AMRESCO RESIDENTIAL SECURITIES CORP
424B5, 1996-08-28
ASSET-BACKED SECURITIES
Previous: ALRENCO INC, 8-K/A, 1996-08-28
Next: UBS PRIVATE INVESTOR FUNDS INC, NSAR-A, 1996-08-28





PROSPECTUS SUPPLEMENT
(To Prospectus Dated July 28, 1996)
                                  $311,079,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1996-4
                     $9,163,000 6.03% Class A-1 Certificates
                           $22,400,000 6.37% Class A-2
                         Certificates $17,600,000 6.85%
                       Class A-3 Certificates $10,670,000
                          7.25% Class A-4 Certificates
                           $13,100,000 7.60% Class A-5
                                  Certificates*
              $238,146,000 Class A-6 Adjustable Rate Certificates*
                                   ----------
                           Advanta Mortgage Corp. USA
                           Long Beach Mortgage Company
                         Option One Mortgage Corporation
                                    Servicers
                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                                    Depositor
                                   ----------
                                      LOGO
                                     AMRESCO
                   AMRESCO Residential Securities Corporation

The  AMRESCO  Residential  Securities  Corporation  Mortgage  Loan  Pass-Through
Certificates,  Series 1996-4 (the  "Certificates") will consist of (i) the Class
A-1  Certificates,  Class A-2 Certificates,  Class A-3  Certificates,  Class A-4
Certificates,  Class A-5  Certificates  (collectively,  the  "Fixed  Rate  Group
Certificates"),  (ii) the Class A-6  Certificates  (the  "Adjustable  Rate Group
Certificates," and together with the Fixed Rate Group Certificates, the "Class A
Certificates"),   (iii)  one  or  more  classes  of  subordinate   interest-only
Certificates  [GRAPHIC  OMITTED]  and  (iv)  a  residual  class  (the  "Class  R
Certificates,"  and  together  with such  other  subordinate  Certificates,  the
"Subordinate Certificates"). Only the Class A Certificates are offered hereby.

                                      MBIA

On or before the issuance of the  Certificates,  the Depositor  will obtain from
MBIA Insurance  Corporation (the "Certificate  Insurer") two financial  guaranty
insurance  policies  relating  to the  Class A  Certificates  (the  "Certificate
Insurance Policies") in favor of the Trustee. The Certificate Insurance Policies
will in accordance with their  respective terms provide for 100% coverage of the
principal amount of, and scheduled interest due on, the Class A Certificates.

         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk  Factors"  beginning on page S-16 and  "Prepayment  and
Yield Considerations" beginning on page S-53 herein and "Risk Factors" beginning
on page 7 in the Prospectus.

                                                  (Cover continued on next page)
                                   ----------
THE CLASS A CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND DO
NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE  DEPOSITOR,  THE SELLER,  THE
SERVICERS,  THE  TRUSTEE  OR  ANY OF  THEIR  AFFILIATES.  NEITHER  THE  CLASS  A
CERTIFICATES   NOR  THE  MORTGAGE   LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY
GOVERNMENTAL AGENCY.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
                                                                         Price to             Underwriting          Proceeds to
                                                                        Public (1)              Discount          Depositor(1)(2)
<S>                                                                   <C>                      <C>                <C>       
Per Class A-1 Certificate........................................          99.625000%              0.0650%             99.560000%
Per Class A-2 Certificate........................................          99.671875%              0.1000%             99.571875%
Per Class A-3 Certificate........................................          99.750000%              0.2200%             99.530000%
Per Class A-4 Certificate........................................          99.984375%              0.4000%             99.584375%
Per Class A-5 Certificate........................................          99.906250%              0.6000%             99.306250%
Per Class A-6 Certificate........................................         100.000000%              0.2800%             99.720000%
Total                                                                 $310,913,190.31          $855,164.75        $310,058,025.56
</TABLE>
(1)  Plus  accrued  interest,  if any,  from August 1, 1996 with  respect to the
     Fixed Rate Certificates.
(2)  Before deducting expenses, estimated to be $250,000.



         The Class A Certificates  are offered subject to prior sale,  when, as,
and if accepted by the  Underwriters and subject to the  Underwriters'  right to
reject  orders in whole or in part.  It is expected that delivery of the Class A
Certificates  will be made in  book-entry  form  through the  facilities  of The
Depository  Trust Company  ("DTC"),  CEDEL S.A. and the  Euroclear  System on or
about August 28, 1996.  The Class A  Certificates  will be offered in Europe and
the United States of America.
- --------

* The Pass-Through Rates on the Class A-5 and Class A-6 Certificates are subject
to adjustment, as described in the Summary of Terms herein.

CS First Boston

                       Prudential Securities Incorporated
                                                            Goldman, Sachs & Co.
            The date of this Prospectus Supplement is August 16, 1996
<PAGE>
(Cover continued from previous page)
         The Certificates  represent undivided ownership interests in one of two
pools (each,  a "Mortgage  Loan Group") of fixed and  adjustable  rate  mortgage
loans (the "Mortgage Loans") held by AMRESCO Residential  Securities Corporation
Mortgage Loan Trust 1996-4 (the "Trust"). The Fixed Rate Group Certificates will
represent undivided ownership interests in the Mortgage Loans in Group I and the
Pre-Funding  Account (as  defined  herein)  solely.  The  Adjustable  Rate Group
Certificates will represent  undivided ownership interests in the Mortgage Loans
in Group II (the significant majority of which are the Six-Month LIBOR Loans and
2/28 Loans (each as defined herein)) and the Pre-Funding  Account solely. All of
the Mortgage Loans are secured solely by first lien mortgages or deeds of trust.
The Class A Certificates also represent an undivided  ownership  interest in all
monies  due  under  the  respective  Mortgage  Loans  after  August 1, 1996 (the
"Cut-Off Date"),  security interests in the properties which secure the Mortgage
Loans (the "Mortgaged  Properties"),  the financial guaranty insurance policies,
funds on deposit in certain trust accounts, and certain other property.

         The Trust will be created pursuant to a Pooling and Servicing Agreement
(the "Pooling and Servicing  Agreement") to be dated as of August 1, 1996, among
the Depositor,  the Seller, the Servicers and Bankers Trust Company,  as Trustee
(the "Trustee").

         The Pooling and Servicing  Agreement provides that additional  Mortgage
Loans (the  "Subsequent  Mortgage Loans") may be purchased by the Trust from the
Depositor  from  time to time on or before  September  20,  1996  from  funds on
deposit in the Pre-Funding Account. Each Subsequent Mortgage Loan so acquired by
the Trust will be assigned to one of the Mortgage  Loan  Groups.  On the Closing
Date aggregate cash amounts of approximately  $8,000,000 and $33,000,000 will be
deposited  with the  Trustee  in the  Pre-Funding  Account to be used to acquire
Subsequent Mortgage Loans for Group I and Group II, respectively.

         It is a  condition  to issuance  of the Class A  Certificates  that the
Class A Certificates be rated "Aaa" by Moody's, "AAA" by Standard and Poor's and
"AAA" by Fitch.

         Distributions   of  interest   will  be  made  to  the  Owners  of  the
Certificates  on the 25th day of each month  (or,  if such day is not a business
day, the next  business  day)  beginning  September  25, 1996.  Interest will be
passed  through on each Payment  Date to the Owners of the Class A  Certificates
based on the related Certificate  Principal Balance (as defined herein),  and at
the rate  applicable to the related Class of the Class A  Certificates  (each, a
"Pass-Through  Rate").  The  Pass-Through  Rate for the Class  A-6  Certificates
adjusts  monthly based upon One-Month  LIBOR (as defined herein) or as otherwise
described  herein.  Distributions  in  reduction  of the  Certificate  Principal
Balances  will be  made on each  Payment  Date  in the  manner  and the  amounts
described herein.  Distributions on the Subordinate Certificates are subordinate
to distributions on the Class A Certificates to the extent described herein.

         The yield to investors on the Class A Certificates  may be sensitive to
the rate and timing of principal payments (including  prepayments,  repurchases,
defaults and liquidations) on the Mortgage Loans in the related Group, which may
vary over  time.  See  "Prepayment  and Yield  Considerations"  herein and "Risk
Factors" and "Yield, Prepayment and Maturity Considerations" in the Prospectus.

         An  election  will be made to treat  certain  assets  of the Trust as a
"real estate  mortgage  investment  conduit" (a  "REMIC")for  federal income tax
purposes. All of the Class A Certificates will constitute "regular interests" in
a REMIC.  See  "Certain  Federal  Income  Tax  Consequences"  herein  and in the
Prospectus.

                                   ----------
         UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

         The Certificates offered by this Prospectus  Supplement will be part of
a separate series of Certificates being offered by the Depositor pursuant to its
Prospectus  dated July 28, 1996, of which this  Prospectus  Supplement is a part
and which  accompanies  this  Prospectus  Supplement.  The  Prospectus  contains
important information regarding this offering which is not contained herein, and
prospective  investors  are  urged to read the  Prospectus  and this  Prospectus
Supplement in full.

                              AVAILABLE INFORMATION

         The Depositor  has filed with the  Securities  and Exchange  Commission
(the  "Commission")  a Registration  Statement  under the Securities Act of 1933
with respect to the  Certificates.  This  Prospectus  Supplement and the related
Prospectus,  which  form a part  of the  Registration  Statement,  omit  certain
information  contained in such Registration  Statement pursuant to the Rules and
Regulations of the Commission.  The Registration  Statement can be inspected and
copied at the Public Reference Room of the Commission at 450 Fifth Street, N.W.,
Washington,  D.C., and the  Commission's  regional  offices at Seven World Trade
Center,  13th Floor,  New York, New York 10048,  and Citicorp  Center,  500 West
Madison Street,  Suite 1400,  Chicago,  Illinois 60661. Copies of such materials
can be obtained at  prescribed  rates from the Public  Reference  Section of the
Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549 and electronically
through the Commission's Electronic Data Gathering Analysis and Retrieval system
at the Commission's Web site (http:\\www.sec.gov).

                                REPORTS TO OWNERS

         Monthly and annual reports  concerning the  Certificates  and the Trust
will be sent by the  Trustee to the Owners of Class A  Certificates.  So long as
any Class A Certificate is in book-entry form, such reports will be sent to Cede
& Co., as the nominee of DTC and as Owner of such Class A Certificates  pursuant
to the Pooling and Servicing  Agreement.  DTC will supply such reports to Owners
of any such Class A Certificates in accordance with its procedures.
<PAGE>
                                TABLE OF CONTENTS
                              Prospectus Supplement
<TABLE>
<CAPTION>
                                                                                                                               Page
                                                                                                                               ----
<S>                                                                                                                         <C>
SUMMARY OF TERMS.................................................................................................................S-1
RISK FACTORS....................................................................................................................S-16
THE PORTFOLIO OF MORTGAGE LOANS.................................................................................................S-19
     General....................................................................................................................S-19
     Guidelines.................................................................................................................S-20
     Prepayment Penalties.......................................................................................................S-28
     Representations Relating to the Mortgage Loans.............................................................................S-28
     The Servicers..............................................................................................................S-29
USE OF PROCEEDS.................................................................................................................S-39
THE DEPOSITOR...................................................................................................................S-40
THE SELLER......................................................................................................................S-40
THE MORTGAGE LOAN POOLS.........................................................................................................S-40
     General....................................................................................................................S-40
     Initial Mortgage Loans -- Group I..........................................................................................S-41
     Initial Mortgage Loans -- Group II.........................................................................................S-46
     Conveyance of Subsequent Mortgage Loans....................................................................................S-53
PREPAYMENT AND YIELD CONSIDERATIONS.............................................................................................S-53
     General....................................................................................................................S-53
     Mandatory Prepayment.......................................................................................................S-55
     Prepayment and Yield Scenarios for Class A Certificates....................................................................S-55
     Payment Lag Feature of Fixed Rate Group Certificates.......................................................................S-61
THE ORIGINATORS.................................................................................................................S-61
FORMATION OF THE TRUST AND TRUST PROPERTY.......................................................................................S-61
ADDITIONAL INFORMATION..........................................................................................................S-62
DESCRIPTION OF THE CLASS A CERTIFICATES.........................................................................................S-62
     General....................................................................................................................S-62
     Payment Dates..............................................................................................................S-62
     Distributions..............................................................................................................S-63
     Overcollateralization Provisions...........................................................................................S-66
     Crosscollateralization Provisions..........................................................................................S-67
     Pre-Funding Account........................................................................................................S-68
     Capitalized Interest Account...............................................................................................S-68
     Calculation of One-Month LIBOR.............................................................................................S-68
     Book Entry Registration of the Class A Certificates........................................................................S-69
     Assignment of Rights.......................................................................................................S-72
THE CERTIFICATE INSURANCE POLICIES AND THE
     CERTIFICATE INSURER........................................................................................................S-72
THE POOLING AND SERVICING AGREEMENT.............................................................................................S-75
     Covenant of the Seller to Take Certain Actions with Respect
         to the Mortgage Loans in Certain Situations............................................................................S-75
     Assignment of Mortgage Loans...............................................................................................S-76
     Servicing..................................................................................................................S-77
     Removal and Resignation of a Servicer......................................................................................S-81
     Reporting Requirements.....................................................................................................S-82
     Removal of Trustee for Cause...............................................................................................S-84
     Governing Law..............................................................................................................S-84
     Amendments.................................................................................................................S-84
     Termination of the Trust...................................................................................................S-84
     Optional Termination.......................................................................................................S-85
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.........................................................................................S-85
     REMIC Election.............................................................................................................S-85
ERISA CONSIDERATIONS............................................................................................................S-86
RATINGS.........................................................................................................................S-87
LEGAL INVESTMENT CONSIDERATIONS.................................................................................................S-88
UNDERWRITING....................................................................................................................S-88
REPORT OF EXPERTS...............................................................................................................S-89
CERTAIN LEGAL MATTERS...........................................................................................................S-89

GLOBAL CLEARANCE, SETTLEMENT AND
     TAX DOCUMENTATION PROCEDURES............................................................................................Annex I
TARGETED BALANCE SCHEDULE...................................................................................................Annex II
INDEX TO LOCATION OF PRINCIPAL
     DEFINED TERMS...............................................................................................................A-1
AUDITED FINANCIAL STATEMENTS FOR THE
     CERTIFICATE INSURER.........................................................................................................B-1
UNAUDITED FINANCIAL STATEMENTS FOR THE
     CERTIFICATE INSURER.........................................................................................................C-1
</TABLE>
                                   Prospectus
<TABLE>
<CAPTION>
                                                                                                                               Page
                                                                                                                               ----
<S>                                                                                                                              <C>
SUMMARY OF PROSPECTUS............................................................................................................  1
RISK FACTORS.....................................................................................................................  7
DESCRIPTION OF THE SECURITIES.................................................................................................... 10
     General..................................................................................................................... 11
     Classes of Securities....................................................................................................... 12
     Distributions of Principal and Interest..................................................................................... 13
     Book Entry Registration..................................................................................................... 14
     List of Owners of Securities................................................................................................ 15
THE TRUSTS....................................................................................................................... 15
     Mortgage Loans.............................................................................................................. 15
     Contracts................................................................................................................... 17
     Mortgage-Backed Securities.................................................................................................. 17
     Other Mortgage Securities................................................................................................... 18
CREDIT ENHANCEMENT............................................................................................................... 18
SERVICING OF MORTGAGE LOANS AND CONTRACTS........................................................................................ 22
     Payments on Mortgage Loans.................................................................................................. 23
     Advances.................................................................................................................... 23
     Collection and Other Servicing Procedures................................................................................... 24
     Primary Mortgage Insurance.................................................................................................. 25
     Standard Hazard Insurance................................................................................................... 26
     Title Insurance Policies.................................................................................................... 27
     Claims Under Primary Mortgage Insurance Policies and Standard Hazard
         Insurance Policies; Other Realization Upon Defaulted Loan............................................................... 27
     Servicing Compensation and Payment of Expenses.............................................................................. 28
     Master Servicer............................................................................................................. 28
ADMINISTRATION................................................................................................................... 28
     Assignment of Mortgage Assets............................................................................................... 28
     Evidence as to Compliance................................................................................................... 31
     The Trustee................................................................................................................. 31
     Administration of the Security Account...................................................................................... 31
     Reports..................................................................................................................... 32
     Forward Commitments; Pre-Funding............................................................................................ 33
     Servicer Events of Default.................................................................................................. 33
     Rights Upon Servicer Event of Default....................................................................................... 33
     Amendment................................................................................................................... 34
     Termination................................................................................................................. 34
USE OF PROCEEDS.................................................................................................................. 35
THE DEPOSITOR.................................................................................................................... 35
CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS..................................................................................... 35
     General..................................................................................................................... 35
     Foreclosure................................................................................................................. 36
     Soldiers' and Sailors' Civil Relief Act..................................................................................... 41
     The Contracts............................................................................................................... 41
     The Title I Program......................................................................................................... 44
LEGAL INVESTMENT MATTERS......................................................................................................... 44
ERISA CONSIDERATIONS............................................................................................................. 45
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................................................................... 46
     Federal Income Tax Consequences For REMIC Securities........................................................................ 47
     Taxation of Regular Securities.............................................................................................. 48
     Taxation of Residual Securities............................................................................................. 54
     Treatment of Certain Items of REMIC Income and Expense...................................................................... 56
     Tax-Related Restrictions on Transfer of Residual Securities................................................................. 57
     Sale or Exchange of a Residual Security..................................................................................... 59
     Taxes That May Be Imposed on the REMIC Pool................................................................................. 60
     Liquidation of the REMIC Pool............................................................................................... 61
     Administrative Matters...................................................................................................... 61
     Limitations on Deduction of Certain Expenses................................................................................ 61
     Taxation of Certain Foreign Investors....................................................................................... 62
     Backup Withholding.......................................................................................................... 62
     Reporting Requirements...................................................................................................... 63
     Federal Income Tax Consequences for Securities as to Which
         No REMIC Election Is Made............................................................................................... 63
     Standard Securities..........................................................................................................63
     Premium and Discount........................................................................................................ 65
     Stripped Securities......................................................................................................... 66
     Reporting Requirements and Backup Withholding............................................................................... 69
     Taxation of Certain Foreign Investors....................................................................................... 69
     Debt Securities..............................................................................................................69
     Taxation of Securities Classified as Partnership Interests.................................................................. 70
PLAN OF DISTRIBUTION............................................................................................................. 70
RATINGS...........................................................................................................................71
LEGAL MATTERS.................................................................................................................... 71
FINANCIAL INFORMATION............................................................................................................ 71

INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS.................................................................................... A-1
</TABLE>
<PAGE>





                      [THIS PAGE INTENTIONALLY LEFT BLANK]






<PAGE>
                                SUMMARY OF TERMS

     This  summary is  qualified  in its  entirety by  reference to the detailed
information   appearing   elsewhere  in  this  Prospectus   Supplement  and  the
accompanying Prospectus. Reference is made to the Index to Location of Principal
Defined Terms for the location of certain capitalized terms.

Issuer:          AMRESCO Residential  Securities  Corporation
                 Mortgage Loan Trust 1996-4 (the "Trust").

