markets,
Inc.  an  individual  exemption   (Prohibited   Transaction  Exemption  90-59;
Exemption  Application  No.  D-8374,  55 Fed.  Reg.  36724) (the  "UNDERWRITER
EXEMPTION")  which applies to certain  sales and  servicing of  "certificates"
that are  obligations  of a "trust"  with respect to which  Greenwich  Capital
Markets,  Inc. is the  underwriter,  manager or co-manager of an  underwriting
syndicate.  The  Underwriter  Exemption  provides  relief  which is  generally
similar to that provided by PTE 83-1, but is broader in several respects.

         The Underwriter  Exemption  contains  several  requirements,  some of
which differ from those in PTE 83-l.  The  Underwriter  Exemption  contains an
expanded definition of "certificate" which includes an interest which entitles
the holder to  pass-through  payments  of  principal,  interest  and/or  other
payments. The Underwriter Exemption contains an expanded definition of "trust"
which permits the trust corpus to consist of secured consumer receivables. The
definition of "trust",  however,  does not include any investment pool unless,
inter alia, (i) the investment  pool consists only of assets of the type which
have been included in other investment  pools,  (ii)  certificates  evidencing
interests  in such other  investment  pools have been  purchased  by investors
other  than Plans for at least one year  prior to the  Plan's  acquisition  of
certificates pursuant to the Underwriter Exemption,  and (iii) certificates in
such  other  investment  pools  have been  rated in one of the  three  highest
generic  rating  categories  of the four credit rating  agencies  noted below.
Generally,  the  Underwriter  Exemption  holds  that  the  acquisition  of the
certificates  by a  Plan  must  be on  terms  (including  the  price  for  the
certificates)  that are at least as  favorable to the Plan as they would be in
an arm's length transaction with an unrelated party. The Underwriter Exemption
requires that the rights and interests  evidenced by the  certificates  not be
"subordinated" to the rights and interests  evidenced by other certificates of
the same trust. The Underwriter  Exemption requires that certificates acquired
by a Plan have received a rating at the time of their  acquisition  that is in
one of the three highest  generic  rating  categories of Standard & Poor's,  a
division of The McGraw-Hill Companies,  Inc., Moody's Investors Service, Inc.,
Duff & Phelps Inc.  Credit  Rating Co. or Fitch  IBCA,  Inc.  (the  "Exemption
Rating Agencies").  The Underwriter  Exemption specifies that the pool trustee
must  not be an  affiliate  of the  pool  sponsor,  nor  an  affiliate  of the
Underwriter,  the pool  servicer,  any obligor with respect to mortgage  loans
included in the trust  constituting  more than five  percent of the  aggregate
unamortized  principal balance of the assets in the trust, or any affiliate of
such entities.  Finally,  the Underwriter  Exemption  stipulates that any Plan
investing in the certificates  must be an "accredited  investor" as defined in
Rule 501(a)(1) of Regulation D of the Securities and Exchange Commission under
the Securities Act of 1933.

         Any  Plan  fiduciary  which  proposes  to  cause a Plan  to  purchase
Securities should consult with its counsel  concerning the impact of ERISA and
the Code, the applicability of PTE 83-1 and the Underwriter Exemption, and the
potential  consequences  in its specific  circumstances,  prior to making such
investment.  Moreover,  each Plan fiduciary should 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 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


<PAGE>

total principal  amount of the  certificates  being offered by the trust, to be
transferred  to the trust within a 90-day or three-month  period  following the
closing  date  ("Pre-Funding  Period"),  instead  of  requiring  that  all such
Obligations be either  identified or transferred on or before the closing date.
The relief is available when the following conditions are met:

                  (1) The  ratio of the  amount  allocated  to the  pre-funding
                  account  to the total  principal  amount of the  certificates
                  being  offered  (the  "PRE-FUNDING  LIMIT")  must not  exceed
                  twenty-five percent (25%).

                  (2) All Obligations  transferred  after the closing date (the
                  "ADDITIONAL  OBLIGATIONS")  must  meet  the  same  terms  and
                  conditions for eligibility as the original  Obligations  used
                  to create the trust,  which  terms and  conditions  have been
                  approved by an Exemption Rating Agency.

                  (3) The transfer of such Additional  Obligations to the trust
                  during  the  Pre-Funding   Period  must  not  result  in  the
                  certificates to be covered by the Exemption receiving a lower
                  credit   rating  from  an   Exemption   Rating   Agency  upon
                  termination  of the  Pre-Funding  Period than the rating that
                  was  obtained  at the  time of the  initial  issuance  of the
                  certificates by the trust.