Certificates     Offered:    $311,079,000    Mortgage    Loan
                 Pass-Through Certificates,  Series 1996-4 to
                 be issued in the following  Classes (each, a
                 "Class"):
<TABLE>
<CAPTION>
                 Initial Certificate   Pass-Through          
                  Principal Balance        Rate           Class
                 -------------------       ----           -----
                    <S>                      <C>          <C>           
                    $  9,163,000             6.03%        Class A-1 Certificates
                    $ 22,400,000             6.37%        Class A-2 Certificates
                    $ 17,600,000             6.85%        Class A-3 Certificates
                    $ 10,670,000             7.25%        Class A-4 Certificates
                    $ 13,100,000             7.60%(1)     Class A-5 Certificates
                    $238,146,000                  (2)     Class A-6 Certificates
</TABLE>

(1)  The Pass-Through  Rate with respect to the Class A-5 Certificates  shall be
the  lesser  of (i) as of any  Payment  Date  which  occurs  on or  prior to the
Clean-Up Call Date (as defined herein), 7.60% per annum and for any Payment Date
thereafter, 8.35% per annum and (ii) the weighted average of the Coupon Rates on
the  Mortgage  Loans in Group I, less  0.63% per annum  (the  "Fixed  Rate Group
Available Funds Cap").  The weighted  average of the Coupon Rates on the Initial
Mortgage Loans in Group I as of the Cut-Off Date is 10.646%.

(2)  On each Payment Date, the Class A-6 Pass-Through  Rate will be equal to the
lesser of (i) with  respect to any Payment  Date which occurs on or prior to the
Clean-Up Call Date, the rate equal to One-Month  LIBOR plus 0.31% per annum (and
for any Payment Date thereafter, One-Month LIBOR plus 0.62% per annum), and (ii)
the Adjustable Rate Group Available Funds Cap (as defined herein).  The weighted
average of the Coupon Rates on the Initial  Mortgage Loans in Group II as of the
Cut-Off Date is 9.897%.

                                    The  Class  A-1   Certificates,   Class  A-2
                                    Certificates,  Class A-3 Certificates, Class
                                    A-4  Certificates and Class A-5 Certificates
                                    are  collectively  referred to herein as the
                                    "Fixed  Rate  Group  Certificates,"  and the
                                    Class A-6  Certificates are also referred to
                                    herein  as  the   "Adjustable   Rate   Group
                                    Certificates."    The   Fixed   Rate   Group
                                    Certificates  and the Adjustable  Rate Group
                                    Certificates are collectively referred to as
                                    the "Class A Certificates."

Depositor:                          AMRESCO Residential  Securities  Corporation
                                    (the "Depositor"), a Delaware corporation.

Seller:                             AMRESCO  Residential   Mortgage  Corporation
                                    (the "Seller"), a Delaware corporation.

Servicers:                          Advanta Mortgage Corp. USA ("Advanta"), with
                                    principal executive offices located at 16875
                                    West Bernardo  Drive,  San Diego,  CA 92127,
                                    Long Beach Mortgage  Company ("Long Beach"),
                                    with principal  executive offices located at
                                    1100   Town   and   County   Road,   Orange,
                                    California  92868 and  Option  One  Mortgage
                                    Corporation  ("Option  One") with  principal
                                    executive offices located at 2020 East First
                                    Street, Suite 100, Santa Ana, CA 92705 (each
                                    a   "Servicer"   and    collectively,    the
                                    "Servicers").

Trustee:                            Bankers  Trust  Company,  a New York banking
                                    corporation (the  "Trustee").  The Trustee's
                                    principal  executive  office is located at 4
                                    Albany Street, New York, New York 10006.

                                       S-1
<PAGE>
Cut-Off Date:                       As of the  close of  business  on  August 1,
                                    1996.

Closing Date:                       On or about August 28, 1996.

Description of
the Certificates:                   The Mortgage Loan Pass-Through Certificates,
                                    Series  1996-4  (the   "Certificates")  will
                                    consist of the Class A Certificates,  one or
                                    more  classes of  subordinate  interest-only
                                    Certificates   and  a  residual  class  (the
                                    "Class R  Certificates"  and  together  with
                                    such  other  subordinate  Certificates,  the
                                    "Subordinate       Certificates").       The
                                    Certificates  will be issued  pursuant  to a
                                    Pooling   and   Servicing   Agreement   (the
                                    "Pooling  and  Servicing  Agreement")  to be
                                    dated  as  of  August  1,  1996,  among  the
                                    Depositor, the Seller, the Servicers and the
                                    Trustee.  Only the Class A Certificates will
                                    be offered hereby.

                                    On  the  Closing  Date,  an  aggregate  cash
                                    amount    of    approximately    $41,000,000
                                    (approximately $8,000,000 and $33,000,000 of
                                    which  shall  be  allocated  to  Group I and
                                    Group  II,   respectively)   (the  "Original
                                    Pre-Funded  Amount")  will be deposited in a
                                    trust  account  in the  name of the  Trustee
                                    (the "Pre-Funding  Account"). It is intended
                                    that  additional  fixed rate and  adjustable
                                    rate Mortgage Loans  satisfying the criteria
                                    specified  in  the  Pooling  and   Servicing
                                    Agreement (the "Subsequent  Mortgage Loans")
                                    will be  purchased  by the  Trust  from  the
                                    Depositor  from  time to  time on or  before
                                    September  20, 1996 from funds on deposit in
                                    the  Pre-Funding  Account.  Each  Subsequent
                                    Mortgage  Loan so acquired by the Trust will
                                    be  assigned  to one of  the  Mortgage  Loan
                                    Groups. As a result, the aggregate principal
                                    balance  of  the  Mortgage   Loans  in  each
                                    Mortgage  Loan  Group  will  increase  by an
                                    amount  equal  to  the  aggregate  principal
                                    balance of the related  Subsequent  Mortgage
                                    Loans so  purchased  and the  amount  in the
                                    Pre-Funding  Account  will  decrease  by the
                                    same amount.

                                    As  described  below,  on the Closing  Date,
                                    cash will be  deposited  in the  Capitalized
                                    Interest Account (as defined herein) held by
                                    the  Trustee.   Funds  in  the   Capitalized
                                    Interest  Account  will  be  applied  by the
                                    Trustee to cover  shortfalls  in interest on
                                    the   Certificates   attributable   to   the
                                    provisions   allowing   for   purchases   of
                                    Subsequent Mortgage Loans during the Funding
                                    Period  (as  described  under   "Pre-Funding
                                    Account") .

Denominations:                      The Class A  Certificates  are  issuable  in
                                    book   entry   form  in   minimum   original
                                    principal  amounts  of $1,000  and  integral
                                    multiples thereof.

The Mortgage Loans:                 The  mortgage  loans to be  conveyed  to the
                                    Trust by the  Depositor  on the Closing Date
                                    (the "Initial  Mortgage  Loans")  consist of
                                    fixed  and  adjustable   rate   conventional
                                    mortgage loans evidenced by promissory notes
                                    (the "Notes") secured by first lien deeds of
                                    trust,  security  deeds  or  mortgages  (the
                                    "Mortgages"), which are located in 40 states
                                    and the District of Columbia. The properties
                                    securing  the  Initial  Mortgage  Loans (the
                                    "Mortgaged Properties") consist primarily of
                                    single-family   residences   (which  may  be
                                    attached,  detached, part of a two- to four-
                                    family  dwelling,  a  condominium  unit or a
                                    unit in a  planned  unit  development).  The
                                    Mortgaged  Properties may be  owner-occupied
                                    and    non-owner     occupied     investment
                                    properties.  No  Loan-to-Value  Ratio (based
                                    upon   appraisals   made  at  the   time  of
                                    origination)  exceeded 90% as of the Cut-Off
                                    Date.  The  Initial  Mortgage  Loans are not
                                    insured by either  primary or pool  mortgage
                                    insurance   policies;    however,    certain
                                    distributions due to the Owners of the Class
                                    A Certificates (the "Owners") are insured by
                                    the  Certificate  Insurer  pursuant  to  the
                                    applicable Certificate Insurance Policy. See
                                    "Credit  Enhancement"  herein.  The Mortgage
                                    Loans are not  guaranteed  by the  Seller or
                                    any affiliate thereof.
                                       S-2
<PAGE>
                                    Unless   otherwise  noted,  all  statistical
                                    percentages  in this  Prospectus  Supplement
                                    are  measured  by  the  aggregate  principal
                                    balance of the Initial  Mortgage  Loans (the
                                    "Original Aggregate Loan Balance") or of the
                                    Initial  Mortgage  Loans  in the  applicable
                                    Mortgage Loan Group,  in each case as of the
                                    Cut-Off      Date.      The      statistical
                                    characteristics  of the Mortgage  Loans will
                                    vary  upon  the  transfer  into  Group I and
                                    Group II of Subsequent Mortgage Loans.

                                    Group I. As of the Cut-Off Date, the average
                                    Loan Balance of the Initial  Mortgage  Loans
                                    in  Group  I was  $78,422.15;  the  interest
                                    rates (the  "Coupon  Rates") of such Initial
                                    Mortgage Loans ranged from 7.500% to 16.750%
                                    per    annum;     the    weighted    average
                                    Loan-to-Value Ratio of such Initial Mortgage
                                    Loans  was  67.41%;   the  weighted  average
                                    Coupon Rate of such Initial  Mortgage  Loans
                                    was  10.646%  per  annum;  and the  weighted
                                    average  remaining  term to maturity of such
                                    Initial  Mortgage Loans was 323 months.  The
                                    remaining   terms  to  maturity  as  of  the
                                    Cut-Off Date of the Initial  Mortgage  Loans
                                    in Group I ranged  from  158  months  to 360
                                    months.  The  maximum  Loan  Balance  of the
                                    Initial  Mortgage Loans in Group I as of the
                                    Cut-Off   Date  was   $580,878.97.   Initial
                                    Mortgage   Loans   in   Group  I   requiring
                                    "balloon" payments represented not more than
                                    9.02% of the Original Aggregate Loan Balance
                                    of the Initial Mortgage Loans in Group I. No
                                    Initial Mortgage Loan in Group I will mature
                                    later than August 1, 2026.  As a  percentage
                                    of the  Original  Aggregate  Loan Balance of
                                    the  Initial  Mortgage  Loans  in  Group  I,
                                    86.40%   were   secured  by   mortgages   on
                                    single-family dwellings,  7.38% by mortgages
                                    on two- to four-family  dwellings,  2.73% by
                                    mortgages   on   condominiums,    2.94%   by
                                    mortgages  on  planned  unit   developments,
                                    0.28% by  mortgages on  manufactured  homes,
                                    0.18% by mortgages on  townhouses  and 0.09%
                                    by mortgages on other dwellings.

                                    All of the Initial Mortgage Loans in Group I
                                    (the "Fixed Rate Loans") bear  interest at a
                                    fixed  rate  for the  life  of such  Initial
                                    Mortgage Loans. 48.64%,  30.30%,  20.32% and
                                    0.75% of the Initial Mortgage Loans in Group
                                    I  were   originated  by  Berkeley   Federal
                                    Savings Bank  ("Berkeley"),  Option One, New
                                    Century Mortgage Corporation ("New Century")
                                    and  Walsh   Securities,   Inc.   ("Walsh"),
                                    respectively. See "The Initial Mortgage Loan
                                    Pools -- Initial  Mortgage Loans -- Group I"
                                    herein.

                                    Group  II.  As  of  the  Cut-Off  Date,  the
                                    average Loan Balance of the Initial Mortgage
                                    Loans  in  Group  II  was  $104,347.32;  the
                                    Coupon Rates of such Initial  Mortgage Loans
                                    ranged from 6.500% to 17.800% per annum; the
                                    weighted average Loan-to-Value Ratio of such
                                    Initial  Mortgage  Loans  was  72.84%;   the
                                    weighted average Coupon Rate of such Initial
                                    Mortgage Loans was 9.897% per annum; and the
                                    weighted average  remaining term to maturity
                                    of  such  Initial  Mortgage  Loans  was  352
                                    months.  The remaining  terms to maturity as
                                    of the Cut-Off Date of the Initial  Mortgage
                                    Loans in Group II ranged  from 117 months to
                                    360 months.  The maximum Loan Balance of the
                                    Initial Mortgage Loans in Group II as of the
                                    Cut-Off  Date was  $762,500.00.  None of the
                                    Initial  Mortgage  Loans in Group II contain
                                    "balloon" payments. No Initial Mortgage Loan
                                    in Group II will mature later than August 1,
                                    2026.   As  a  percentage  of  the  Original
                                    Aggregate   Loan   Balance  of  the  Initial
                                    Mortgage  Loans  in  Group  II,  6.74%  were
                                    secured by mortgages on two- to four- family
                                    dwellings,  3.56%  by  mortgages  on  condo-
                                    miniums,  5.93% by mortgages on planned unit
                                    developments,   83.42%   by   mortgages   on
                                    single-family dwellings,  0.27% by mortgages
                                    on manufactured homes and 0.09% by mortgages

<PAGE>

                                    on other  dwellings.  See "The Mortgage Loan
                                    Pools -- Initial Mortgage Loans -- Group II"
                                    herein.

                                       S-3

<PAGE>
                                    All of the Initial  Mortgage  Loans in Group
                                    II have maximum  Coupon Rates.  The weighted
                                    average  maximum  Coupon Rate of the Initial
                                    Mortgage  Loans in Group II is  16.882%  per
                                    annum,  with maximum Coupon Rates that range
                                    from  approximately  8.990% to  23.800%  per
                                    annum.  The Initial  Mortgage Loans in Group
                                    II have a weighted  average  gross margin as
                                    of the  Cut-Off  Date of  6.183%.  The gross
                                    margin  for the  Initial  Mortgage  Loans in
                                    Group II ranges from 3.625% to 10.300%.  The
                                    minimum   Coupon   Rates  for  the   Initial
                                    Mortgage Loans in Group II range from 6.500%
                                    to 17.800%.

                                    88.26%  of the  Initial  Mortgage  Loans  in
                                    Group II (the "Six-Month  LIBOR Loans") bear
                                    interest  at rates that  adjust,  along with
                                    the related monthly  payments,  semiannually
                                    based  on  Six-Month  LIBOR.  2.03%  of  the
                                    Six-Month  LIBOR  Loans  have  a  semiannual
                                    reset cap of 1%  substantially  all of which
                                    have a lifetime  reset cap of 7%.  97.91% of
                                    the Six-Month  LIBOR Loans have a semiannual
                                    reset  cap  of  1.5%,  substantially  all of
                                    which have a lifetime reset cap of 7%. 0.06%
                                    of  the   Six-Month   LIBOR   Loans  have  a
                                    semiannual  reset  cap of 3.0%  all of which
                                    have  a  lifetime   reset  cap  of  7%.  The
                                    Six-Month  LIBOR  Loans  consist  of Initial
                                    Mortgage Loans aggregating $181,054,508.25.

                                    11.66%  of the  Initial  Mortgage  Loans  in
                                    Group II (the "2/28 Loans") bear interest at
                                    a fixed rate of interest for a period of two
                                    years after  origination and thereafter have
                                    semiannual   interest   rate   and   payment
                                    adjustments at  frequencies  and in the same
                                    manner as the Six-Month LIBOR Loans.  87.99%
                                    of  the  2/28  Loans  have a  periodic  rate
                                    adjustment  cap of 1.5% and a lifetime reset
                                    cap of 7%.  12.01% of the 2/28  Loans have a
                                    periodic rate  adjustment  cap of 3.0% and a
                                    lifetime  reset  cap of 7%.  The 2/28  Loans
                                    consist    of   Initial    Mortgage    Loans
                                    aggregating $23,922,503.28.

                                    0.08% of the Initial Mortgage Loans in Group
                                    II (the "5/25  Loans")  bear  interest  at a
                                    fixed rate of interest  for a period of five
                                    years after  origination and thereafter have
                                    semiannual   interest   rate   and   payment
                                    adjustments at  frequencies  and in the same
                                    manner as the Six-Month  LIBOR Loans subject
                                    to a 1.5% periodic rate adjustment cap after
                                    the first adjustment. The 5/25 Loans consist
                                    of  Initial   Mortgage   Loans   aggregating
                                    $169,813.19.

                                    86.68%,  0.22%,  and  13.10% of the  Initial
                                    Mortgage  Loans in Group II were  originated
                                    by  Long  Beach,   Walsh  and  New  Century,
                                    respectively.

                                    All of the  Subsequent  Mortgage Loans to be
                                    included in the Trust have been purchased by
                                    the Seller from New Century and First Colony
                                    Financial   Group   ("First   Colony")   and
                                    identified for sale to the Trust.

Final Scheduled
Payment Dates:                      The Final  Scheduled  Payment Dates for each
                                    of  the   respective   Classes  of  Class  A
                                    Certificates are as follows,  although it is
                                    anticipated  that the actual  final  Payment
                                    Date for each Class may occur  earlier  than
                                    the  Final   Scheduled   Payment  Date.  See
                                    "Prepayment   and   Yield    Considerations"
                                    herein.                                    
                                      S-4
<PAGE>
<TABLE>
<CAPTION>
                                                                                      Month of
                                                                                   Final Scheduled
                                                                                    Payment Date
                                                                                    ------------
                                    <S>                                            <C> 
                                    Class A-1 Certificates:                           March, 2006
                                    Class A-2 Certificates:                        November, 2014
                                    Class A-3 Certificates:                           April, 2021
                                    Class A-4 Certificates:                         October, 2023
                                    Class A-5 Certificates:                         October, 2027
                                    Class A-6 Certificates:                         October, 2027
</TABLE>
Distributions--General:             On the  25th day of each  month,  or if such
                                    day is not a  Business  Day,  then  the next
                                    succeeding    Business    Day,    commencing
                                    September  25,  1996  (each such day being a
                                    "Payment   Date"),   the  Trustee   will  be
                                    required to  distribute to the Owners of the
                                    Fixed Rate Group  Certificates  of record as
                                    of  the  last  day  of  the  calendar  month
                                    immediately  preceding the calendar month in
                                    which such  Payment  Date  occurs and to the
                                    Owners  of the  Class  A-6  Certificates  of
                                    record as of the day  immediately  preceding
                                    such  Payment  Date  (each  such  date,  the
                                    "Record  Date")  the  "Class A  Distribution
                                    Amount" for the related Class which shall be
                                    the sum of (x) Current  Interest and (y) the
                                    Principal   Distribution   Amount   for  the
                                    related Class (each as defined below).

                                    For each  Payment  Date,  interest  due with
                                    respect to the Fixed Rate Group Certificates
                                    will be interest  which has accrued  thereon
                                    during  the   calendar   month   immediately
                                    preceding  the month in which  such  Payment
                                    Date  occurs;  the interest due with respect
                                    to the  Class A-6  Certificates  will be the
                                    interest  which has  accrued  thereon at the
                                    applicable   Pass-Through   Rate   from  the
                                    preceding  Payment Date (or from the Closing
                                    Date in the case of the first  Payment Date)
                                    to  and  including  the  day  prior  to  the
                                    current  Payment Date.  Each period referred
                                    to in the  prior  sentence  relating  to the
                                    accrual of interest is the "Accrual  Period"
                                    for   the   related   Class   of   Class   A
                                    Certificates.  All  calculations of interest
                                    on the Fixed Rate Group Certificates will be
                                    made on the basis of a 360-day  year assumed
                                    to   consist   of  twelve   30-day   months.
                                    Calculations  of  interest  on the Class A-6
                                    Certificates  will be made on the  basis  of
                                    the  actual  number of days  elapsed  in the
                                    related  Accrual  Period  and a year  of 360
                                    days.

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

Allocations of Interest
and  Principal:                     The Class A Distribution  Amount relating to
                                    each  Group  of  Mortgage   Loans  for  each
                                    Payment   Date  (to  the  extent  funds  are
                                    available therefor) shall be allocated among
                                    the Class A  Certificates  in the  following
                                    amounts  and  in  the  following   order  of
                                    priority:


                                    (i)  First,  to the  Owners  of  each of the
                                    Class A  Certificates  of the related Group,
                                    the related  Current  Interest on a pro rata
                                    basis (in  accordance  with the  amounts  of
                                    such Current  Interest) without any priority
                                    among such Class A Certificates; and

                                    (ii)  Second,  to the Owners of the  related
                                    Class  of  Class  A  Certificates   (A)  the
                                    Principal  Distribution  Amount (as  defined
                                    below)   applicable  to  Group  I  shall  be
                                    distributed  as follows:  (I) first,  to the
                                    Owners  of the Class  A-1  Certificates  the
                                    amount  necessary  to  reduce  the Class A-1
                                    Certificate   Principal   Balance   to   the
                                    targeted  balance for such  Payment  Date as
                                    set forth on the Targeted Balance
                                       S-5
<PAGE>
                                    Schedule   (such   amount,   the   "Targeted
                                    Amount") set forth as Annex II hereto, until
                                    the Class A-1 Certificate  Principal Balance
                                    is reduced to zero;  (II) second,  until the
                                    Class A-1 Certificate  Principal  Balance is
                                    reduced to zero,  to the Owners of the Class
                                    A-2 Certificates, the Principal Distribution
                                    Amount   remaining,   if  any,   after   the
                                    distribution  described  in clause (I) above
                                    until the Class  A-2  Certificate  Principal
                                    Balance is  reduced  to zero and,  after the
                                    Class A-1 Certificate  Principal Balance has
                                    been  reduced to zero,  to the Owners of the
                                    Class  A-2   Certificates,   the   Principal
                                    Distribution  Amount  until  the  Class  A-2
                                    Certificate  Principal Balance is reduced to
                                    zero (provided,  however,  that if the Class
                                    A-2 Certificate Principal Balance is reduced
                                    to zero  prior  to the date  the  Class  A-1
                                    Certificate  Principal Balance is reduced to
                                    zero,  the  Principal   Distribution  Amount
                                    shall be  distributed  to the  Owners of the
                                    Class A-1  Certificates  until the Class A-1
                                    Certificate  Principal Balance is reduced to
                                    zero; (III) third to the Owners of the Class
                                    A-3   Certificates   until   the  Class  A-3
                                    Certificate  Principal Balance is reduced to
                                    zero;  (IV)  fourth,  to the  Owners  of the
                                    Class A-4  Certificates  until the Class A-4
                                    Certificate  Principal Balance is reduced to
                                    zero;  and (V)  fifth,  to the Owners of the
                                    Class A-5  Certificates  until the Class A-5
                                    Certificate  Principal Balance is reduced to
                                    zero;  and  (B) the  Principal  Distribution
                                    Amount  applicable  to  Group  II  shall  be
                                    distributed  to the  Owners of the Class A-6
                                    Certificates until the Class A-6 Certificate
                                    Principal Balance is reduced to zero.

                                    See    "Description    of   the    Class   A
                                    Certificates--Distributions," "--Overcollat-
                                    eralization   Provisions"  and  "--Crosscol-
                                    lateralization   Provisions"  herein  for  a
                                    discussion     of    all    transfers    and
                                    disbursements   of   funds   held   in   the
                                    Certificate Account.

                                    "Current  Interest"  with  respect  to  each
                                    Class of Class A  Certificates  means,  with
                                    respect   to  any   Payment   Date  (i)  the
                                    aggregate  amount of interest accrued at the
                                    applicable   Pass-Through  Rate  during  the
                                    preceding  Accrual Period on the Certificate
                                    Principal  Balance  of the  related  Class A
                                    Certificates   immediately   prior  to  such
                                    Payment Date plus (ii) the Preference Amount
                                    (as defined below) as it relates to interest
                                    previously paid on such Class of the Class A
                                    Certificates prior to such Payment Date plus
                                    (iii) the Carry Forward Amount, if any, with
                                    respect   to   such   Class   of   Class   A
                                    Certificates.

                                    The "Carry  Forward  Amount" with respect to
                                    any  Class of the Class A  Certificates  for
                                    any  Payment  Date  is the  sum  of (x)  the
                                    amount,  if any,  by which  (i) the  Class A
                                    Distribution   Amount  (as  defined  herein)
                                    allocable   to   such   Class   as  of   the
                                    immediately  preceding Payment Date exceeded
                                    (ii) the amount of the  actual  distribution
                                    made to the  Owners of such Class of Class A
                                    Certificates on such  immediately  preceding
                                    Payment  Date plus (y) 30 days'  interest on
                                    the   interest   portion  of  such   amount,
                                    calculated at the related  Pass-Through Rate
                                    in  effect  with  respect  to such  Class of
                                    Class A Certificates  for the Accrual Period
                                    related to such Payment Date.

                                    The  Class  A-3,  Class  A-4 and  Class  A-5
                                    Certificates  are  "sequential  pay" Classes
                                    such that the  Owners of each such  Class of
                                    Certificates  will  receive no  payments  of
                                    principal  until the  Certificate  Principal
                                    Balance  of  each   Class   having  a  lower
                                    numerical  designation  has been  reduced to
                                    zero.
                                       S-6
<PAGE>
                                    The  credit  enhancement  provisions  of the
                                    Trust  result in a limited  acceleration  of
                                    principal  payments  to  the  Owners  of the
                                    Classes  of  Class  A  Certificates   during
                                    certain   periods   and  may  result  in  no
                                    payments of principal being allocated to any
                                    Class  of the  Class A  Certificates  during
                                    certain  periods.  See  "Description  of the
                                    Class        A        Certificates        --
                                    Overcollateralization     Provisions"    and
                                    "Description  of the Class A Certificates --
                                    Crosscollateralization  Provisions"  herein.
                                    Such credit enhancement provisions also have
                                    an effect on the weighted  average  lives of
                                    the Class A  Certificates.  See  "Prepayment
                                    and   Yield   Considerations"   herein.   In
                                    addition, the following discussion makes use
                                    of a number of technical defined terms which
                                    are defined under  "Description of the Class
                                    A      Certificates -- Overcollateralization
                                    Provisions" and  "Description of the Class A
                                    Certificates    --    Crosscollateralization
                                    Provisions" herein.

                                    On  each  Payment  Date,   distributions  in
                                    reduction  of  the   Certificate   Principal
                                    Balance of the Class A Certificates  will be
                                    made in the amounts  described  herein.  The
                                    "Principal  Distribution  Amount"  for  each
                                    Mortgage  Loan Group and Payment  Date shall
                                    be the lesser of:

                                    (a) the Total  Available  Funds (as  defined
                                    below) for the related  Mortgage  Loan Group
                                    plus any related Insured  Payments  actually
                                    made by the  Certificate  Insurer  minus the
                                    related Current Interest with respect to the
                                    related Class A Certificates; and

                                    (b) the excess, if any, of (i) the sum of:

                                            (A)  the   Preference   Amount  with
                                    respect to  principal  owed to the Owners of
                                    the  Class A  Certificates  for the  related
                                    Group that remains unpaid as of such Payment
                                    Date;

                                            (B) all  scheduled  installments  of
                                    principal  actually collected or advanced by
                                    the  related  Servicer  during  the  related
                                    Remittance   Period   and  all   unscheduled
                                    collections of principal (other than Prepaid
                                    Installments)   actually  collected  by  the
                                    related    Servicer   during   the   related
                                    Prepayment Period;

                                            (C)  the  principal  portion  of the
                                    Loan  Purchase  Price  with  respect to each
                                    Mortgage  Loan in the related  Mortgage Loan
                                    Group  that was  repurchased  on or prior to
                                    the related Monthly  Remittance Date, to the
                                    extent such  amount is actually  received by
                                    the  Trustee  on or  prior  to  the  related
                                    Monthly Remittance Date;

                                            (D) any Substitution  Amounts (i.e.,
                                    the excess, if any, of the Loan Balance of a
                                    Mortgage   Loan  being   replaced  over  the
                                    outstanding    principal    balance   of   a
                                    replacement  Mortgage Loan) delivered on the
                                    related    Monthly    Remittance   Date   in
                                    connection with a substitution of a Mortgage
                                    Loan in the related  Mortgage Loan Group, to
                                    the extent  such  Substitution  Amounts  are
                                    actually received by the Trustee on or prior
                                    to the related Monthly Remittance Date;

                                            (E)  all  Net  Liquidation  Proceeds
                                    actually  collected by the related  Servicer
                                    with  respect to the  Mortgage  Loans in the
                                    related   Mortgage  Loan  Group  during  the
                                    related  Prepayment  Period  (to the  extent
                                    such Net Liquidation Proceeds are related to
                                    principal)    to   the   extent   such   Net
                                    Liquidation  Proceeds are actually  received
                                    by the  Trustee  on or prior to the  related
                                    Monthly Remittance Date;
<PAGE>

                                            (F) the amount of any  Subordination
                                    Deficit with respect to the related Mortgage
                                    Loan Group for such Payment Date;
                                       S-7

<PAGE>
                                            (G)  the  portion  of  the  proceeds
                                    received   with   respect  to  the   related
                                    Mortgage  Loan  Group  by the  Trustee  upon
                                    termination of the Trust (to the extent such
                                    proceeds relate to principal);

                                            (H) with respect to each Group,  any
                                    moneys   released   from  the  Pre-  Funding
                                    Account as a prepayment of the related Class
                                    of Class A Certificates  on the Payment Date
                                    which  immediately  follows  the  end of the
                                    Funding Period; and

                                            (I) the amount of any  Subordination
                                    Increase  Amount with respect to the related
                                    Mortgage Loan Group for such Payment Date to
                                    the extent of any Net  Monthly  Excess  Cash
                                    Flow available for such purpose;

                                                       over

                                    (ii)  the   amount   of  any   Subordination
                                    Reduction Amount with respect to the related
                                    Mortgage Loan Group for such Payment Date.

                                    The "Remittance  Period" with respect to any
                                    Monthly   Remittance   Date  is  the  period
                                    commencing  on the  second  day of the month
                                    preceding  the  month in which  the  Monthly
                                    Remittance  Date  occurs  and  ending on the
                                    first day of the month in which such Monthly
                                    Remittance    Date   occurs.    A   "Monthly
                                    Remittance  Date" is any date on which funds
                                    on deposit  in the  Principal  and  Interest
                                    Account  are  required to be remitted by the
                                    Servicers to the Certificate Account,  which
                                    is the  20th day of each  month,  or if such
                                    day  is  not  a  Business   Day,   the  next
                                    succeeding   Business  Day,   commencing  in
                                    September,  1996. The Prepayment Period with
                                    respect to any  Monthly  Remittance  Date is
                                    the period commencing on the 16th day of the
                                    month  preceding  the  month  in  which  the
                                    Monthly Remittance Date occurs and ending on
                                    the  15th day of the  month  in  which  such
                                    Monthly  Remittance Date occurs (except that
                                    the first  Prepayment  Period shall commence
                                    on August 2, 1996 and end on  September  15,
                                    1996).

                                    A "Liquidated Mortgage Loan" is, in general,
                                    a  defaulted  Mortgage  Loan as to which the
                                    Servicer  has  determined  that all  amounts
                                    that it expects to recover on such  Mortgage
                                    Loan have been  recovered  (exclusive of any
                                    possibility of a deficiency judgment).

                                    The Owners of the Class A  Certificates  are
                                    entitled  to receive  ultimate  recovery  of
                                    Realized  Losses  which occur in the related
                                    Mortgage  Loan  Group  to  the  extent  such
                                    Realized   Losses  create  a   Subordination
                                    Deficit in the related  Mortgage Loan Group,
                                    and  payment in recovery of such losses will
                                    be in the form of an Insured  Payment on the
                                    next  following  Payment Date if not covered
                                    through Net Monthly Excess Cashflow from the
                                    related     Mortgage     Loan    Group    or
                                    crosscollateralization    from   the   other
                                    Mortgage Loan Group.

                                    A "Subordination  Deficit" with respect to a
                                    Mortgage  Loan  Group and a Payment  Date is
                                    the amount, if any, by which (x) the related
                                    Certificate Principal Balance,  after taking
                                    into account all distributions to be made on
                                    such  Payment  Date,  exceeds (y) the sum of
                                    (i)  the  aggregate  Loan  Balances  of  the
                                    Mortgage Loans in the related  Mortgage Loan
                                    Group  as of the  close of  business  on the
                                    last day of the  related  Prepayment  Period
                                    and (ii) the respective  amount,  if any, on
                                    deposit in the Pre-Funding Account as of the
                                    close  of  business  on the  last day of the
                                    related Remittance Period in respect of such
                                    Mortgage Loan Group.
                                       S-8
<PAGE>
                                    "Preference   Amount"   means   any   amount
                                    previously  distributed  to  an  Owner  on a
                                    Class A Certificate  that is recoverable and
                                    sought  to  be   recovered   as  a  voidable
                                    preference by a trustee in bankruptcy  under
                                    the United States Bankruptcy Code as amended
                                    from  time to  time,  in  accordance  with a
                                    final  nonappealable order of a court having
                                    competent jurisdiction.

                                    A   "Subordination   Increase  Amount"  with
                                    respect to a Mortgage Loan Group and Payment
                                    Date is the  amount  of Net  Monthly  Excess
                                    Cashflow actually applied as an acceleration
                                    of   principal   on  the  related   Class  A
                                    Certificates until the related Subordination
                                    Deficiency  Amount  (i.e.,  generally,   the
                                    excess,    if   any,   of   the    Specified
                                    Subordinated  Amount  over the  Subordinated
                                    Amount) is reduced to zero. A "Subordination
                                    Reduction Amount" with respect to a Mortgage
                                    Loan Group and a Payment  Date is the amount
                                    of principal on the related  Mortgage  Loans
                                    that would  otherwise be paid to the related
                                    Class   A   Certificates   and  is   instead
                                    available   to   satisfy   other  cash  flow
                                    priorities    of   the   Trust,    including
                                    distributions  to the  Owners of the Class R
                                    Certificates  until the Excess  Subordinated
                                    Amount (i.e., generally, the excess, if any,
                                    of  the   Subordinated   Amount   over   the
                                    Specified Subordinated Amount) is reduced to
                                    zero.   Net   Monthly    Excess    Cashflow,
                                    Subordination  Deficiency Amount,  Specified
                                    Subordinated Amount, Subordinated Amount and
                                    Excess  Subordinated  Amount are  defined in
                                    "Description  of the Class A  Certificates--
                                    Overcollateralization   Provisions--Overcol-
                                    lateralization   from  Cashflow   Structure"
                                    herein.

Servicing:                          Advanta, Long Beach and Option One will each
                                    serve as a Servicer  under the  Pooling  and
                                    Servicing  Agreement with respect to certain
                                    Mortgage   Loans.   Each  Servicer  will  be
                                    responsible for the servicing of the related
                                    Mortgage   Loans  and  will   receive   from
                                    interest   collected   on   the   applicable
                                    Mortgage  Loans a monthly  servicing  fee on
                                    each such  Mortgage  Loan  equal to the Loan
                                    Balance as of the  beginning  of the related
                                    Remittance    Period   multiplied   by   the
                                    applicable Servicing Fee Rate (such product,
                                    the "Servicing  Fee").  See "The Pooling and
                                    Servicing Agreement-- Servicing" herein.

                                    Each  Servicer  is  obligated  to make  cash
                                    advances   ("Advances")   with   respect  to
                                    delinquent  payments  of  principal  of  and
                                    interest on any  Mortgage  Loan,  other than
                                    Balloon  Payments  with  respect  to Balloon
                                    Mortgage Loans, serviced by it to the extent
                                    described   in    "Servicing   of   Mortgage
                                    Loans--Advances" herein. The Trustee will be
                                    obligated  as a  successor  servicer to make
                                    any such Advance if a Servicer  fails in its
                                    obligation to do so, to the extent  provided
                                    in the Pooling and Servicing Agreement.

                                    Credit  Enhancement:  The Credit Enhancement
                                    provided  for the  benefit  of the Owners of
                                    the Class A Certificates consists of (x) the
                                    overcollateralization   and   crosscollater-
                                    alization   mechanics   which   utilize  the
                                    internal cash flows of the Trust and (y) the
                                    Certificate  Insurance  Policies (as defined
                                    below).

                                    Overcollateralization.       The      credit
                                    enhancement  provisions  of the Trust result
                                    in a limited  acceleration of payment of the
                                    Class  A  Certificates  (in  the  aggregate)
                                    relative to the  amortization of the related
                                    Mortgage  Loans until the required  level of
                                    overcollateralization    is   reached.   The
                                    accelerated  amortization is achieved by the
                                    application  of certain  excess  interest to
                                    the  payment  of  principal  of the  Class A
                                    Certificates.   This  acceleration   feature
                                    creates,  with respect to each Mortgage Loan
                                    Group,   overcollateralization   (i.e.,  the
                                    excess  of the  aggregate  outstanding  Loan
                                    Balances  of  the  Mortgage   Loans  in  the
                                    related   Mortgage  Loan  Group,   over  the
                                    aggregate   related   Class  A   Certificate
                                    Principal Balance).  Once the required level
                                    of overcollateralization is reached, and
                                       S-9
<PAGE>
                                    subject to the  provisions  described in the
                                    next  paragraph,  the  acceleration  feature
                                    will cease,  until necessary to maintain the
                                    required level of overcollateralization.

                                    The Pooling and Servicing Agreement provides
                                    that,  subject to certain  floors,  caps and
                                    triggers,  the  required  level of  overcol-
                                    lateralization  with  respect  to a Mortgage
                                    Loan Group may  increase  or  decrease  over
                                    time.   An  increase   would   result  in  a
                                    temporary period of accelerated amortization
                                    of the Class A Certificates  to increase the
                                    actual level of overcollateralization to its
                                    required level; a decrease would result in a
                                    temporary period of decelerated amortization
                                    to    reduce    the    actual    level    of
                                    overcollateralization to its required level.
                                    See "Description of the Class A Certificates
                                    -- Overcollateralization Provisions" herein.

                                    As a result of the "sequential  pay" feature
                                    of   certain   of  the  Fixed   Rate   Group
                                    Certificates, any such accelerated principal
                                    will be paid to that Class or Classes of the
                                    Fixed Rate Group  Certificates then entitled
                                    to receive distributions of principal.

                                    Crosscollateralization.  In  addition to the
                                    foregoing,   the   Pooling   and   Servicing
                                    Agreement  provides for  crosscollateraliza-
                                    tion  through  the  application  of  certain
                                    excess  amounts  generated  by one  Mortgage
                                    Loan Group to fund  shortfalls  in Available
                                    Funds and the required overcollateralization
                                    level  in the  other  Mortgage  Loan  Group,
                                    subject to certain  prior debt  service  and
                                    credit  enhancement   requirements  of  such
                                    Mortgage Loan Group.

                                    See "Prepayment  and Yield  Considerations",
                                    "Description  of the Class A  Certificates--
                                    Overcollateralization     Provisions"    and
                                    "Description  of the Class A  Certificates--
                                    Crosscollateralization   Provisions"  herein
                                    and "Credit Enhancement" in the Prospectus.