                  (4)  Solely  as a  result  of  the  use of  pre-funding,  the
                  weighted  average  annual   percentage   interest  rate  (the
                  "AVERAGE  INTEREST  RATE") for all of the  Obligations in the
                  trust at the end of the  Pre-Funding  Period must not be more
                  than 100 basis  points lower than the average  interest  rate
                  for the  Obligations  which were  transferred to the trust on
                  the closing date.

                  (5)      Either:

                                    (i) the  characteristics  of the Additional
                  Obligations  must be  monitored by an insurer or other credit
                  support provider which is independent of the depositor; or

                                    (ii) an independent  accountant retained by
                  the depositor  must provide the depositor with a letter (with
                  copies  provided to each  Exemption  Rating Agency rating the
                  certificates,   the  related   underwriter  and  the  related
                  trustee)  stating whether or not the  characteristics  of the
                  Additional   Obligations   conform  to  the   characteristics
                  described in the related prospectus or prospectus  supplement
                  and/or  pooling and servicing  agreement.  In preparing  such
                  letter, the independent  accountant must use the same type of
                  procedures as were applicable to the  Obligations  which were
                  transferred to the trust as of the closing date.

                  (6) The  Pre-Funding  Period  must  end no later  than  three
                  months  or 90 days  after  the  closing  date or  earlier  in
                  certain  circumstances if the pre-funding account falls below
                  the minimum  level  specified  in the  pooling and  servicing
                  agreement or an event of default occurs.

                  (7) Amounts  transferred  to any  pre-funding  account and/or
                  capitalized  interest  account  used in  connection  with the
                  pre-funding  may be invested  only in


<PAGE>

                  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  ("DOL  PERMITTED
                  INVESTMENTS").

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

                                    (i)   any   pre-funding    account   and/or
                  capitalized  interest  account  used  in  connection  with  a
                  pre-funding account;

                                    (ii)  the   duration  of  the   Pre-Funding
                  Period;

                                    (iii) the  percentage  and/or dollar amount
                  of the Pre-Funding Limit for the trust; and

                                    (iv)  that  the  amounts  remaining  in the
                  pre-funding account at the end of the Pre-Funding Period will
                  be remitted to certificateholders as repayments of principal.

                  (9) The related pooling and servicing agreement must describe
                  the DOL Permitted  Investments  for the  pre-funding  account
                  and/or capitalized  interest account and, if not disclosed in
                  the related  prospectus or prospectus  supplement,  the terms
                  and conditions for eligibility of Additional Obligations.

                                LEGAL INVESTMENT

         The Prospectus  Supplement for each series of Securities  will specify
which,  if  any,  of the  classes  of  Securities  offered  thereby  constitute
"mortgage  related  securities"  for purposes of the Secondary  Mortgage Market
Enhancement  Act of 1984  ("SMMEA").  Classes  of  Securities  that  qualify as
"mortgage related  securities" will be legal  investments for persons,  trusts,
corporations,   partnerships,   associations,  business  trusts,  and  business
entities  (including  depository  institutions,  life  insurance  companies and
pension  funds)  created  pursuant to or existing  under the laws of the United
States or of any state  (including  the  District of Columbia  and Puerto Rico)
whose  authorized  investments  are  subject to state  regulations  to the same
extent as, under  applicable  law,  obligations  issued by or  guaranteed as to
principal and interest by the United States or any such entities.  Under SMMEA,
if a state enacted  legislation prior to October 4, 1991 specifically  limiting
the legal  investment  authority of any such entities with respect to "mortgage
related securities",  securities will constitute legal investments for entities
subject to such legislation only to the extent provided therein.  Approximately
twenty-one  states  adopted  such  legislation  prior to the  October  4,  1991
deadline.  SMMEA provides,  however, that in no event will the enactment of any
such legislation affect the validity of any contractual commitment to purchase,
hold or invest in  securities,  or  require  the sale or other  disposition  of

<PAGE>

securities,  so long as such contractual commitment was made or such securities
were acquired prior to the enactment of such legislation.