                                    Certificate    Insurance   Policies.    MBIA
                                    Insurance   Corporation  (the   "Certificate
                                    Insurer") will issue the financial  guaranty
                                    insurance    policies   (the    "Certificate
                                    Insurance  Policies"),  one with  respect to
                                    the Fixed  Rate Group  Certificates  and one
                                    with  respect to the  Adjustable  Rate Group
                                    Certificates,  pursuant  to  which  it  will
                                    irrevocably  and  unconditionally  guarantee
                                    payment on each  Payment Date to the Trustee
                                    for the  benefit of the Owners of each Class
                                    of Class A  Certificates  of an amount equal
                                    to the  Insured  Payment  for  such  Payment
                                    Date. The amount of the actual  payment,  if
                                    any, made by the Certificate  Insurer to the
                                    Owners of the Class A Certificates under the
                                    related Certificate Insurance Policy on each
                                    Payment Date (the "Insured  Payment") is the
                                    sum  of (i)  any  shortfall  in  the  amount
                                    required  to pay the  Subordination  Deficit
                                    for such  Payment  Date from a source  other
                                    than  the  related   Certificate   Insurance
                                    Policy,  (ii) any  shortfall  in the  amount
                                    required  to pay Current  Interest  for such
                                    Payment  Date from a source  other  than the
                                    related  Certificate  Insurance  Policy  and
                                    (iii) any  shortfall in the amount  required
                                    to  pay  the  Preference   Amount  for  such
                                    Payment  Date from a source  other  than the
                                    related  Certificate  Insurance Policy.  The
                                    effect of the Certificate Insurance Policies
                                    is  to  guaranty   the  timely   payment  of
                                    interest on, and the ultimate payment of the
                                    principal  amount of,  each Class of Class A
                                    Certificates.  No  payments  in  respect  of
                                    principal will be made under the Certificate
                                    Insurance  Policies  unless a  Subordination
                                    Deficit occurs.
<PAGE>

                                    Except upon the  occurrence  of a default by
                                    the  Certificate  Insurer,  the  Certificate
                                    Insurer  shall  have the  right to  exercise
                                    certain  rights of the Owners of the related
                                    Class A  Certificates,  as  specified in the
                                    Pooling and Servicing Agreement, without any
                                    consent of such Owners;  and such Owners may
                                    exercise  such  rights  only  with the prior
                                    written consent of the Certificate  Insurer,
                                    except  as   provided  in  the  Pooling  and
                                    Servicing  Agreement.  In  addition,  to the
                                    extent
                                      S-10
<PAGE>
                                    of    unreimbursed    payments   under   the
                                    Certificate    Insurance    Policies,    the
                                    Certificate  Insurer will be  subrogated  to
                                    the  rights  of the  Owners  of the  related
                                    Class A  Certificates  on which such Insured
                                    Payments were made. In connection  with each
                                    Insured   Payment  on  a  related   Class  A
                                    Certificate,       the      Trustee,      as
                                    attorney-in-fact for the Owner thereof, will
                                    be  required  to assign  to the  Certificate
                                    Insurer   the  rights  of  such  Owner  with
                                    respect  to the Class A  Certificate  to the
                                    extent of such Insured Payment.

                                    The  Certificate  Insurance  Policies do not
                                    guarantee any specified  rate of prepayments
                                    (including,  in the  case of the  Class  A-1
                                    Certificates,  distributions  in  accordance
                                    with the Targeted Balance Schedule),  nor do
                                    the Certificate  Insurance  Policies provide
                                    funds  to  redeem  the  Certificates  on any
                                    specified  date. The  Certificate  Insurer's
                                    obligation  under the Certificate  Insurance
                                    Policies  will be  discharged  to the extent
                                    that funds are  received  by the Trustee for
                                    distribution  to the  Owners  of the Class A
                                    Certificates.    Also,    the    Certificate
                                    Insurance  Policy  for the  Adjustable  Rate
                                    Group  does not  insure  the  payment of the
                                    Available Funds Cap Carry-Forward Amount (as
                                    defined   herein).   See  "The   Certificate
                                    Insurance   Policies  and  the   Certificate
                                    Insurer" herein.

Pre-Funding  Account:               On the Closing Date, the Original Pre-Funded
                                    Amount will be deposited in the  Pre-Funding
                                    Account  which  account  will be in the name
                                    of, and maintained by, the Trustee on behalf
                                    of the Trust and used to acquire  Subsequent
                                    Mortgage  Loans for  addition to Group I and
                                    Group II. With respect to each Group, during
                                    the period (the  "Funding  Period") from and
                                    including   the   Closing   Date  until  the
                                    earliest of (i) the date on which the amount
                                    on deposit in the  Pre-Funding  Account with
                                    respect  to the  related  Group is less than
                                    $100,000,  and (ii)  September 20, 1996, the
                                    Pre-Funded  Amount will be maintained in the
                                    Pre-Funding Account. The Original Pre-Funded
                                    Amount  will be reduced  during the  Funding
                                    Period  by  the  amount   thereof   used  to
                                    purchase   Subsequent   Mortgage   Loans  in
                                    accordance  with the Pooling  and  Servicing
                                    Agreement.  The  amount  on  deposit  in the
                                    Pre-Funding  Account  at  any  time  is  the
                                    "Pre-Funded  Amount".   Subsequent  Mortgage
                                    Loans purchased by and added to the Trust on
                                    any  date  (each,  a  "Subsequent   Transfer
                                    Date") must  satisfy the  criteria set forth
                                    in the Pooling and Servicing Agreement.  Any
                                    Pre-Funded  Amount  remaining  at the end of
                                    the  Funding  Period for the  related  Group
                                    will be  distributed  to the  Owners  of the
                                    related Class of Class A  Certificates  then
                                    entitled   to   receive   distributions   of
                                    principal   on   the   Payment   Date   that
                                    immediately  follows the end of such Funding
                                    Period  in  reduction  of  the   Certificate
                                    Principal    Balance    of   such    Owners'
                                    Certificates,  thus  resulting  in a partial
                                    principal  prepayment of such Class of Class
                                    A  Certificates  as  specified  herein under
                                    "Description    of    the     Certificates--
                                    Distributions."   All   interest  and  other
                                    investment earnings on amounts on deposit in
                                    the Pre-Funding Account will be deposited in
                                    the  Capitalized   Interest   Account.   The
                                    Pre-Funding  Account will not be an asset of
                                    the REMIC (as defined herein).

                                    
                                    Although no  assurance  can be given,  it is
                                    intended  that  the   principal   amount  of
                                    Subsequent  Mortgage Loans sold to the Trust
                                    and   added  to  the  Trust   will   require
                                    application  of  substantially  all  of  the
                                    Original  Pre-Funded  Amount  and  it is not
                                    intended  that  there  will be any  material
                                    amount of  principal  prepaid to the holders
                                    of any  Class  of the  Class A  Certificates
                                    from the Pre-Funding  Account.  In the event
                                    that  the   Depositor   is  unable  to  sell
                                    Subsequent Mortgage Loans to the Trust in an
                                    amount  equal  to  the  Original  Pre-Funded
                                    Amount,  principal  prepayments to Owners of
                                    the   related   Class   of   the   Class   A
                                    Certificates  will  occur no later  than the
                                    Payment Date in September  1996 in an amount
                                    equal to the Pre-Funded  Amount with respect
                                    to the related Mortgage Loan Group remaining
                                    at the end of the applicable Funding Period.
                                      S-11
<PAGE>
Capitalized Interest Account:       On the Closing Date,  cash will be deposited
                                    in  a  trust   account   (the   "Capitalized
                                    Interest  Account")  in  the  name  of,  and
                                    maintained  by, the Trustee on behalf of the
                                    Trust.   The   amount  on   deposit  in  the
                                    Capitalized   Interest  Account,   including
                                    reinvestment income thereon, will be used by
                                    the Trustee to fund the  excess,  if any, of
                                    (i)  the  sum  of  the  amount  of  interest
                                    accruing    at    the    weighted    average
                                    Pass-Through  Rate in the case of the  Fixed
                                    Rate Group  Certificates  and the applicable
                                    Pass-Through  Rate  on the  Adjustable  Rate
                                    Certificates  on the  amount  by  which  the
                                    aggregate  Class  A  Certificate   Principal
                                    Balance of the related  Class(es) of Class A
                                    Certificates   exceeds  the  aggregate  Loan
                                    Balance of the Mortgage Loans in the related
                                    Group plus the Trustee Fee  accruing on such
                                    excess  balance  over (ii) the amount of any
                                    reinvestment  income on monies on deposit in
                                    the  Pre-Funding  Account.  Such  amounts on
                                    deposit will be so applied by the Trustee on
                                    the Payment Date in  September  1996 to fund
                                    such excess,  if any. Any amounts  remaining
                                    in  the  Capitalized  Interest  Account  not
                                    needed for such  purpose will be paid to the
                                    Depositor  at  the  end  of  the  applicable
                                    Funding  Period.  The  Capitalized  Interest
                                    Account  will not be an  asset of the  REMIC
                                    (as defined herein).

Mandatory Prepayment of
Certificates:                       In  the  event   that  at  the  end  of  the
                                    applicable  Funding  Period,  not all of the
                                    Original  Pre-Funded Amount has been used to
                                    acquire Subsequent  Mortgage Loans, then the
                                    Owners  of the  related  Class  of  Class  A
                                    Certificates   then   entitled   to  receive
                                    distributions  of  principal  will receive a
                                    prepayment no later than the Payment Date in
                                    September  1996 in an  amount  equal  to the
                                    portion of the  Original  Pre-Funded  Amount
                                    remaining   and  allocable  to  the  related
                                    Group.

Optional Termination:               The Owners of Class R Certificates will have
                                    the right to purchase all the Mortgage Loans
                                    on any  Monthly  Remittance  Date  after the
                                    date on which  the  Outstanding  Certificate
                                    Principal  Balance has declined to less than
                                    10% of the  original  Certificate  Principal
                                    Balance (the "Clean-Up Call Date").  If such
                                    Owners  do  not  exercise  such  right,  the
                                    Servicers   will   also   have  the   right,
                                    collectively,   to   purchase   all  of  the
                                    Mortgage  Loans  they are  servicing  on any
                                    monthly Remittance Date when the outstanding
                                    Certificate  Principal  Balance has declined
                                    to 5% or  less of the  original  Certificate
                                    Principal  Balance and, if the  Servicers do
                                    not  exercise  such right,  the  Certificate
                                    Insurer  shall  have  such  right.  Any such
                                    purchase by the Servicers or the Certificate
                                    Insurer  will be  required to be made on the
                                    same Monthly  Remittance  Date,  so that the
                                    Trust  would  be   liquidated  on  the  next
                                    succeeding  Payment  Date.  See "The Pooling
                                    and  Servicing  Agreement--Optional Termina-
                                    tion" herein.

Book-Entry Registration
of the Class A
Certificates:                       The Class A  Certificates  will initially be
                                    issued in book-entry form. Persons acquiring
                                    beneficial ownership interests in such Class
                                    A  Certificates  ("Beneficial  Owners")  may
                                    elect to hold their  interests  through  The
                                    Depository  Trust  Company  ("DTC"),  in the
                                    United  States,  or Central de  Livraison de
                                    Valeurs  Mobilieres,  S.A.  ("CEDEL") or the
                                    Euroclear System  ("Euroclear"),  in Europe.
                                    Transfers within DTC, CEDEL or Euroclear, as
                                    the case may be, will be in accordance  with
                                    the usual rules and operating  procedures of
                                    the relevant system.  So long as the Class A
                                    Certificates are Book-Entry Certificates (as
                                    defined herein),  such  Certificates will be
                                    evidenced   by  one  or  more   Certificates
                                    registered   in  the  name  of  Cede  &  Co.
                                    ("Cede"),  as the  nominee  of DTC or one of
                                    the  European  Depositaries.   Cross  market
                                    transfers  between persons holding  directly
                                    or indirectly  through DTC, on the one hand,
                                    and   counterparties   holding  directly  or
                                    indirectly  through CEDEL or  Euroclear,  on
                                    the other,  will be  effected by DTC through
                                    Citibank  N.A.  ("Citibank")  or  the  Chase
                                    Manhattan
                                      S-12
<PAGE>
                                    Bank,  and  together  with   Citibank,   the
                                    "European   Depositaries"),   the   relevant
                                    depositaries   of   CEDEL   and   Euroclear,
                                    respectively,   and  each  a   participating
                                    member of DTC. The Class A Certificates will
                                    initially be registered in the name of Cede.
                                    The   interests   of  the   Owners  of  such
                                    Certificates    will   be   represented   by
                                    book-entries  on  the  records  of  DTC  and
                                    participating members thereof. No Beneficial
                                    Owner   will  be   entitled   to  receive  a
                                    definitive  certificate   representing  such
                                    person's interest,  except in the event that
                                    Definitive  Certificates (as defined herein)
                                    are issued  under the limited  circumstances
                                    described  herein.  All  references  in this
                                    Prospectus   Supplement   to  any   Class  A
                                    Certificates    reflect    the   rights   of
                                    Beneficial Owners only as such rights may be
                                    exercised  through DTC and its participating
                                    organizations  for so long  as such  Class A
                                    Certificates    are   held   by   DTC.   See
                                    "Description  of the Class A Certificates --
                                    Book-Entry   Registration  of  the  Class  A
                                    Certificates"  herein,  and  Annex I hereto,
                                    and   "Description  of  the   Certificates--
                                    Book-Entry Registration" in the Prospectus.

Ratings:                            It is a condition of issuance of the Class A
                                    Certificates  that the Class A  Certificates
                                    receive  ratings  of  "AAA"  by  Standard  &
                                    Poor's,   A  Division  of  The   McGraw-Hill
                                    Companies  ("Standard  & Poor's"),  "Aaa" by
                                    Moody's Investors Service, Inc. ("Moody's"),
                                    and "AAA" by Fitch Investors  Service,  L.P.
                                    ("Fitch").  Standard & Poor's,  Moody's  and
                                    Fitch are referred to herein collectively as
                                    the "Rating Agencies." The ratings issued by
                                    the  Rating   Agencies  on  the  payment  of
                                    principal  and  interest  on the  Class  A-6
                                    Certificates do not cover the payment of the
                                    Available Funds Cap Carry-Forward Amounts. 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   entity.    See
                                    "Prepayment  and Yield  Considerations"  and
                                    "Ratings"  herein. No person is obligated to
                                    maintain any rating on any Certificate, and,
                                    accordingly,  there can be no assurance that
                                    the   ratings   assigned  to  any  Class  of
                                    Certificates  upon initial  issuance thereof
                                    will not be lowered or withdrawn at any time
                                    thereafter.

                                    Ratings of the Class A-1 Certificates.  With
                                    respect to the Class A-1  Certificates,  the
                                    ratings assigned to such Certificates do not
                                    address the likelihood  that the Certificate
                                    Principal  Balance  of  such  Class  will be
                                    reduced  in  accordance  with  the  Targeted
                                    Balance   Schedule.    While   the   related
                                    Certificate  Insurance Policy guarantees the
                                    timely   payment  of  interest  on  and  the
                                    ultimate  payment of the principal amount of
                                    the Class A-1  Certificates,  the payment of
                                    principal  in  accordance  with the Targeted
                                    Balance  Schedule and the payment in full of
                                    the  Class A-1  Certificates  on or prior to
                                    such  Final  Scheduled  Payment  Date is not
                                    guaranteed by the Certificate Insurer.

Risk Factors:                       Credit Considerations.  For information with
                                    regard  to  the  Mortgage  Loans  and  their
                                    related risks,  see "Risk  Factors--Risk  of
                                    Higher    Delinquencies    Associated   with
                                    Guidelines"  and "The  Mortgage  Loan  Pool"
                                    herein.

                                    Prepayment  Considerations.  For information
                                    regarding the consequences of prepayments of
                                    the Mortgage Loans and of the failure of the
                                    Depositor  to  convey  Subsequent   Mortgage
                                    Loans to the Trust during the Funding Period
                                    in  an   amount   equal   to  the   Original
                                    Pre-Funded Amount, see "Prepayment and Yield
                                    Considerations"   and   "Risk   Factors   --
                                    Sensitivity  to   Prepayments"   and  "--The
                                    Subsequent   Mortgage  Loans  and  the  Pre-
                                    Funding Account" herein.

                                    Other  Considerations.  For a discussion  of
                                    other risk factors that should be considered
                                    by  prospective  investors  in the  Class  A
                                    Certificates,  see "Risk Factors" herein and
                                    in the Prospectus.
                                      S-13
<PAGE>
Federal Tax Aspects:                An election  will be made to treat the Trust
                                    Estate (exclusive of the Pre-Funding Account
                                    and  the   Capitalized   Interest   Account)
                                    created  by  the   Pooling   and   Servicing
                                    Agreement   as  a  "real   estate   mortgage
                                    investment    conduit"    ("REMIC").     The
                                    Certificates   (other   than  the   Class  R
                                    Certificates)   will   constitute   "regular
                                    interests"   in  the  REMIC.   The  Class  R
                                    Certificates   will  be  designated  as  the
                                    "residual interest" in the REMIC.

                                    Owners   of  the   Class   A   Certificates,
                                    including   Owners  that  generally   report
                                    income  on the cash  method  of  accounting,
                                    will be required to include  interest on the
                                    Class A Certificates in income in accordance
                                    with the accrual method of  accounting.  The
                                    Class A  Certificates  may be  considered to
                                    have  been   issued  with   original   issue
                                    discount or at a premium.  Any such original
                                    issue  discount  will be  includable  in the
                                    income  of the Owner as it  accrues  under a
                                    method  taking into account the  compounding
                                    of   interest   and  using  the   Prepayment
                                    Assumption.   See   "Prepayment   and  Yield
                                    Considerations"  and "Certain Federal Income
                                    Tax  Consequences"  herein.  Premium  may be
                                    deductible by the Owner either as it accrues
                                    or   when   principal   is   received.    No
                                    representation  is  made as to  whether  the
                                    Mortgage  Loans  will  prepay in  accordance
                                    with the Prepayment Assumption, or any other
                                    rate.  In  general,   as  a  result  of  the
                                    qualification of the Class A Certificates as
                                    regular  interests  in a REMIC,  the Class A
                                    Certificates  will be treated as "qualifying
                                    real property loans" under Section 593(d) of
                                    the  Internal   Revenue  Code  of  1986,  as
                                    amended  (the   "Code"),   "regular  .  .  .
                                    interest(s)   in  a  REMIC"  under   Section
                                    7701(a)(19)(C)  of the Code and "real estate
                                    assets" under Section  856(c) of the Code in
                                    the same  proportion  that the assets in the
                                    REMIC  consist of  qualifying  assets  under
                                    such sections. In addition,  interest on the
                                    Class  A  Certificates  will be  treated  as
                                    "interest   on   obligations    secured   by
                                    mortgages on real  property"  under  Section
                                    856(c) of the Code to the  extent  that such
                                    Certificates  are  treated  as "real  estate
                                    assets" under Section 856(c) of the Code.

ERISA Considerations:               A fiduciary of any employee  benefit plan or
                                    other retirement  arrangement subject to the
                                    Employee  Retirement  Income Security Act of
                                    1974, as amended ("ERISA"),  or Section 4975
                                    of  the  Code  (a  "Plan")   should   review
                                    carefully  with its legal  advisors  whether
                                    the  purchase  or  holding  of the  Class  A
                                    Certificates  offered hereby could give rise
                                    to a  transaction  that is  prohibited or is
                                    not otherwise  permitted  either under ERISA
                                    or Section 4975 of the Code or whether there
                                    exists  any   statutory  or   administrative
                                    exemption   applicable   to  an   investment
                                    therein.

                                    The U.S.  Department  of Labor has issued to
                                    the   Underwriters   individual   prohibited
                                    transaction   exemptions   which   generally
                                    exempt  from the  application  of certain of
                                    the  prohibited  transaction  provisions  of
                                    Section  406 of ERISA and the  excise  taxes
                                    imposed on such  prohibited  transactions by
                                    Sections   4975(a)   and  (b)  of  the  Code
                                    transactions relating to the purchase,  sale
                                    and  holding  of  pass-through  certificates
                                    underwritten  by the  Underwriters  and  the
                                    servicing  and  operation  of related  asset
                                    pools,  provided that certain conditions are
                                    satisfied.

                                    A  fiduciary  of a Plan  should  review  the
                                    sections entitled "ERISA  Considerations" in
                                    the  Prospectus  and  this   Supplement  and
                                    consider the issues discussed  therein,  and
                                    should consult with its legal advisors prior
                                    to  making  an  investment  in the  Class  A
                                    Certificates.

Legal Investment
  Considerations:                   The  Class A  Certificates  will  constitute
                                    "mortgage  related  securities" for purposes
                                    of the Secondary Mortgage Market Enhancement
                                    Act of  1984  ("SMMEA")  for so long as they
                                    are rated in one of the two highest rating
                                      S-14
<PAGE>
                                    categories   by  one  or   more   nationally
                                    recognized statistical rating organizations.
                                    As such,  the Class A  Certificates  will be
                                    legal  investments  for certain  entities to
                                    the  extent  provided  in SMMEA,  subject to
                                    state laws  overriding  SMMEA.  In addition,
                                    institutions whose investment activities are
                                    subject   to  review  by  federal  or  state
                                    regulatory  authorities may be or may become
                                    subject  to   restrictions,   which  may  be
                                    retroactively  imposed  by  such  regulatory
                                    authorities,   on  the  investment  by  such
                                    institutions  in certain  forms of  mortgage
                                    related  securities.   Furthermore,  certain
                                    states have enacted  legislation  overriding
                                    the legal investment provisions of SMMEA. In
                                    addition,  institutions whose activities are
                                    subject   to  review  by  federal  or  state
                                    regulatory  authorities may be or may become
                                    subject  to   restrictions,   which  may  be
                                    retroactively  imposed  by  such  regulatory
                                    authorities,   on  the  investment  by  such
                                    institutions  in certain  forms of  mortgage
                                    related securities.
                                      S-15
<PAGE>
                                  RISK FACTORS

         Prospective  investors in the Class A Certificates  should consider the
following  risk  factors  (as well as the risk  factors  set forth  under  "Risk
Factors"  in the  Prospectus)  in  connection  with the  purchase of the Class A
Certificates.

         Sensitivity to Prepayments. A majority of the Mortgage Loans may not be
prepaid in whole or,  above a certain  percentage,  in part at any time  without
penalty. See "The Portfolio of Mortgage Loans--Prepayment  Penalties" herein for
a description of prepayment penalty provisions applicable to the Mortgage Loans.
In addition,  all of the Mortgage Loans contain due-on-sale provisions which, to
the extent enforced by the related  Servicer,  will result in prepayment of such
Mortgage  Loans.  Furthermore,  the Seller may  initiate a  refinance  policy as
described in "The Portfolio of Mortgage Loans-Prepayment Penalties" herein which
could have an impact on prepayments of the Mortgage  Loans.  See "Prepayment and
Yield   Considerations"   herein  and   "Certain   Legal   Aspects  of  Mortgage
Assets--Enforceability  of Certain  Provisions" in the  Prospectus.  The rate of
prepayments on fixed rate mortgage loans, such as the Mortgage Loans in Group I,
and 2/28  Loans  and 5/25  Loans,  which  are or will be a part of Group  II, is
sensitive to prevailing interest rates.  Generally, if prevailing interest rates
fall significantly below the interest rates on the Mortgage Loans in Group I, or
the applicable rates on the 2/28 Loans and 5/25 Loans,  such loans are likely to
be subject to higher  prepayment  rates than if  prevailing  rates  remain at or
above the  interest  rates on the  Mortgage  Loans in Group I or the  applicable
rates on the 2/28 Loans and 5/25 Loans. Conversely, if prevailing interest rates
rise  significantly  above the interest  rates on the Mortgage Loans in Group I,
the rate of prepayments is likely to decrease.

         The average  life of the Class A  Certificates,  and, if  purchased  at
other than par, the yields realized by Owners of the Class A Certificates,  will
be  sensitive  to levels  of  payment  (including  prepayments  relating  to the
Mortgage  Loans (the  "Prepayments"))  on the  Mortgage  Loans and the method of
allocating such payments among the Class A Certificates.  In general,  the yield
on a Class A  Certificate  that is purchased  at a premium from the  outstanding
principal amount thereof will be adversely affected by a higher than anticipated
level  of  Prepayments  of the  Mortgage  Loans  and  enhanced  by a lower  than
anticipated  level.  Conversely,  the  yield  on a Class A  Certificate  that is
purchased at a discount from the  outstanding  principal  amount thereof will be
enhanced  by a higher  than  anticipated  level  of  Prepayments  and  adversely
affected by a lower than  anticipated  level.  The Servicers  have agreed in the
Pooling  and  Servicing  Agreement  not to target  Mortgagors  in their  related
Mortgage Loan Group in  solicitations to borrowers to refinance their mortgages,
unless such solicitation is consistent with the Seller's  refinance policy.  See
"Prepayment and Yield Considerations" herein.

         The  Subsequent  Mortgage  Loans and the  Pre-Funding  Account.  If the
principal  amount of eligible  Subsequent  Mortgage Loans  available  during the
applicable  Funding  Period and sold by the  Depositor to the Trust is less than
100% of the Original  Pre-Funded  Amount, a prepayment of principal to Owners of
the related Class of the Class A Certificates  then entitled to receive payments
of principal  will occur as described  herein.  In addition,  any  conveyance of
Subsequent Mortgage Loans is subject to the following conditions,  among others:
(i) each such  Subsequent  Mortgage  Loan must satisfy the  representations  and
warranties specified in the agreement pursuant to which such Subsequent Mortgage
Loans are transferred to the Trust (each a "Subsequent  Transfer Agreement") and
in the Pooling and Servicing Agreement;  (ii) the Depositor will not select such
Subsequent  Mortgage  Loans in a  manner  that it  believes  is  adverse  to the
interest of the Owners of the Certificates or the Certificate Insurer; (iii) the
Depositor will deliver certain  opinions of counsel with respect to the validity
of the conveyance of such Subsequent Mortgage Loans; and (iv) as of each cut-off
date (each, a "Subsequent Cut-Off Date") applicable thereto, the Mortgage Loans,
including the  Subsequent  Mortgage  Loans to be conveyed by the Depositor as of
such Subsequent Cut-Off Date, will satisfy the criteria set forth in the Pooling
and  Servicing   Agreement,   as  described  herein  under  "The  Mortgage  Loan
Pool--Conveyance of Subsequent Mortgage Loans."

         To the extent that amounts on deposit in the  Pre-Funding  Account have
not been fully applied to the purchase of Subsequent Mortgage Loans by the Trust
for inclusion in the related  Mortgage  Loan Group by the end of the  applicable
Funding Period, the Owners of the related Class of the Class A Certificates then
entitled to receive payments of principal will receive a prepayment of principal
in an amount equal to the related Pre-Funded Amount remaining in the Pre-Funding
Account on the first Payment Date following the end of the Funding Period (in no
                                      S-16
<PAGE>
event later than the September 1996 Payment Date). Although no assurances can be
given, the Depositor  expects that the principal  amount of Subsequent  Mortgage
Loans  sold to the Trust will  require  the  application  of  substantially  all
amounts on deposit in the Pre-Funding Account and that there will be no material
principal  prepayment  to the  Owners  of the  Class  A  Certificates  from  the
Pre-Funding Account.

         Each  Subsequent  Mortgage Loan must satisfy the  eligibility  criteria
referred  to  above at the  time of its  addition.  Following  the  transfer  of
Subsequent Mortgage Loans, it is anticipated that the aggregate  characteristics
of the Mortgage Loans then held in the related Mortgage Loan Group will not vary
significantly  from those of the Initial  Mortgage Loans. See "The Mortgage Loan
Pool--Conveyance of Subsequent Mortgage Loans" herein.

         The  Seller  has  acquired  and  identified  for  sale  to the  Trust a
sufficient  amount of  Subsequent  Mortgage  Loans to fully utilize the Original
Pre-Funding Amount.

         Risk  of  Higher   Delinquencies   Associated  with   Guidelines.   The
Underwriting  Guidelines  (as described  herein under "The Portfolio of Mortgage
Loans--Guidelines") are intended to assess the credit quality of a mortgagor and
the  value of the  mortgaged  property  and to  evaluate  the  adequacy  of such
property as collateral  for the mortgage  loan.  The  Originators  provide loans
primarily  to  mortgagors  who do not qualify for loans  conforming  to FNMA and
FHLMC  guidelines  but who also  have  substantial  equity  in  their  property.
Furthermore,  the  Underwriting  Guidelines  do not  prohibit  a  borrower  from
obtaining  secondary  financing at the time of origination  of the  Originator's
first lien, which financing would reduce the equity the borrower would otherwise
have in the related  mortgaged  property from that indicated in the Originators'
loan-to-value determination.

         As a result of the  Underwriting  Guidelines,  the  Mortgage  Loans are
likely to experience  rates of delinquency,  foreclosure and bankruptcy that are
higher, and that may be substantially higher, than those experienced by mortgage
loans underwritten to FNMA and FHLMC conforming guidelines. Furthermore, changes
in the  values  of  Mortgaged  Properties  may  have  a  greater  effect  on the
delinquency,  foreclosure,  bankruptcy and loss experience of the Mortgage Loans
than on mortgage loans originated in a more traditional manner. No assurance can
be given that the  values of the  Mortgaged  Properties  have  remained  or will
remain  at the  levels in effect  on the  dates of  origination  of the  related
Mortgage Loans.

         Effect of Mortgage  Loan Yield on Class A-6  Pass-Through  Rate;  Basis
Risk. The calculation of the Class A-6 Pass-Through Rate is based upon the value
of an index  (One-Month  LIBOR) which is  different  from the value of the index
applicable to a substantial  portion of the Initial  Mortgage  Loans in Group II
(Six-Month LIBOR) as described under "The Mortgage Loan Pool -- Initial Mortgage
Loans -- Group II" herein and is subject to the Adjustable  Rate Group Available
Funds Cap. The Adjustable Rate Group Available Funds Cap effectively  limits the
amount of interest  accrued on the  Adjustable  Rate Group  Certificates  to the
weighted  average of the Coupon  Rates on the  Mortgage  Loans in Group II, less
1.13%.  88.26% of the  Initial  Mortgage  Loans in Group II adjust  semiannually
based upon the London interbank  offered rate for Six-Month United States dollar
deposits  ("Six-Month  LIBOR"),  whereas the Pass-Through  Rate on the Class A-6
Certificates  adjusts  monthly  based upon  One-Month  LIBOR as described  under
"Description  of the Class A Certificates  --  Calculation  of One-Month  LIBOR"
herein,  subject to the Adjustable Rate Group Available Funds Cap. Consequently,
the Class A-6 Pass-Through Rate for any Payment Date may not equal the Class A-6
Formula Pass-Through Rate (as defined herein) during the related Accrual Period.
11.66% of the Initial Mortgage Loans in Group II are 2/28 Loans that provide for
a fixed  interest  rate  for a  period  of  approximately  two  years  following
origination. 0.08% of the Initial Mortgage Loans in Group II are 5/25 Loans that
provide  for a fixed  interest  rate for a period of  approximately  five  years
following origination. Thereafter, such Mortgage Loans provide for interest rate
and  payment  adjustments  in a manner  similar to the Six- Month  LIBOR  Loans.
One-Month LIBOR and Six-Month LIBOR may respond to different economic and market
factors,  and there is not necessarily a correlation  between them.  Thus, it is
possible,  for example,  that  One-Month  LIBOR may rise during periods in which
Six-Month  LIBOR is stable or is falling or that,  even if both One-Month  LIBOR
and Six-Month  LIBOR rise during the same period,  One-Month LIBOR may rise more
rapidly  than  Six-  Month  LIBOR.  Furthermore,  even if  One-Month  LIBOR  and
Six-Month LIBOR were at the same level, various factors may cause the Adjustable
Rate  Group  Available  Funds Cap to limit the  amount of  interest  that  would
otherwise accrue on the Adjustable Rate Group Certificates.  In particular,  the
Class A-6  Pass-Through  Rate adjusts  monthly,  while the interest rates of the
Initial Mortgage Loans in Group II adjust less frequently, with the result
                                      S-17
<PAGE>
that the Adjustable  Rate Group  Available Funds Cap may be lower than the Class
A-6 Formula  Pass-Through  Rate for extended  periods in a rising  interest rate
environment.  In addition, the Initial Mortgage Loans in Group II are subject to
periodic  (i.e.,  semiannual)  adjustment  caps and maximum  rate caps,  and the
weighted  average margin is subject to change based upon prepayment  experience,
which also may result in the Adjustable  Rate Group Available Funds Cap limiting
increases in the Class A-6  Pass-Through  Rate.  Finally,  the Initial  Mortgage
Loans in Group II accrue  interest  on the basis of a 360-day  year  assumed  to
consist  of  twelve  30-day  months,  while  calculations  of  interest  on  the
Adjustable  Rate  Group  Certificates  will be made on the  basis of the  actual
number of days  elapsed in the  related  Accrual  Period and a year of 360 days.
This may result in the Adjustable  Rate Group  Available  Funds Cap limiting the
Class A-6  Pass-Through  Rate in  Accrual  Periods  that have more than 30 days.
Consequently,  the interest  which becomes due on the Initial  Mortgage Loans in
Group II (net of the sum of the Servicing Fee, the Premium  Amount,  the Trustee
Fee  and a  0.50%  per  annum  protected  excess  cash  amount  required  by the
Certificate  Insurer  related to Group II) during any Remittance  Period may not
equal the amount of  interest  that  would  accrue at  One-Month  LIBOR plus the
margin on the  Adjustable  Rate Group  Certificates  during the related  Accrual
Period.  Furthermore,  if the  Available  Funds  Cap  determines  the  Class A-6
Pass-Through  Rate for a Payment Date, the market value of the  Adjustable  Rate
Group Certificates may be temporarily or permanently  reduced. It is anticipated
that  Subsequent  Mortgage  Loans in Group II will have features  similar to the
Initial  Mortgage  Loans in Group II,  resulting in the same  limitations on the
Class A-6 Pass-Through Rate as are described above.

         Other Legal  Considerations.  Applicable state laws generally  regulate
interest  rates and other  charges,  require  certain  disclosure,  and  require
licensing of the Originators.  In addition,  other state laws, public policy and
general principles of equity relating to the protection of consumers, unfair and
deceptive practices and debt collection  practices may apply to the origination,
servicing and collection of the Mortgage Loans.  The related  Originator will be
required to repurchase  any Mortgage  Loans which,  at the time of  origination,
fail to comply with  applicable  federal and state laws and  regulations,  which
failure  results in a material  adverse  effect on the  Trust,  the  Certificate
Insurer or the parties to the Pooling and Servicing Agreement.  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  Servicers to collect all or part of the principal of or interest
on the  Mortgage  Loans,  may  entitle  the  Mortgagor  to a refund  of  amounts
previously paid and, in addition, could subject the Seller, the Servicers or the
related Originator to damages and administrative enforcement. See "Certain Legal
Aspects of Mortgage Assets" in the Prospectus.

         The Mortgage Loans are also subject to federal laws, including:

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

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

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

Violations of certain  provisions of these federal laws may limit the ability of
the related  Servicer to collect all or part of the  principal of or interest on
the Mortgage Loans and in addition could subject the Originators,  the Seller or
the Servicers to damages and administrative enforcement. The Originators will be
required to repurchase any Mortgage Loans which, at the time of origination, did
not comply with such federal laws or regulations.  See "Certain Legal Aspects of
the Mortgage Assets" in the Prospectus.

         The federal  Soldiers' and Sailors' Civil Relief Act of 1940 may affect
the  ability of the  related  Servicer  to collect  full  amounts of interest on
certain Mortgage Loans and could interfere with the ability of the related
                                      S-18
<PAGE>
Servicer to foreclose on certain  properties.  See "Certain Legal Aspects of the
Mortgage  Assets--Soldiers'  and  Sailors'  Civil  Relief  Act of  1940"  in the
Prospectus.

         It is possible  that some of the Mortgage  Loans will be subject to the
Riegle Community Development and Regulatory Improvement Act of 1994 (the "Riegle
Act") which  incorporates the Home Ownership and Equity  Protection Act of 1994.
The  Riegle  Act  adds  certain  additional  provisions  to  Regulation  Z,  the
implementing  regulation of the  Truth-In-Lending  Act. These provisions  impose
additional  disclosure  and other  requirements  on  creditors  with  respect to
non-purchase  money mortgage loans with high interest rates or high upfront fees
and  charges.  In general,  mortgage  loans within the purview of the Riegle Act
have  annual  percentage  rates  over 10%  greater  than the  yield on  Treasury
Securities  of  comparable  maturity  and/or  fees and points  which  exceed the
greater of 8% of the total loan amount or $400. The provisions of the Riegle Act
apply on a mandatory basis to all mortgage loans  originated on or after October
1,  1995.  These  provisions  can impose  specific  statutory  liabilities  upon
creditors  who  fail  to  comply  with  their  provisions  and  may  affect  the
enforceability  of the related loans. In addition,  any assignee of the creditor
would  generally be subject to all claims and defenses  that the consumer  could
assert against the creditor, including, without limitation, the right to rescind
the mortgage loan.


         Risk of Seller Insolvency. The Seller believes that the transfer of the
Mortgage Loans to the Depositor and by the Depositor to the Trust  constitutes a
sale by the  Seller to the  Depositor  and by the  Depositor  to the Trust  and,
accordingly,  that such  Mortgage  Loans  will not be part of the  assets of the
Seller in the event of the insolvency of the Seller and will not be available to
the  creditors  of the Seller.  However,  in the event of an  insolvency  of the
Seller, it is possible that a bankruptcy trustee or a creditor of the Seller may
argue that the transaction  between the Seller and the Depositor was a pledge of
such Mortgage  Loans in connection  with a borrowing by the Seller rather than a
true sale.  Such an attempt,  even if  unsuccessful,  could  result in delays in
distributions on the Certificates.

         On the Closing  Date,  the Trustee and the Seller will have received an
opinion of Arter & Hadden,  counsel to the Seller, with respect to the true sale
of the  Initial  Mortgage  Loans from the Seller to the  Depositor  and from the
Depositor to the Trustee, in form and substance satisfactory to the Trustee, the
Certificate Insurer and the Rating Agencies.

         Risk of Higher Default Rates  Associated with California Real Property.
Because  44.40% by  principal  amount of the  Mortgaged  Properties  relating to
Initial  Mortgage  Loans are  located  in the State of  California,  an  overall
decline in the related  residential  real estate markets could adversely  affect
the values of the  Mortgaged  Properties  securing such Initial  Mortgage  Loans
causing  the Loan  Balances of the related  Initial  Mortgage  Loans to equal or
exceed the value of such Mortgaged Properties.

         The standard hazard  insurance  policy required to be maintained  under
the terms of each Mortgage Loan does not insure against  physical damage arising
from earth  movement  (including  earthquakes,  landslides  and  mudflows).  See
"Servicing of Mortgage Loans and  Contracts--Standard  Hazard  Insurance" in the
Prospectus.

         Risk  Associated  with  the  Certificate  Insurer.  If  the  protection
afforded by overcollateralization and crosscollateralization is insufficient and
if, upon the occurrence of a Subordination  Deficit,  the Certificate Insurer is
unable to meet its obligations under the Certificate  Insurance  Policies or its
credit  rating is  lowered,  then the Owners of the Class A  Certificates  could
experience a loss on their investment.

                        THE PORTFOLIO OF MORTGAGE LOANS

General

         The Mortgage Loan Pool primarily  includes newly originated loans which
were purchased by the Depositor from the Seller,  which acquired such loans from
the related Originators.
                                      S-19
<PAGE>
         Each  Originator  (or  other   responsible   party)  has  made  certain
representations and warranties with respect to Mortgage Loans originated or sold
by it,  as  specified  below,  and,  upon a breach of such  representations  and
warranties may be required to repurchase such Mortgage Loan from the Trust.

Guidelines

         The  information  set  forth  below  with  regard  to the  Originators'
guidelines  (collectively,  the "Underwriting  Guidelines") has been provided to
the  Depositor or compiled  from  information  provided to the  Depositor by the
Originators.  Neither the Depositor,  the Seller,  the  Underwriters  nor any of
their  respective  affiliates  have made any independent  investigation  of such
information,  nor has any Originator made any such investigation with respect to
information about the other Originators'  guidelines or the Seller's Performance
Assumption Groupings.