         SMMEA   also    amended   the   legal    investment    authority    of
federally-chartered  depository  institutions  as follows:  federal savings and
loan  associations  and federal  savings banks may invest in, sell or otherwise
deal in Securities  without  limitations  as to the  percentage of their assets
represented  thereby,  federal  credit  unions may invest in  mortgage  related
securities,  and national banks may purchase certificates for their own account
without regard to the limitations generally applicable to investment securities
set forth in 12 U.S.C. 24 (Seventh),  subject in each case to such  regulations
as the applicable federal authority may prescribe. In this connection,  federal
credit unions should review the National Credit Union  Administration  ("NCUA")
Letter to Credit Unions No. 96, as modified by Letter to Credit Unions No. 108,
which includes  guidelines to assist federal credit unions in making investment
decisions for mortgage related securities and the NCUA's regulation "Investment
and  Deposit  Activities"  (12  C.F.R.  Part 703),  which  sets  forth  certain
restrictions  on  investment  by  federal  credit  unions in  mortgage  related
securities.

         All   depository   institutions   considering  an  investment  in  the
Securities  (whether or not the class of  Securities  under  consideration  for
purchase  constitutes a "mortgage related  security") should review the Federal
Financial  Institutions  Examination  Council's Supervisory Policy Statement on
the  Securities   Activities  (to  the  extent  adopted  by  their   respective
regulators) (the "POLICY  STATEMENT")  setting forth, in relevant part, certain
securities  trading and sales practices deemed  unsuitable for an institution's
investment  portfolio,  and guidelines for (and  restrictions  on) investing in
mortgage derivative products,  including "mortgage related  securities",  which
are  "high-risk  mortgage  securities"  as  defined  in the  Policy  Statement.
According to the Policy Statement such "high-risk mortgage  securities" include
securities  such as  Securities  not  entitled to  distributions  allocated  to
principal or interest, or Subordinated Securities.  Under the Policy Statement,
it is the responsibility of each depository institution to determine,  prior to
purchase (and at stated intervals  thereafter),  whether a particular  mortgage
derivative product is a "high-risk mortgage security", and whether the purchase
(or retention) of such a product would be consistent with the Policy Statement.

         The foregoing does not take into  consideration  the  applicability of
statutes,  rules,  regulations,   orders  guidelines  or  agreements  generally
governing investments made by a particular investor, including, but not limited
to "prudent investor"  provisions which may restrict or prohibit  investment in
securities which are not "interest bearing" or "income paying".

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

                             METHOD OF DISTRIBUTION

         The Securities offered hereby and by the Prospectus Supplement will be
offered in Series. The distribution of the Securities may be effected from time
to time in one or more transactions,  including negotiated  transactions,  at a
fixed public  offering  price or at varying prices to be


<PAGE>

                                    determined  at the  time  of sale or at the
                  time of commitment  therefor.  If so specified in the related
                  Prospectus Supplement,  the Securities will be distributed in
                  a firm  commitment  underwriting,  subject  to the  terms and
                  conditions  of  the  underwriting   agreement,  by  Greenwich
                  Capital  Markets,  Inc.  ("GCM") acting as  underwriter  with
                  other underwriters, if any, named therein. In such event, the
                  related  Prospectus  Supplement  may  also  specify  that the
                  underwriters  will not be obligated to pay for any Securities
                  agreed to be  purchased  by  purchasers  pursuant to purchase
                  agreements  acceptable to the Depositor.  In connection  with
                  the  sale  of  the  Securities,   underwriters   may  receive
                  compensation  from the  Depositor or from  purchasers  of the
                  Securities   in  the  form  of  discounts,   concessions   or
                  commissions.  The related Prospectus Supplement will describe
                  any such compensation paid by the Depositor.

         Alternatively,  the related Prospectus Supplement may specify that the
Securities  will be  distributed  by GCM  acting  as agent or in some  cases as
principal with respect to Securities that it has previously purchased or agreed
to purchase. If GCM acts as agent in the sale of Securities, GCM will receive a
selling  commission  with  respect to each Series of  Securities,  depending on
market conditions, expressed as a percentage of the aggregate principal balance
of the related Trust Fund Assets as of the Cut-off Date.  The exact  percentage
for each Series of  Securities  will be  disclosed  in the  related  Prospectus
Supplement.  To the extent that GCM elects to purchase Securities as principal,
GCM may  realize  losses or  profits  based  upon the  difference  between  its
purchase price and the sales price.  The Prospectus  Supplement with respect to
any Series  offered other than through  underwriters  will contain  information
regarding  the nature of such  offering and any  agreements  to be entered into
between the Depositor and purchasers of Securities of such Series.

         The Depositor will indemnify GCM and any underwriters  against certain
civil liabilities,  including  liabilities under the Securities Act of 1933, or
will contribute to payments GCM and any underwriters may be required to make in
respect thereof.

         In the ordinary  course of business,  GCM and the Depositor may engage
in  various  securities  and  financing   transactions,   including  repurchase
agreements to provide  interim  financing of the  Depositor's  loans or private
asset backed securities, pending the sale of such loans or private asset backed
securities, or interests therein, including the Securities.

         The Depositor  anticipates  that the Securities will be sold primarily
to institutional investors.  Purchasers of Securities,  including dealers, may,
depending on the facts and  circumstances  of such  purchases,  be deemed to be
"underwriters"  within the meaning of the  Securities Act of 1933 in connection
with reoffers and sales by them of  Securities.  Holders of  Securities  should
consult  with their legal  advisors in this regard prior to any such reoffer or
sale.

                                 LEGAL MATTERS

         The  legality of the  Securities  of each  Series,  including  certain
material federal income tax consequences  with respect thereto,  will be passed
upon for the Depositor by Brown & Wood llp, New York, New York 10048.


<PAGE>



                             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.

                             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  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


<PAGE>

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

<PAGE>

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

<PAGE>

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

<PAGE>

UCC..........................................................................70
Underwriter Exemption.......................................................111
VA Guaranty Policy...........................................................42

                                    PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.*

         The following table sets forth the estimated expenses to be incurred
in connection with the offering of the Securities, other than underwriting
discounts and commissions:


           SEC Registration Fee..............................     $556,000
           Trustee's Fees and Expenses.......................       71,000
           Printing and Engraving............................      179,000
           Legal Fees and Expenses...........................      536,000
           Blue Sky Fees.....................................       87,000
           Accounting Fees and Expenses......................      179,000
           Rating Agency Fees................................      435,000
           Miscellaneous.....................................       87,000

           Total.............................................   $2,130,000
                                                                ==========

- --------------------------
     * All  amounts,  except  the  SEC  Registration  Fee,  are  estimates  of
aggregate  expenses incurred or to be incurred in connection with the issuance
and  distribution of Securities in an aggregate  principal  amount assumed for
these purposes to be equal to $2,000,000,000 of Securities registered hereby.

Item 15. Indemnification of Directors and Officers.

         Under Section 8(b) of the proposed form of Underwriting Agreement,
the Underwriters are obligated under certain circumstances to indemnify
certain controlling persons of the Registrant against certain liabilities,
including liabilities under the Securities Act of 1933, as amended (the
"Act").

         The Registrant's Restated Certificate of Incorporation provides for
indemnification of directors and officers of the Registrant to the full extent
permitted by Delaware law.

         Section 145 of the Delaware General Corporation Law provides, in
substance, that Delaware corporations shall have the power, under specified
circumstances, to indemnify their directors, officers, employees and agents in
connection with actions, suits or proceedings brought against them by a third
party or in the right of the corporation, by reason of the fact that they were
or are such directors, officers, employees or agents, against expenses
incurred in any such action, suit or proceeding. The Delaware General
Corporation Law also provides that the Registrant may purchase insurance on
behalf of any such director, officer, employee or agent.

Item 16. Exhibits.

         (a)      Financial Statements:

                  None.

         (b)      Exhibits:

         1.1  Form of Underwriting Agreement.*
         3.1  Restated Certificate of Incorporation of the Registrant.*
         3.2  By-laws of the Registrant.*
         4.1  Forms of Pooling and Servicing Agreement.*
         4.2  Form of Trust Agreement.*
         4.3  Form of Indenture.*
         5.1  Opinion of Brown & Wood LLP as to legality of the Securities.
         8.1  Opinion of Brown & Wood LLP as to certain tax matters.
        10.1  Form of Mortgage Loan Purchase Agreement.*
        23.1  Consent of Brown & Wood (included in Exhibits 5.1 and 8.1 hereto)
        24.1  Powers of Attorney (included on Page II-4)
        25.1  Statement of Eligibility and Qualification of Trustee.**


- ----------------------
        *    Filed as an exhibit to Registration Statement No. 333-44067
             on Form S-3 and incorporated herein by reference.

       **    To be filed on Form 8-K, as applicable.

Item 17. Undertakings.