         Long Beach Originated Mortgage Loans

         Mortgage  Loans  originated by Long Beach (the "Long Beach Loans") were
originated generally in accordance with guidelines (the "Long Beach Guidelines")
established  by Long Beach's  underwriting  department  (or that of Long Beach's
predecessor in interest,  Long Beach Bank,  F.S.B.) under Long Beach's  "B-1st,"
"B-1st Fast Trac," "B-1st  QuickCredit," "B-1st QuickCredit Fast Trac" or "B-1st
Stated Income"  residential loan programs (the "Long Beach Programs").  The Long
Beach  Guidelines  are primarily  intended to evaluate the value and adequacy of
the  mortgaged  property as  collateral  and are also  intended to consider  the
mortgagor's credit standing and repayment  ability.  On a case-by-case basis and
only with the approval of two or more senior  lending  officers,  Long Beach may
determine that, based upon  compensating  factors,  a prospective  mortgagor not
strictly  qualifying under the underwriting risk category  guidelines  described
below warrants an underwriting exception.  Compensating factors may include, but
are not limited to, low  loan-to-value  ratio, low  debt-to-income  ratio,  good
credit  history,  stable  employment  and time in residence  at the  applicant's
current  address.  It is expected  that a  substantial  number of the Long Beach
Loans to be included  in the  Mortgage  Pool will  represent  such  underwriting
exceptions.

         Under the Long Beach  Programs,  the  underwriting  department  of Long
Beach or of the originator reviews and verifies the loan applicant's  sources of
income (except under the B-1st Stated Income and the B-1st Fast Trac  programs),
calculates  the amount of income  from all such  sources  indicated  on the loan
application,  reviews the credit  history of the  applicant and  calculates  the
debt-to-income ratio to determine the applicant's ability to repay the loan, and
reviews the mortgaged  property for compliance  with the Long Beach  Guidelines.
The Long Beach  Guidelines  are applied in  accordance  with a  procedure  which
complies with applicable federal and state laws and regulations and requires (i)
an  appraisal  of the  mortgaged  property  which  conforms  to  FHLMC  and FNMA
standards and (ii) a review of such appraisal,  which review may be conducted by
a Long Beach staff appraiser or representative  and, depending upon the original
principal balance and loan-to-value  ratio of the mortgaged property may include
a desk review of the original  appraisal or a drive-by  review  appraisal of the
mortgaged  property.  The Long Beach Guidelines permit  single-family loans with
loan-to-value  ratios at  origination  of up to 90% (75% under the B-1st  Stated
Income  program),   depending  on  the  type  and  use  of  the  property,   the
creditworthiness of the mortgagor and the debt-to-income  ratio. Under the B-1st
program,  the maximum combined  loan-to-value  ratio for purchase money mortgage
loans,  including  any second deeds of trust  subordinate  to Long Beach's first
deed of trust, is 90%.

         All of the Mortgage  Loans  originated  in the Long Beach  Programs are
based  on  loan  application   packages  submitted  through  mortgage  brokerage
companies or at Long Beach's  retail  branches or are  purchased  from  approved
originators  pursuant  to the  Long  Beach  Guidelines  described  herein.  Loan
application packages submitted through mortgage brokerage companies,  containing
in each case relevant credit, property and underwriting  information on the loan
request, are compiled by the applicable mortgage brokerage company and submitted
to Long Beach for approval and funding. The mortgage brokerage companies receive
a portion of the loan  origination  fee charged to the mortgagor at the time the
loan is made. No single mortgage  brokerage  company  accounts for more than 5%,
measured by outstanding  principal balance, of the single-family  mortgage loans
originated by Long Beach.

         Each  prospective  mortgagor  completes an  application  which includes
information with respect to the applicant's liabilities,  income, credit history
and employment history, as well as certain other personal information.
                                      S-20
<PAGE>
Long Beach requires a credit report on each  applicant  from a credit  reporting
company.  The applicant must generally provide to Long Beach or the originator a
letter  explaining all late payments on mortgage debt and,  generally,  consumer
(i.e., non-mortgage) debt. The report typically contains information relating to
such matters as credit  history with local and national  merchants  and lenders,
installment debt payments and any record of defaults, bankruptcy,  repossession,
suits or  judgments.  Under the B-1st  program,  self-employed  individuals  are
generally  required to submit their two most recent  federal income tax returns.
As part of its quality control system,  Long Beach  reverifies  information with
respect  to the  foregoing  matters  that  has  been  provided  by the  mortgage
brokerage company prior to funding a loan and periodically audits files based on
a random sample of closed loans.  In the course of its pre-funding  audit,  Long
Beach   reverifies  the  income  of  each  mortgagor  or,  for  a  self-employed
individual, reviews the income documentation obtained pursuant to the Long Beach
Guidelines (except under the B-1st Stated Income program).  Long Beach generally
verifies the source of funds for the down payment.

         Mortgaged  properties  that are to secure  mortgage loans  underwritten
under the Long Beach Programs are appraised by qualified independent  appraisers
who are  approved  by Long  Beach's  internal  chief  appraiser.  In most cases,
below-average   properties   (including   properties  requiring  major  deferred
maintenance) are not acceptable as security for Long Beach mortgage loans in the
Long Beach  Programs.  Each  appraisal  includes a market data analysis based on
recent sales of  comparable  homes in the area and,  where  deemed  appropriate,
replacement  cost analysis  based on the current cost of  constructing a similar
home. Every independent appraisal is reviewed by a Long Beach staff appraiser or
representative before the loan is funded.

         The Long  Beach  Guidelines  are  less  stringent  than  the  standards
generally  acceptable  to FNMA and FHLMC with regard to the  mortgagor's  credit
standing and  repayment  ability.  Mortgagors  who qualify  under the Long Beach
Programs  generally  have  payment  histories  and debt  ratios  which would not
satisfy FNMA and FHLMC  underwriting  guidelines  and may have a record of major
derogatory credit items such as outstanding judgments or prior bankruptcies. The
Long Beach Guidelines  establish the maximum permitted  loan-to-value  ratio for
each loan type based upon these and other risk factors.

         The B-1st  QuickCredit and B-1st QuickCredit Fast Trac residential loan
programs  are  alternative  risk  grading  programs  whereby  the  various  risk
categories are assigned in a manner similar to that used for the B-1st and B-1st
Fast Trac loan  programs  except  that  consumer  credit  history is not used to
determine  the  appropriate  risk  grading.  As in the B-1st and B-1st Fast Trac
residential loan programs, the B-1st QuickCredit and B-1st QuickCredit Fast Trac
residential  loan  programs  use  consumer  credit to  determine  debt-to-income
ratios.  Maximum  loan-to-value  ratios and maximum loan  amounts are  generally
lower under the B-1st  QuickCredit and B-1st  QuickCredit  Fast Trac residential
loan  programs  than  those  permitted  under  the  B-1st  or  B-1st  Fast  Trac
residential  loan  programs,  respectively.  In general,  the B-1st  QuickCredit
residential loan program is similar to the B-1st residential loan program except
that the B-1st  QuickCredit  residential loan program does not consider consumer
credit history,  requires lower maximum  loan-to-value ratios and requires lower
maximum loan amounts.  In most other  respects,  the  requirements  of the B-1st
QuickCredit  and the B-1st  QuickCredit  Fast  Trac  residential  loan  programs
correspond to the requirements of the B-1st and B-1st Fast Trac residential loan
programs, respectively.

         Under the B-1st Stated Income residential loan program, the mortgagor's
employment and income sources must be stated on the mortgagor's application. The
mortgagor's  income as stated must be reasonable for the related  occupation and
such  determination as to  reasonableness  is subject to the loan  underwriter's
discretion.  However, the mortgagor's income as stated on the application is not
independently  verified.  Verification  of  employment  is required for salaried
mortgagors  only.  Maximum  loan-to-value  ratios are generally  lower under the
B-1st Stated  Income  residential  loan program than those  permitted  under the
B-1st  residential  loan program.  Except as otherwise  stated  above,  the same
mortgage credit, consumer credit and collateral property underwriting guidelines
apply to the B-1st Stated Income  residential loan program as apply to the B-1st
residential loan program.

         Long Beach requires  title  insurance on all mortgage loans in the Long
Beach Programs secured by liens on real property.  Long Beach also requires that
fire and  extended  coverage  casualty  insurance be  maintained  on the secured
property  in an amount at least  equal to the  principal  balance of the related
single-family loan or the replacement cost of the property, whichever is less.
                                      S-21
<PAGE>
         Long Beach Guidelines -- Seller's Performance Assumption Groupings

         Under the Long Beach  Programs,  various  risk  categories  are used to
grade the likelihood that the mortgagor will satisfy the repayment conditions of
the  mortgage  loan.  These risk  categories  establish  the  maximum  permitted
loan-to-value ratio and loan amount, given the occupancy status of the mortgaged
property and the mortgagor's  credit history and debt ratio. In general,  higher
credit risk  mortgage  loans are graded in  categories  which permit higher debt
ratios  and  more  (or  more  recent)  major  derogatory  credit  items  such as
outstanding  judgments or prior bankruptcies;  however,  the Long Beach Programs
establish lower maximum  loan-to-value ratios and maximum loan amounts for loans
graded in such categories.

         The Long Beach  Guidelines  have the following  categories and criteria
for  grading  the  potential  likelihood  that an  applicant  will  satisfy  the
repayment obligations of a mortgage loan:

                  "Ambassador;"  Credit Grade: "A." Under the "A" risk category,
         the applicant must have generally repaid  installment of revolving debt
         according to its terms and demonstrated steady employment over the last
         five years.  A maximum of one 30-day late  payment,  and no 60-day late
         payments,  within  the  last 12  months  is  permitted  on an  existing
         mortgage loan. No collection  accounts or  charge-offs  may remain open
         after the funding of the loan.  No  bankruptcy,  discharge or notice of
         default filings may have occurred during the preceding three years. The
         mortgaged  property  must be in at least  average  condition.  Mortgage
         loans originated under the "Ambassador" program must be owner-occupied.
         A maximum  Loan-to-Value  Ratio of  85%  is  permitted  for a  purchase
         and/or  refinance  mortgage  loan on a single  family  property,  and a
         maximum Loan-to-Value Ratio of 75% is permitted on a mortgaged property
         consisting of two-to-four  units and condominium  properties.  The debt
         service-to-income  ratio  generally  ranges  from 45% or less to 55% or
         less based on the mortgagor's net disposable  income.  Ambassador loans
         are classified in the Seller's PAG II category (as defined below).

                  "Program I;" Credit Grade: "A-." Under the "A-" risk category,
         the applicant  generally must have repaid installment of revolving debt
         according to its terms and have demonstrated steady employment over the
         last two years.  A maximum of one 30-day  late  payment,  and no 60-day
         late  payments,  within the last 12 months is  permitted on an existing
         mortgage loan.  Minor  derogatory items are permitted on a case-by-case
         basis as to  non-mortgage  credit  when the  majority  of the  consumer
         credit is deemed good.  No  bankruptcy,  discharge or notice of default
         filings  may have  occurred  during  the  preceding  three  years.  The
         mortgaged  property  must be in at least average  condition.  A maximum
         Loan-to-Value  Ratio of 80% is  permitted  for a purchase  money and/or
         refinance  mortgage  loan on a single  family  property,  and a maximum
         Loan-to-Value  Ratio  of  75%  is  permitted  on a  mortgaged  property
         consisting of two-to-four units and condominium  properties.  A maximum
         Loan-to-Value Ratio of 70% is permitted for non-owner occupied purchase
         money and refinance loans on single family and condominium  properties,
         and a maximum  Loan-to-Value  Ratio of 65% is permitted  for a mortgage
         loan on a non-owner occupied mortgaged property consisting of two units
         or second home properties. Generally, the debt service-to- income ratio
         must be 47%,  but this may be allowed to be  increased  to 55% based on
         the mortgagor's net disposable  income.  Program I loans are classified
         in the Seller's PAG II category (as defined below).

                  "Program  II;"  Credit  Grade:   "B+."  Under  the  "B+"  risk
         category,  the applicant  must have  generally  repaid  installment  of
         revolving  debt  according  to its terms and have  demonstrated  steady
         employment  over the last two  years.  A  maximum  of two  30-day  late
         payments,  and no 60-day  late  payments,  within the last 12 months is
         permitted on an existing  mortgage loan. One to three minor  derogatory
         items  that are 90 days or more late are  permitted  on a  case-by-case
         basis as to  non-mortgage  credit  when the  majority  of the  consumer
         credit is deemed good.  No  bankruptcy,  discharge or notice of default
         filings  may have  occurred  during  the  preceding  three  years.  The
         mortgaged  property  must be in at least average  condition.  A maximum
         Loan-to-Value  Ratio of 80% is  permitted  for a purchase  money and/or
         refinance  mortgage  loan on a single  family  property,  and a maximum
         Loan-to-Value  Ratio  of  75%  is  permitted  on a  mortgaged  property
         consisting of two-to-four units and condominium  properties.  A maximum
         Loan-to-Value Ratio of 70% is permitted for non-owner occupied purchase
         money and refinance
                                      S-22
<PAGE>
         mortgage  loans on  single  family  and  condominium  properties  and a
         maximum  Loan-to-Value Ratio of 65% is permitted for non-owner occupied
         purchase  money and refinance  mortgage  loans on mortgaged  properties
         consisting of two units or second homes properties. Generally, the debt
         service-to-income  ratio must be 50% or less, but this may be increased
         to 55% based on the mortgagor's net disposable income. Program II loans
         are classified in the Seller's PAG II category (as defined below).

                  "Program III;" Credit Grade: "B." Under the "B" risk category,
         the applicant must have generally repaid  installment of revolving debt
         according to its terms and have demonstrated steady employment over the
         last two years. A maximum of four 30-day late payments  within the last
         12 months is  acceptable  on an existing  mortgage  loan.  One to three
         minor derogatory items that are late 90 days or more are permitted on a
         case-by-case  basis as to non-mortgage  credit when the majority of the
         consumer  credit is deemed  good.  Any and all payments 60 days or more
         late within the past 12 months may not  represent  more than 50% of the
         credit reported during that period. No bankruptcy,  discharge or notice
         of default  filings may have  occurred  during the preceding two years.
         The mortgaged property must be in at least average condition. A maximum
         Loan-to-Value  Ratio of 80% is  permitted  for a purchase  money and/or
         refinance  mortgage  loan on a single  family  property,  and a maximum
         Loan-to-Value  Ratio  of  75%  is  permitted  on  mortgaged  properties
         consisting  of  two-to-four  units  and  condominiums.   For  non-owner
         occupied   purchase  money  and  refinance   properties,   the  maximum
         Loan-to-Value   Ratio  is  70%  for  single   family  and   condominium
         properties,   and  65%  for  non-owner  occupied  mortgaged  properties
         consisting  of  two  units  or  second  homes.   Generally,   the  debt
         service-to-income  ratio must be 50% or less but this may be  increased
         to 55% based on the  mortgagor's  net  disposable  income.  Program III
         loans are  classified  in the  Seller's  PAG III  category  (as defined
         below).

                  "Program  IV;"  Credit  Grade:   "B-."  Under  the  "B-"  risk
         category,  the applicant must have  generally  repaid  installment  and
         revolving  debt  according  to its terms and have  demonstrated  steady
         employment  over the last two  years.  A  maximum  of one  60-day  late
         payment  within  the last 12  months,  and a maximum of at most 30 days
         late at time of application is permitted on an existing  mortgage loan.
         Certain  non-consumer  credit,   collections,   or  judgments,  may  be
         disregarded  on a  case-by-case  basis.  Payments  60 days or more late
         within the last 12 months may not represent more than 50% of the credit
         items reported during that period.  No bankruptcy,  discharge or notice
         of default  filings may have  occurred  within the preceding two years.
         The mortgaged property must be in at least average condition. A maximum
         Loan-to-Value  Ratio of 75% is  permitted  for a purchase  money and/or
         refinance  mortgage loan on an  owner-occupied  single family property.
         For non-owner occupied purchase and refinance  properties,  the maximum
         Loan-to-Value   Ratio  is  65%  for  single   family  and  second  home
         properties. Generally, the debt service-to-income ratio must not exceed
         55%.  Program IV loans are  classified in the Seller's PAG III category
         (as defined below).

                  "Program V;" Credit Grade:  "C." Under the "C" risk  category,
         the applicant may have experienced  significant  credit problems in the
         past.  A maximum of two 60-day and one 90-day late  payments,  or three
         60-day late  payments  and no 90-day late  payments  within the last 12
         months is permitted on an existing  mortgage loan. An existing mortgage
         loan is not  required  to be  current  at the time the  application  is
         submitted.  Consumer  credit  derogatory  items will be considered on a
         case-by-case  basis.  No  bankruptcy,  discharge  or notice of  default
         filings may have  occurred  during the  preceding  twelve  months.  The
         mortgaged  property  must be in at least average  condition.  A maximum
         Loan-to-Value  Ratio  of 75% is  permitted  for a  purchase  money  and
         refinance  mortgage loan on an  owner-occupied  single family property.
         For non-owner  occupied  purchase money and refinance  properties,  the
         maximum  Loan-to-Value  Ratio is 60% for single  family and second home
         properties. Generally, the debt service-to-income ratio must not exceed
         55%;  however,  55%-60% will be  considered  on a  case-by-case  basis.
         Program V loans are  classified  in the  Seller's  PAG IV category  (as
         defined below).

                  "Program  VI;"  Credit  Grade:   "C-."  Under  the  "C-"  risk
         category,  the  applicant  may  have  experienced   significant  credit
         problems  in the past.  A maximum of two  60-day  and one  90-day  late
         payments,  or three 60-day late  payments  and no 90-day late  payments
         within the last 12 months is permitted on an existing mortgage loan. On
         a case-by-case basis, the applicant may have a notice of
                                      S-23
<PAGE>
         default/foreclosure  within the last 24 months with a good explanation.
         The  applicant  may  not  currently  be  in  bankruptcy;  however,  the
         applicant may have had a bankruptcy  with a good  explanation and proof
         of dismissal/discharge. Consumer derogatory items will be considered on
         a case-by-case  basis.  Long Beach  underwriters must be satisfied that
         the problem that caused the "C-" credit no longer exists and that there
         is a reasonable  expectation that the applicant will repay the mortgage
         loan according to the terms and  conditions  agreed upon. The mortgaged
         property  must  be in at  least  average  condition.  A  maximum  Loan-
         to-Value  Ratio of 70% is permitted for a purchase money mortgage loan,
         and a maximum  Loan-to-Value  Ratio of 65% is permitted for a refinance
         of an owner-occupied  single family property.  On a case-by-case basis,
         the maximum  Loan-to-Value  Ratio  permitted  for a non-owner  occupied
         purchase money and refinance mortgage loan is 50%. Generally,  the debt
         service-to-income  ratio must not exceed 55%; however,  55%-60% will be
         considered on a case-by-case basis.  Program VI loans are classified in
         the Seller's PAG V category (as defined below).

         There are no Long Beach Loans in Group I. 56.61%,  22.71%,  14.09%, and
6.59% of the Long Beach Loans in Group II are in Seller's  PAG II,  Seller's PAG
III, Seller's PAG IV and Seller's PAG V risk categories, respectively.

         Mortgage Loans Originated by Other Originators

         The  following   discussion  addresses  Mortgage  Loans  originated  by
Originators  other than Long Beach.  The Mortgage Loans have been  originated by
the Originators in accordance with the  Underwriting  Guidelines  established by
each  of  them  and  reviewed  and  approved  by the  Seller.  The  Underwriting
Guidelines  are  primarily  intended to evaluate  the value and  adequacy of the
mortgaged  property  as  collateral  and  are  also  intended  to  consider  the
mortgagor's credit standing and repayment ability.  On a case-by-case basis, the
Originator may determine that, based upon  compensating  factors,  a prospective
mortgagor not strictly qualifying under the Underwriting  Guidelines warrants an
underwriting  exception.  Compensating  factors may include, but are not limited
to, low  loan-to-value  ratio, low  debt-to-income  ratio,  good credit history,
stable  employment,  pride of ownership and time in residence at the applicant's
current address.  It is expected that a substantial number of the Mortgage Loans
to be included in the Mortgage Pool will represent such underwriting exceptions.