         The undersigned registrant hereby undertakes:

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

          (i) To include any  prospectus  required by Section  10(a)(3) of the
     Securities Act of 1933, as amended;

          (ii) To reflect in the  Prospectus any facts or events arising after
     the  effective  date of the  registration  statement  (or the most recent
     post-effective   amendment   thereof)  which,   individually  or  in  the
     aggregate, represent a fundamental change in the information set forth in
     the registration statement; and

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

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

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

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

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


                                  SIGNATURES

     Pursuant to the  requirements  of the Securities Act of 1933, as amended,
the Registrant  certifies  that it has  reasonable  grounds to believe that it
meets all of the  requirements for filing on Form S-3 and has duly caused this
Registration  Statement  to be  signed  on  its  behalf  by  the  undersigned,
thereunto  duly  authorized,  in  Greenwich,  Connecticut,  on the 11th day of
August, 1999.

                                      FINANCIAL ASSET SECURITIES CORP.




                                      By:   /s/ Robert J. McGinnis
                                           ---------------------------
                                                Robert J. McGinnis
                                                     President


                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature appears
below constitutes and appoints each of John Anderson,  James Esposito and Paul
Stevelman,  or any of them, his or her true and lawful  attorneys-in-fact  and
agents, with full power of substitution and resubstitution, for him or her and
his or her name,  place and stead, in any and all capacities,  to sign any and
all amendments  (including  post-effective  amendments)  to this  Registration
Statement,  and to file  the  same,  with  all  exhibits  thereto,  and  other
documents  in  connection   therewith,   with  the   Securities  and  Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them,
full  power  and  authority  to do and  perform  each and  every act and thing
requisite and necessary to be done in and about the premises,  as fully to all
intents  and  purposes  as he or she  might  or  could  do in  person,  hereby
ratifying and confirming all that said  attorneys-in-fact and agents or any of
them,  or their  substitutes,  may  lawfully  do or cause to be done by virtue
hereof.

     Pursuant to the  requirements  of the Securities Act of 1933, as amended,
this Registration  Statement has been signed below by the following persons in
the capacities and on the dates indicated.

<TABLE>
<CAPTION>


   Signature                                Title                            Date


<S>                         <C>                                       <C>
/s/ Robert J. McGinnis      President (Principal Executive            August 11, 1999
- ----------------------      Officer)
Robert J. McGinnis

/s/ Laura J. Herrington
- -----------------------     Senior Vice President and Controller       August 11, 1999
   Laura J. Herrington      (Principal Financial and Accounting
/s/ Jay N. Levine           Officer)

   Jay N. Levine            Director and Managing Director             August 11, 1999
- ----------------------
/s/ John C. Anderson

   John C. Anderson         Director and Senior Vice President         August 11, 1999
- ----------------------
/s/ David R. Jones

   David R. Jones           Director                                   August 11, 1999

</TABLE>



                                                            EXHIBIT 5.1




                                                     August 11, 1999


Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830


         Re:      Financial Asset Securities Corp.
                  Registration Statement on Form S-3

Ladies and Gentlemen:

         We have acted as counsel for Financial Asset Securities Corp., a
Delaware corporation (the "Company"), in connection with the preparation of
the registration statement on Form S-3 (the "Registration Statement") relating
to the Securities (defined below) and with the authorization and issuance from
time to time in one or more series (each, a "Series") of up to $2,000,000,000
aggregate principal amount of asset-backed securities (the "Securities"). As
set forth in the Registration Statement, each Series of Securities will be
issued under and pursuant to the terms of a separate pooling and servicing
agreement, master pooling and servicing agreement, pooling agreement, trust
agreement or indenture (each, an "Agreement") among the Company, a trustee
(the "Trustee") and, where appropriate, a servicer (the "Servicer"), each to
be identified in the prospectus supplement for such Series of Securities.

         We have examined copies of the Company's Restated Certificate of
Incorporation, the Company's By-laws and forms of each Agreement, as filed or
incorporated by reference as exhibits to the Registration Statement, and the
forms of Securities included in any Agreement so filed or incorporated by
reference in the Registration Statement and such other records, documents and
statutes as we have deemed necessary for purposes of this opinion.

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

         1. When any Agreement relating to a Series of Securities has been
duly and validly authorized by all necessary action on the part of the Company
and has been duly executed and delivered by the Company, the Servicer, if any,
the Trustee and any other party thereto, such Agreement will constitute a
legal, valid and binding agreement of the Company, enforceable against the
Company in accordance with its terms, except as enforcement thereof may be
limited by bankruptcy, insolvency or other laws relating to or affecting
creditors' rights generally or by general equity principles.