         Under the Underwriting  Guidelines,  the Originators  review and verify
the  loan  applicant's  sources  of  income  (except  under  the  stated  income
programs), calculate the amount of income from all such sources indicated on the
loan  application,  review the credit history of the applicant and calculate the
debt-to-income ratio to determine the applicant's ability to repay the loan, and
review the mortgaged property for compliance with their Underwriting Guidelines.
The  Underwriting  Guidelines are applied in accordance  with a procedure  which
complies with applicable federal and state laws and regulations and requires (i)
an  appraisal  of the  mortgaged  property  which  conforms  to  FHLMC  and FNMA
standards and (ii) a review of such appraisal,  which review may be conducted by
the  Originator's  staff  appraiser or  representative  and,  depending upon the
original principal balance and loan-to-value ratio of the mortgaged property may
include a desk review of the original  appraisal or a drive-by review  appraisal
of the mortgaged  property.  The Underwriting  Guidelines  permit  single-family
loans with  loan-to-value  ratios at  origination  of up to 90% for the  highest
credit grading category (75% under the stated income programs), depending on the
type and use of the  property,  the  creditworthiness  of the  mortgagor and the
debt-to-income  ratio. Under the Underwriting  Guidelines,  the maximum combined
loan-to-value  ratio for  purchase  money  mortgage  loans may differ from those
applicable to refinancings.

         All of the  Mortgage  Loans  are  based  on loan  application  packages
submitted through mortgage  brokerage  companies or at the related  Originator's
retail branches or are purchased from  originators  approved by the Originators.
Loan  application  packages  submitted  through  mortgage  brokerage  companies,
containing in each case relevant credit,  property and underwriting  information
on the loan request,  are compiled by the applicable  mortgage brokerage company
and submitted to the Originator for approval and funding. The mortgage brokerage
companies receive a portion of the loan origination fee charged to the mortgagor
at the time the loan is made.

         Each  prospective  mortgagor  completes an  application  which includes
information with respect to the applicant's liabilities,  income, credit history
and  employment  history,  as well as certain other personal  information.  Each
Originator  requires a credit report on each applicant  from a credit  reporting
company. The applicant must
                                      S-24
<PAGE>
provide to the related Originator or the originator a letter explaining all late
payments on mortgage debt and,  generally,  consumer (i.e.,  non-mortgage) debt.
The report  typically  contains  information  relating to such matters as credit
history with local and national merchants and lenders, installment debt payments
and any  record  of  defaults,  bankruptcy,  repossession,  suits or  judgments.
Self-employed individuals are generally required to submit their two most recent
federal  income tax returns.  As part of their  quality  control  systems,  each
Originator  generally  reverifies  information  with  respect  to the  foregoing
matters  that has been  provided  by the  mortgage  brokerage  company  prior to
funding a loan and periodically  audits files based on a random sample of closed
loans.  In the course of their  pre-funding  audit,  each  Originator  generally
reverifies  the income of each  mortgagor  or, for a  self-employed  individual,
reviews  the  income   documentation   obtained  pursuant  to  the  Underwriting
Guidelines (except under stated income programs).  If the loan-to-value ratio is
greater than a predetermined level, the Originators  generally verify the source
of funds for the down payment;  however,  the related  Originator may not verify
the source of funds if the loan-to-value ratio is less than such level.

         Mortgaged  properties  that are to secure  mortgage loans are generally
appraised by qualified  independent  appraisers  who are approved by the related
Originator.  In  most  cases,  below-average  properties  (including  properties
requiring  major  deferred  maintenance)  are not  acceptable  as  security  for
mortgage loans under the  Underwriting  Guidelines.  Each  appraisal  includes a
market data analysis based on recent sales of comparable  homes in the area and,
where deemed appropriate, replacement cost analysis based on the current cost of
constructing  a similar  home.  Except with respect to purchase  money  mortgage
loans,  every  independent  appraisal  is  generally  reviewed  by  the  related
Originators  before the loan is funded,  and a drive-by  review or  appraisal is
generally performed in connection with loan amounts over a certain predetermined
dollar  amount  established  for each  State.  With  respect to  purchase  money
mortgage loans, an independent appraisal may be reviewed the Originator.

         The  Underwriting  Guidelines  are less  stringent  than the  standards
generally  acceptable  to FNMA and FHLMC with regard to the  mortgagor's  credit
standing and repayment  ability.  Mortgagors who qualify under the  Underwriting
Guidelines  generally  have  payment  histories  and debt ratios which would not
satisfy FNMA and FHLMC  underwriting  guidelines  and may have a record of major
derogatory credit items such as outstanding judgments or prior bankruptcies. The
Underwriting  Guidelines establish the maximum permitted loan-to-value ratio for
each loan type based upon these and other risk factors.

         The Mortgage Loans originated by the Originators  other than Long Beach
were originated  consistent with and generally conform to "Full  Documentation",
"Limited  Documentation",  or "Stated  Income  Documentation"  residential  loan
programs.  Under each of the programs,  the related Originator generally reviews
the applicant's  source of income,  calculates the amount of income from sources
indicated on the loan application or similar  documentation,  reviews the credit
history  of the  applicant,  calculates  the  debt  service-to-income  ratio  to
determine the applicant's ability to repay the loan, reviews the type and use of
the property  being  financed,  and reviews the  property.  In  determining  the
ability of the applicant to repay the loan, a rate is established that generally
is equal to the  lesser of the fully  indexed  interest  rate on the loan  being
applied for or one percent  above the initial  interest  rate on such loan.  The
Underwriting  Guidelines  require  that  mortgage  loans  be  underwritten  in a
standardized procedure which complies with applicable federal and state laws and
regulations and requires the Originator's  underwriters to be satisfied that the
value of the property being financed,  as indicated by an appraisal and a review
of the appraisal,  currently supports the outstanding loan balance.  In general,
the maximum  loan amount for  mortgage  loans  originated  under the programs is
$350,000.  Mortgage loans may, however, be originated  generally up to $500,000,
provided the loan-to-value ratio is at least 5% below the applicable residential
loan program maximum that would otherwise  apply.  The  Underwriting  Guidelines
permit one- to four-family loans to have loan-to-value  ratios at origination of
generally  up to 90%,  depending  on,  among  other  things,  the purpose of the
mortgage  loan,  the  mortgagor's  credit  history,  repayment  ability and debt
service-to-income  ratio,  as well as the  type  and use of the  property.  With
respect  to  mortgage  loans  secured  by  mortgaged  properties  acquired  by a
mortgagor  under a  "lease  option  purchase,"  the  loan-to-value  ratio of the
related  mortgage loan is generally  based on the appraised value at the time of
origination of such mortgage loan.

         The  Underwriting  Guidelines  require that income be verified for each
applicant  and that the source of funds (if any) required to be deposited by the
applicant  into  escrow  under its various  programs as follows:  Under the Full
Documentation programs,  applicants generally are required to submit two written
forms of verification  of stable income for 24 months (or, if the  loan-to-value
ratio is less than or equal to 65%, for 12 months). Under the
                                      S-25
<PAGE>
Limited  Documentation  programs,  generally  one such form of  verification  is
required  for  12  months.  Under  the  Stated  Income  Documentation  programs,
generally an applicant may be qualified  based upon monthly  income as stated on
the mortgage loan application if the applicant meets certain  criteria.  All the
foregoing programs typically require that with respect to each applicant,  there
be a telephone verification of the applicant's  employment.  Verification of the
source of funds (if any) required to be deposited by the  applicant  into escrow
in the case of a  purchase  money  loan is  generally  required  under  the Full
Documentation  program  guidelines.  No such  verification is required under the
other programs.

         The  Underwriting  Guidelines  require title  insurance on all mortgage
loans  secured  by liens on real  property.  The  Underwriting  Guidelines  also
require that fire and extended coverage casualty  insurance be maintained on the
secured  property  in an amount at least equal to the  principal  balance of the
related single-family loan or the replacement cost of the property, whichever is
less.

         Under the Underwriting Guidelines,  various risk categories are used to
grade the likelihood that the mortgagor will satisfy the repayment conditions of
the  mortgage  loan.  These risk  categories  establish  the  maximum  permitted
loan-to-value ratio and loan amount, given the occupancy status of the mortgaged
property and the mortgagor's  credit history and debt ratio. In general,  higher
credit risk  mortgage  loans are graded in  categories  which permit higher debt
ratios  and  more  (or  more  recent)  major  derogatory  credit  items  such as
outstanding   judgments  or  prior  bankruptcies;   however,   the  Underwriting
Guidelines establish lower maximum loan-to-value ratios and maximum loan amounts
for loans graded in such categories.

         ARCC Performance Assumption Grouping

         The Seller,  through its manager AMRESCO Residential Credit Corporation
("ARCC"),  performs  due  diligence  on all mortgage  loan  portfolios  which it
acquires,  including the Mortgage  Loans  included in the Trust Estate.  Part of
ARCC's  review  includes a review of the  credit-grading  process of the related
Originators.  ARCC has developed Performance Assumption Groupings ("PAGs") which
are  similar  to a  credit-grading  criteria.  ARCC  determines  which  PAG  the
originators'  related credit grade most closely matches, and all loans which the
Originator  has  placed in that  credit  grade are  placed  in the  related  PAG
category.  Because  there  are  multiple  factors  in  both  the  credit  grades
identified by the originators  and the PAG  categories,  it is unlikely that any
credit grade  designation  will match up exactly to any PAG category.  ARCC uses
its best  efforts to match the  categories  based upon its  projection  of asset
performance  for the related credit grade and PAG. It should be noted that while
the  Originators  have  specific  criteria  for  credit  grades,  they  have the
discretion  to place a loan in a credit  grade for which it does not meet all of
the  criteria,  based upon  consideration  of all  relevant  factors.  It should
further be noted that ARCC does not make any attempt to determine how individual
loans would fall under the PAG criteria described below, but only associates the
existing credit grades of the Originator to the various PAG categories.

         Seller's PAG I
         --------------

                  The maximum  loan-to-value ratio for all eligible  properties,
         owner or non-owner occupied, purchase money or refinance, should be 90%
         or less.  The maximum  back-end  debt ratio  should not exceed 50%. The
         prospective   mortgagor  should  have   approximately   five  years  of
         established  credit  with  five  trade  lines.  In the last 12  months,
         mortgage credit should show no  delinquencies in excess of 30 days, and
         in the last 24 months,  should show  delinquencies  only for 30 days or
         less. The credit history should reveal no foreclosures.  In the last 12
         months,   installment   and  revolving   accounts  should  indicate  no
         delinquencies  for major  credit,  and a  maximum  of 30 days for minor
         credit. In the last 24 months,  both major and minor credit should be a
         maximum  of  30  days  delinquent.  There  should  be  no  evidence  of
         judgments,  charge offs,  collections  or  bankruptcies  affecting  the
         mortgagor. In last 36 months, the prospective mortgagor should have had
         only minor collection actions totaling less than $500.
                                      S-26
<PAGE>
         Seller's PAG II
         ---------------

                  The maximum  loan-to-value ratio for all eligible  properties,
         owner or non-owner occupied, purchase money or refinance, should be 85%
         or less.  The maximum  back end debt ratio  should not exceed 50%.  The
         prospective   mortgagor  should  have  approximately   three  years  of
         established  credit  with  three  trade  lines.  In the last 12 months,
         mortgage credit should show no more than two 30-day  delinquencies  and
         no 60-day delinquencies,  and all credits should be current at the time
         of origination; in the last 24 months, the credit history should show a
         maximum of 30 day delinquencies. In the last 12 months, installment and
         revolving accounts should include no more than two 30-day delinquencies
         for major credit and a maximum of 60 day  delinquency for minor credit.
         In the last 24 months,  the maximum  delinquency  should be 60 days for
         both major and minor credit. In the last 12 months,  there should be no
         collection action taken against the prospective mortgagor.  In the last
         24 months,  there  should be no  judgments  or charge offs  against the
         prospective   mortgagor,   and  discharged   bankruptcies  should  have
         reestablished  credit  with no  delinquencies.  In the last 36  months,
         mortgagor should be subject to only minor  collection  actions totaling
         less than $1,000.

         Seller's PAG III
         ----------------

                  The maximum  loan-to-value ratio for all eligible  properties,
         owner or non-owner occupied, purchase money or refinance, should be 80%
         or less.  The maximum  back end debt ratio  should not exceed 50%.  The
         prospective   mortgagor   should  have   approximately   two  years  of
         established  credit  with  two  trade  lines.  In the  last 12  months,
         mortgage credit should show no more than three 30-day delinquencies and
         one 60-day  delinquency.  Mortgage  credit  should be a maximum 30 days
         delinquent  at the time of  origination,  and in the last 24 months,  a
         maximum of 60 days delinquent.  In the last 12 months,  installment and
         revolving  accounts  should show no more than two 60-day  delinquencies
         for major credit and a maximum delinquency of 90 days for minor credit.
         In the last 24 months,  installment and revolving  accounts should be a
         maximum 90 days delinquent for both major and minor credit. In the last
         12 months,  there should be no judgments or charge offs, and only minor
         collection  actions  totaling  less than $500  against the  prospective
         mortgagor.  In  the  last  24  months,  the  prospective  mortgagor  is
         permitted to have judgments or charge offs totaling less than $500, and
         discharged   bankruptcies   with  a  maximum   30-day   delinquency  on
         reestablished  credit.  In  the  last  36  months,  collection  actions
         totaling less than $2,500 are permitted.

         Seller's PAG IV
         ---------------

                  The maximum  loan-to-value ratio for all eligible  properties,
         owner or non-owner occupied, purchase money or refinance, should be 75%
         or less.  The maximum  back-end debt ratio should not exceed 55%. There
         is no requirement  for an established  credit  history.  In the last 12
         months,  mortgage  credit  should  include  no more  than  four  30-day
         delinquencies and two 60-day delinquencies,  and mortgage credit should
         be a maximum of 90 days delinquent at the time of  origination.  In the
         last 12 months,  installment and revolving accounts should show no more
         than  two  90-day   delinquencies   for  major  credit  and  a  maximum
         delinquency  of 90 days  for  minor  credit.  In the  last  24  months,
         installment  and  revolving  accounts  should  be  a  maximum  90  days
         delinquent  for both  major and minor  credit.  In the last 12  months,
         mortgagor  may  have  discharged   bankruptcies  with  maximum  30  day
         delinquency on reestablished  credit,  and collection  actions totaling
         less than $2,500 are permitted.  In the last 24 months, total judgments
         and charge offs should be less than $2,500.

         Seller's PAG V
         --------------

                  The maximum  loan-to-value ratio for all eligible  properties,
         owner or non-owner occupied, purchase money or refinance, should be 65%
         or less.  The maximum  back-end debt ratio should not exceed 55%. There
         is no requirement  for an established  credit  history.  In the last 12
         months, mortgage credit should be a maximum of 120 days delinquent, and
         no foreclosure may be pending at the time of  origination.  In the last
         24 months,  mortgage credit should be a maximum of 120 days delinquent.
         There
                                      S-27
<PAGE>
         are no stipulations  regarding other derogatory  information other than
         that bankruptcies should have been discharged.

         Approximately  1.49%,  54.23%,  28.77%,  8.21% and 7.29% of the Initial
Group I  Mortgage  Loans and  0.00%,  55.86%,  22.65%,  12.22%  and 9.27% of the
Initial Group II Mortgage Loans (including Long Beach Loans) are in the Seller's
PAG I, PAG II, PAG III, PAG IV, and PAG V, categories, respectively.

         Approximately  60.88%, 8.32% and 30.06% of the Initial Group I Mortgage
Loans and 52.35%,  20.03% and 25.95% of the Initial Group II Mortgage Loans that
are not Long Beach Loans are in the Full  Documentation,  Limited  Documentation
and Stated Income Documentation programs, respectively.

Prepayment Penalties

         Any  Mortgage  Loan  may be  prepaid  in full  or in part at any  time;
however,  approximately  72.30%  of the  Initial  Mortgage  Loans in Group I and
56.80% of the Initial  Mortgage Loans in Group II provide for the payment by the
Mortgagor of a  prepayment  charge in limited  circumstances  on certain full or
partial  prepayments made for up to five years from the date of execution of the
related Note. The amount of the prepayment  charge is as provided in the related
Note. In general,  the Note provides that a prepayment  charge will apply if, in
any  twelve-month  period generally during the first five years from the date of
origination  of such Mortgage Loan,  the Mortgagor  prepays an aggregate  amount
exceeding  20% of the original  principal  balance of such  Mortgage  Loan.  The
amount of the prepayment  charge will generally be equal to six months'  advance
interest  calculated  on the  basis  of the rate in  effect  at the time of such
prepayment  on the amount  prepaid in excess of 20% of the  original  balance of
such Mortgage Loan.

         The Seller may  initiate a refinance  policy with the  Originators  who
originated Mortgage Loans for the Trust and for other trusts in which the Seller
or an  affiliate  of the Seller owns a residual  interest in an effort to retain
borrowers  who the Seller or the  Originators  believe  are likely to  refinance
their loans due to interest rate changes or other  reasons.  Although the policy
is expected to permit the  Originators  to solicit such  borrowers in accordance
with the Seller's  policy,  the  Depositor  believes that this practice will not
likely  result in a material  change in the  prepayment  experience of the Trust
because the solicited  borrowers  would have been expected to refinance  through
other originators in any event.

Representations Relating to the Mortgage Loans

         Each  Originator  will  have made  representations  and  warranties  in
respect of the Mortgage  Loans sold by such  Originator  to the Seller in a loan
purchase  and sale  agreement  (each,  a  "Transfer  Agreement"),  which will be
assigned to the Trust. Such  representations  and warranties  generally include,
among other things, that: (i) the information with respect to each Mortgage Loan
set forth in the related  Schedule  of Mortgage  Loans is true and correct as of
the  specified  date;  (ii) each  Mortgaged  Property  is  improved by a one- to
four-family residential dwelling, which may include condominiums, townhouses and
manufactured  housing permanently  attached to foundations;  (iii) each Mortgage
Loan had, at the time of  origination,  either an  attorney's  certification  of
title or a title  search  or title  policy;  (iv) as of the  Cut-Off  Date  each
Mortgage Loan was secured by a valid and subsisting  first lien of record on the
Mortgaged  Property  subject  in all cases only to the  exceptions  to title set
forth in the  title  insurance  policy,  if any,  with  respect  to the  related
Mortgage Loan; (v) each Originator held good and indefeasible  title to, and was
the sole owner of, each Mortgage Loan when conveyed by such Originator; and (vi)
each Mortgage Loan was originated in accordance  with  applicable law and is the
valid, legal and binding obligation of the related Mortgagor.