         2. When a Series of Securities has been duly authorized by all
necessary action on the part of the Company (subject to the terms thereof
being otherwise in compliance with applicable law at such time), duly executed
and authenticated by the Trustee for such Series in accordance with the terms
of the related Agreement and issued and delivered against payment therefor as
described in the Registration Statement, such Series of Securities will be
legally and validly issued, fully paid and nonassessable, and the holders
thereof will be entitled to the benefits of the related Agreement.

         In rendering the foregoing opinions, we express no opinion as to the
laws of any jurisdiction other than the laws of the State of New York
(excluding choice of law principles therein) and the federal laws of the
United States of America.

         We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to the references to this firm under the heading
"Legal Matters" in the prospectus forming a part of the Registration Statement
and the forms of prospectus supplement related thereto, without admitting that
we are "experts" within the meaning of the Securities Act of 1933, as amended,
or the Rules and Regulations of the Commission issued thereunder, with respect
to any part of the Registration Statement, including this exhibit.

                                                     Very truly yours,


                                                     /s/ Brown & Wood LLP


                                                                   Exhibit 8.1



                                                     August 11, 1999



Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830

         Re:      Financial Asset Securities Corp.
                  Registration Statement on Form S-3

Ladies and Gentlemen:

         We have acted as special tax counsel for Financial Asset Securities
Corp., a Delaware corporation (the "Company"), in connection with the
preparation of the registration statement on Form S-3 (the "Registration
Statement") relating to the Securities (defined below) and with the
authorization and issuance from time to time in one or more series (each, a
"Series") of up to $2,000,000,000 aggregate principal amount of asset-backed
securities (the "Securities"). The Registration Statement is being filed with
the Securities and Exchange Commission under the Securities Act of 1933, as
amended. As set forth in the Registration Statement, each Series of Securities
will be issued under and pursuant to the terms of a separate pooling and
servicing agreement, master pooling and servicing agreement, pooling
agreement, trust agreement or indenture (each an "Agreement") among the
Company, a trustee (the "Trustee") and, where appropriate, a servicer (the
"Servicer"), each to be identified in the prospectus supplement for such
Series of Securities.

         We have examined the prospectus and forms of prospectus supplement
related thereto contained in the Registration Statement (each, a "Prospectus")
and such other documents, records and instruments as we have deemed necessary
for the purposes of this opinion.

         In arriving at the opinion expressed below, we have assumed that each
Agreement will be duly authorized by all necessary corporate action on the
part of the Company, the Trustee, the Servicer (where applicable) and any
other party thereto for such Series of Securities and will be duly executed
and delivered by the Company, the Trustee, the Servicer and any other party
thereto substantially in the applicable form filed or incorporated by
reference as an exhibit to the Registration Statement, that each Series of
Securities will be duly executed and delivered in substantially the forms set
forth in the related Agreement filed or incorporated by reference as an
exhibit to the Registration Statement, and that Securities will be sold as
described in the Registration Statement.

         As special tax counsel to the Company, we have advised the Company
with respect to certain material federal income tax aspects of the proposed
issuance of each Series of Securities pursuant to the related Agreement. Such
advice has formed the basis for the description of selected federal income tax
consequences for holders of such Securities that appear under the headings
"Certain Federal Income Tax Consequences" in each Prospectus forming a part of
the Registration Statement. Such description does not purport to discuss all
possible federal income tax ramifications of the proposed issuance of the
Securities, but with respect to those federal income tax consequences
described therein, such description is accurate in all material respects.

         This opinion is based on the facts and circumstances set forth in the
Registration Statement and in the other documents reviewed by us. Our opinion
as to the matters set forth herein could change with respect to a particular
Series of Securities as a result of changes in facts or circumstances, changes
in the terms of the documents reviewed by us, or changes in the law subsequent
to the date hereof. Because the Prospectuses contemplate Series of Securities
with numerous different characteristics, you should be aware that the
particular characteristics of each Series of Securities must be considered in
determining the applicability of this opinion to a particular Series of
Securities.

         We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to the references to this firm under the heading
"Certain Federal Income Tax Consequences" in each Prospectus forming a part of
the Registration Statement, without admitting that we are "experts" within the
meaning of the 1933 Act or the Rules and Regulations of the Commission issued
thereunder, with respect to any part of the Registration Statement, including
this exhibit.

                                                     Very truly yours


                                                     /s/ Brown & Wood LLP



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