         If an Originator cannot cure a breach of any representation or warranty
made by it in respect of a Mortgage Loan that  materially and adversely  affects
the  interests of the Owners or the  Certificate  Insurer in such  Mortgage Loan
within a time period specified in the Transfer  Agreement,  such Originator will
be obligated  under the related  Transfer  Agreement to purchase  from the Trust
such  Mortgage  Loan at a price (the  "Loan  Purchase  Price")  set forth in the
related  Transfer  Agreement  which Loan Purchase Price will be no less than the
principal  balance thereof as of the date of purchase plus one month's  interest
at the  Mortgage  Rate (net of the  applicable  Servicing  Fee) (the "Net Coupon
Rate").
                                      S-28
<PAGE>
         As  to  any  such  Mortgage  Loan  required  to  be  repurchased  by an
Originator as provided  above,  rather than  repurchase the Mortgage Loan,  such
Originator  may,  at its sole  option,  remove  such  Mortgage  Loan (a "Deleted
Mortgage  Loan")  from the  Trust and  cause  the  substitution  in its place of
another Mortgage Loan of like kind (a "Qualified  Replacement  Mortgage" as such
term  is  defined  in  the  Pooling  and  Servicing  Agreement);  however,  such
substitution of a defective  Mortgage Loan may not be made if such  substitution
would cause the REMIC Trust not to qualify as a REMIC or result in a  prohibited
transaction  tax under the Code  (generally  after  two years  from the  Closing
Date).

         Upon receipt of notice by a Servicer or upon a Servicer  becoming aware
that a  representation  and  warranty  made  by an  Originator  in the  Transfer
Agreement has been breached,  such Servicer will be required to promptly  notify
the related Originator,  the Certificate  Insurer, the Trustee and the Seller of
such  breach and  request  that such  Originator  cure such  breach or honor its
repurchase  or  substitution  obligations  for the  benefit  of the  Trust.  The
foregoing will constitute the sole remedy available to the Trust for a breach of
representation by an Originator.

The Servicers

         The  information  set forth below  concerning  the  Servicers  has been
provided to the Depositor by the related  Servicer.  Neither the Depositor,  the
Seller,  the Underwriters  nor any of their respective  affiliates have made any
independent  investigation  of such  information,  nor has any Servicer made any
such investigation with respect to information about the other Servicers.

         Advanta

         Advanta Mortgage Corp. USA ("Advanta") will act as one of the Servicers
of the Mortgage Loans pursuant to the Pooling and Servicing  Agreement.  Advanta
is an indirect  subsidiary of Advanta  Corp., a Delaware  corporation  ("Advanta
Parent"),  a publicly traded company based in Horsham,  Pennsylvania with assets
as of June 30, 1996 in excess of $5.7 billion.

         Advanta Parent,  through its subsidiaries  (including  Advanta) managed
assets  (including  mortgage  loans) in excess of $18.2  billion  as of June 30,
1996.

         As of June  30,  1996,  Advanta  and its  subsidiaries  were  servicing
approximately 36,400 mortgage loans in the Owned and Managed Servicing Portfolio
representing an aggregate  outstanding  principal balance of approximately  $2.1
billion,  and approximately  34,600 mortgage loans in the Third-Party  Servicing
Portfolio   representing   an  aggregate   outstanding   principal   balance  of
approximately $1.46 billion.

         Owned and Managed Servicing  Portfolio.  The following tables set forth
information relating to the delinquency, loan loss and foreclosure experience of
Advanta for its servicing portfolio, excluding certain loans serviced by Advanta
that were not  originated  or purchased  and  reunderwritten  by  affiliates  of
Advanta  (the "Owned and Managed  Servicing  Portfolio"),  of fixed and variable
rate mortgage  loans as of June 30, 1996,  and for each of the four prior years.
In addition to the Owned and Managed Servicing Portfolio, Advanta serviced as of
June 30, 1996,  approximately  34,600 mortgage loans with an aggregate principal
balance  as of such date of  approximately  $1.46  billion;  such loans were not
originated by Advanta or affiliates of Advanta and are being  serviced for third
parties on a contract  servicing basis (the "Third Party Servicing  Portfolio").
No loans in the Third Party  Servicing  Portfolio are included in the tables set
forth below.
                                      S-29
<PAGE>
                    DELINQUENCY AND FORECLOSURE EXPERIENCE OF
                 ADVANTA'S OWNED AND MANAGED SERVICING PORTFOLIO
                                OF MORTGAGE LOANS
<TABLE>
<CAPTION>
                                                   Year Ending December 31,
               ------------------------------------------------------------------------------------------------
                                                                                                                 Six Months Ending
                        1992                   1993                     1994                    1995               June 30, 1996
               ---------------------------------------------------------------------------------------------------------------------
                              By                      By                      By                       By                     By
                 By No.     Dollar                  Dollar                  Dollar                   Dollar                 Dollar
                   of       Amount      By No.      Amount      By No.      Amount      By No.       Amount     By No.      Amount
                 Loans     of Loans    of Loans    of Loans    of Loans    of Loans    of Loans     of Loans   of Loans    of Loans
               ---------------------------------------------------------------------------------------------------------------------
<S>              <C>       <C>          <C>       <C>           <C>       <C>           <C>        <C>          <C>       <C>       
Portfolio        22,318    $908,541     25,460    $1,149,864    26,446    $1,346,100    32,592     $1,797,582   36,393    $2,074,115
Delinquency
 percentage(1)
 30-59 days      2.71%      2.59%       2.43%        2.22%       2.01%       1.57%       2.67%       2.44%       1.79%      1.71%
 60-89 days       0.64       0.64        0.77        0.63        0.57        0.45        0.72         0.71       0.63        0.63
 90 days or       1.52       1.69        2.19        2.12        1.85        1.51        1.69         1.23       1.61        1.41
 more             ----       ----        ----        ----        ----        ----        ----         ----       ----        ----

Total            4.87%      4.92%       5.39%        4.97%       4.43%       3.53%       5.08%       4.38%       4.03%      3.75%
Foreclosure      2.13%      2.78%       1.32%        1.62%       1.35%       1.38%       1.29%       1.53%       1.34%      1.59%
rate(2)
REO              0.35%        --        0.42%         --         0.47%        --         0.52%         --        0.44%        --
properties(3)
</TABLE>

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

(1)      The period of  delinquency  is based on the number of days payments are
         contractually  past due.  The  delinquency  statistics  for the  period
         exclude loans in foreclosure.
(2)      "Foreclosure Rate" is the number of mortgage loans or the dollar amount
         of mortgage loans in foreclosure as a percentage of the total number of
         mortgage loans or the dollar amount of mortgage  loans, as the case may
         be, as of the date indicated.
(3)      REO  Properties  (i.e.,  "real estate  owned"  properties -- properties
         relating  to  mortgages  foreclosed  or for  which  deeds  in  lieu  of
         foreclosure   have  been   accepted,   and  held  by  Advanta   pending
         disposition)  percentages are calculated using the number of loans, not
         the dollar amount.

                              LOAN LOSS EXPERIENCE
               OF ADVANTA'S OWNED AND MANAGED SERVICING PORTFOLIO
                               OF MORTGAGE LOANS*
<TABLE>
<CAPTION>
                                                                     Year Ending December 31,
                                      -----------------------------------------------------------------------
                                             1992             1993              1994              1995        June 30, 1996
                                      --------------------------------------------------------------------------------------
                                                                      (Dollars in thousands)
<S>                                          <C>            <C>                 <C>             <C>            <C>       
Average amount outstanding(1)                $786,178       $1,049,447          $1,225,529      $1,540,238     $1,926,067
Gross losses(2)                                $6,069          $14,115             $20,886         $13,978         $6,710
Recoveries(3)                                    $145             $123                $179            $148            $39
Net losses(4)                                  $5,924          $13,992             $20,707         $13,830         $6,671
Net losses as a percentage of
 average amount outstanding                     0.75%            1.33%               1.69%           0.90%         0.69% (5)
</TABLE>
- ------------------------

(1)      "Average  Amount  Outstanding"  during  the  period  is the  arithmetic
         average of the principal  balances of the mortgage loans outstanding on
         the last business day of each month during the period.
(2)      "Gross   Losses"  are  amounts   which  have  been   determined  to  be
         uncollectible relating to mortgage loans for each respective period.
(3)      "Recoveries"  are recoveries from  liquidation  proceeds and deficiency
         judgments.
(4)      "Net Losses" represents "Gross Losses" minus "Recoveries".
(5)      Annualized

         Advanta  experienced  an increase in the net loss rate on its Owned and
Managed  Servicing  Portfolio  during the period 1990 through  1994. It believes
that  such  increase  was due to four  primary  factors;  the  seasoning  of its
portfolio,  economic conditions, a decline in property values in certain regions
and the acceleration of charge-offs on loans in 1994. In addition,  the level of
net losses during such period was negatively impacted by the
                                      S-30
<PAGE>
performance of the Non-Income  Verification  ("NIV") loan program.  The net loss
rates as a percentage of the average amount outstanding on its Owned and Managed
Servicing Portfolio,  excluding NIV loans, are 0.82%, 1.42%, 0.88% and 0.45% for
the periods ending December 31, 1995,  December 31, 1994,  December 31, 1993 and
December 31, 1992 respectively.*
- -----------------
* Managed portfolio statistics restated to exclude interest advances on serviced
portfolio to be consistent with presentation of owned portfolio.

         Collection Procedures.

         Advanta employs a variety of collection  techniques  during the various
stages of delinquency.  The primary purpose of all collection  efforts performed
by Advanta is to bring a delinquent  mortgage loan current in as short a time as
possible.  Phone calls are used as the principal form of contacting a mortgagor.
Advanta  utilizes a predictive  dialing  system for the effective  management of
collection  calling  activity.  Prior  to  initiating  foreclosure  proceedings,
Advanta makes every  reasonable  effort to determine the reason for the default;
whether  the  delinquency  is  a  temporary  or  permanent  condition;  and  the
mortgagor's  attitude  toward  the  obligation.  Advanta  will  take  action  to
foreclose a mortgage only once every  reasonable  effort to cure the default has
been  made  and a  projection  of the  ultimate  gain  or  loss  on REO  sale is
determined. Foreclosures are processed within individual state guidelines and in
accordance with the provisions of the mortgage and state law.

         Long Beach Mortgage Company

         Long Beach Mortgage  Company  (referred to herein as "Long  Beach"),  a
Delaware  corporation,  was  incorporated  in June 1994,  and is  approved  as a
seller/servicer for FNMA and FHLMC and as a non-supervised mortgagee by the U.S.
Department  of Housing  and Urban  Development.  On October 7, 1994,  Long Beach
succeeded  to the mortgage  banking  business  formerly  conducted by Long Beach
Bank,  F.S.B., a federally  chartered  savings bank (the "Bank"),  including all
operating systems,  computers,  files and substantially all personnel maintained
and  utilized  by the  Bank in its  mortgage  banking  operations  prior  to its
reorganization.

         The  principal  business  of Long  Beach  is  originating,  purchasing,
selling  and  servicing  residential  real  estate  loans  secured  by  one-  to
four-family properties  ("single-family") and multi-family properties containing
five or more  units  ("multi-family").  The  initial  working  capital  for Long
Beach's  operations was provided by Long Beach Financial  Services Company.  Its
principal   sources  of  funds  are   anticipated  to  be  sales  of  loans  and
mortgage-backed   securities,  bank  lines  of  credit,  term  loans  and  other
borrowings. At June 30, 1996, Long Beach had 112 offices,  consisting of 41 loan
origination  centers  located  in  California  and 71 loan  origination  centers
located throughout the rest of the United States.

Lending  Activities  and Loan Sales.  Long Beach  originates  single-family  and
multi-family  real  estate  loans  through  referrals  from  mortgage  brokerage
companies and through its network of offices and loan origination centers.  Long
Beach also  participates  in secondary  market  activities  by  originating  and
selling mortgage loans,  participations in loans, or mortgage-backed  securities
in the secondary market,  generally  retaining loan servicing;  however, in some
cases Long  Beach's  whole loan sale  agreements  provide  for the  transfer  of
servicing  rights.  In addition,  Long Beach intends to retain mortgage loans in
its own portfolio to provide a stable  source of interest  income and to provide
collateral to secure borrowings.

         Before  Long Beach  originates  any  mortgage  loans which are based on
application  packages submitted through a mortgage brokerage company that is new
to Long Beach, such mortgage brokerage company is examined by Long Beach through
license and reference checks and through a personal visit by a senior Long Beach
representative.  If at any time Long Beach determines that a mortgage  brokerage
company  consistently  submits  applications  for  loans  which do not meet Long
Beach's  underwriting and quality control  standards,  Long Beach terminates its
relationship with that mortgage brokerage company.

         Long  Beach's  primary  lending  activity  is  funding  loans to enable
mortgagors to purchase or refinance  residential real property,  which loans are
secured by first or second liens on the related real property. Long Beach's loan
portfolio also includes loans for  commercial  and industrial  properties.  Long
Beach's single-family real estate
                                      S-31
<PAGE>
loans are predominantly "conventional" mortgage loans, meaning that they are not
insured  by  the  Federal  Housing   Administration  (the  "FHA")  or  partially
guaranteed by the U.S. Department of Veterans Affairs (the "VA").

         The following  table  summarizes  Long Beach's  (including  that of its
predecessor-in-interest   Long  Beach  Bank)  one-  to  four-family  residential
mortgage loan origination and sales activity for the periods shown below.  Sales
activity may include sales of mortgage loans  purchased by Long Beach from other
loan originators.

<TABLE>
<CAPTION>
                                                           Year Ended December 31,                                Six Months
                                                                                                                    Ended

                                                                                                                June 30, 1996
                                 ----------------------------------------------------------------------------
                                         1992                1993              1994              1995
                                 -------------------------------------------------------------------------------------------------

                                                            (Dollars in Thousands)
                                 -------------------------------------------------------------------------------------------------
<S>                                         <C>                <C>             <C>             <C>                 <C>     
Originations....................            $959,534           $786,374        $1,062,593      $1,112,890          $869,830

Sales...........................          $1,081,001           $788,291        $1,081,841      $1,108,162          $873,971
</TABLE>

Loan  Servicing.  Generally,  Long  Beach  services  all the  mortgage  loans it
originates whether those loans are sold or retained in its portfolio.  Servicing
includes  collecting and remitting  loan payments,  accounting for principal and
interest,  contacting delinquent mortgagors,  and supervising foreclosure in the
event of unremedied  defaults.  Long Beach's  servicing  activities  are audited
regularly by its  internal  auditors and  examined  periodically  by  applicable
regulatory authorities.  Certain financial records of Long Beach relating to its
loan  servicing  activities  are reviewed  annually as part of the audit of Long
Beach's financial statements conducted by its independent accountants.

Collection Procedures;  Delinquency and Loss Experience.  When a mortgagor fails
to make a required  payment on a residential  mortgage loan, Long Beach attempts
to cause the deficiency to be cured by corresponding with the mortgagor. In most
cases  deficiencies  are cured  promptly.  Pursuant  to Long  Beach's  customary
procedures  for  residential  mortgage loans serviced by it for its own account,
Long Beach  generally  mails a notice of intent to  foreclose  to the  mortgagor
after the loan has become 31 days past due (two  payments due but not  received)
and,  within one month  thereafter,  if the loan remains  delinquent,  typically
institutes  appropriate  legal action to foreclose on the property  securing the
loan. If  foreclosed,  the property is sold at public or private sale and may be
purchased by Long Beach. In California, real estate lenders are generally unable
as a practical matter to obtain a deficiency judgment against the mortgagor on a
loan secured by single-family real estate.
                                      S-32
<PAGE>
Long Beach Programs -- Servicing Portfolio

         The  following  table  sets  forth Long  Beach's  delinquency  and loss
experience  (including  that of its  predecessor-in-interest,  the  Bank) at the
dates indicated on its servicing  portfolio of mortgage loans  originated  under
the Long Beach  Programs (the majority of such mortgage  loans  reflected in the
following table are adjustable rate mortgage loans):
<TABLE>
<CAPTION>
                                                                             At December 31,
                                             ----------------------------------------------------------------
                                                                                                                June 30,
                                                   1992             1993            1994           1995           1996
                                             -------------------------------------------------------------------------------
                                                                         (Dollars in Thousands)
<S>                                                 <C>            <C>             <C>            <C>            <C>       
Total Outstanding Principal Balance.........        1,561,256      $1,948,978      $2,422,604     $2,405,639     $2,516,999
Number of Loans.............................           12,257          16,289          21,291         22,775         24,580
DELINQUENCY
Period of Delinquency:
31-60 Days
   Principal Balance........................           12,630         $13,079         $16,816        $32,483        $34,895
   Number of Loans..........................               91             106             131            286            349
   Delinquency as a Percentage of Total
     Outstanding Principal Balance..........            0.81%           0.67%           0.69%          1.35%          1.39%
   Delinquency as a Percentage of
     Number of Loans........................            0.74%           0.65%           0.62%          1.26%          1.42%
61-90 Days
   Principal Balance........................          $10,753         $13,144         $18,104        $21,249        $25,573
   Number of Loans..........................               75              93             129            188            242
   Delinquency as a Percentage of Total
     Outstanding Principal Balance..........            0.69%           0.67%           0.75%          0.88%          1.02%
   Delinquency as a Percentage of
     Number of Loans........................            0.61%           0.57%           0.61%          0.83%          0.98%
91 Days or More
   Principal Balance........................          $48,643         $60,621         $70,034        $94,201       $106,147
   Number of Loans..........................              334             418             509            765            922
   Delinquency as a Percentage of Total
     Outstanding Principal Balance..........            3.12%           3.11%           2.89%          3.92%          4.22%
   Delinquency as a Percentage of
     Number of Loans........................            2.72%           2.57%           2.39%          3.36%          3.75%
Total Delinquencies:
   Principal Balance........................          $72,026         $86,844        $104,953       $147,933       $166,614
   Number of Loans..........................              500             617             769          1,239          1,513
   Delinquency as a Percentage of Total
     Outstanding Principal Balance..........            4.61%           4.46%           4.33%          6.15%          6.62%
   Delinquency as a Percentage of
     Number of Loans........................            4.08%           3.79%           3.61%          5.44%          6.16%
FORECLOSURES PENDING(1)
   Principal Balance........................          $50,104         $64,443         $77,960       $102,962       $112,422
   Number of Loans..........................              342             449             583            859          1,008
   Foreclosures Pending as a Percentage of
     Total Outstanding Principal Balance....            3.21%           3.31%           3.22%          4.28%          4.47%
   Foreclosures Pending as a Percentage of
     Number of Loans........................            2.79%           2.76%           2.74%          3.77%          4.10%
NET LOAN GAINS (LOSSES) for the Period(2)...
                                                    $ (3,198)      $ (13,449)      $ (24,617)     $ (24,320)      $(15,453)
NET LOAN GAINS (LOSSES) as a
Percentage of Total outstanding Principal Balance
                                                      (0.20)%         (0.69)%         (1.02)%        (1.01)%        (0.61)%
</TABLE>


- -------------
(1)  Mortgage  loans  which  are in  foreclosure  but as to  which  title to the
     mortgaged  property  has  not  been  acquired,  at the  end  of the  period
     indicated. Foreclosures pending are included in the delinquencies set forth
     above.

(2)  Net Loan Gains  (Losses) is  calculated  for loans  conveyed to REMIC trust
     funds as the  aggregate  of the net loan  gain  (loss)  for all such  loans
     liquidated  during the period  indicated.  The net loan gain (loss) for any
     such loan is equal to the difference between (a) the principal balance plus
     accrued  interest  through  the date of  liquidation  plus all  liquidation
     expenses  related to such loan and (b) all amounts  received in  connection
     with the liquidation of such loan. The majority of Long Beach Program loans
     serviced by Long Beach have been conveyed to REMIC trust funds.
                                      S-33
<PAGE>
         As of June 30, 1996,  427 one- to  four-family  residential  properties
relating to loans in Long Beach's  total  servicing  portfolio had been acquired
through foreclosure or deed-in-lieu of foreclosure and were not liquidated,  370
of which properties  relate to the B 1st, B 1st Fast Trac, B 1st QuickCredit and
B 1st QuickCredit Fast Trac residential mortgage loan servicing portfolio.

         There can be no assurance that the  delinquency  and loss experience of
the Long Beach Loans will  correspond  to the loss  experience  of Long  Beach's
mortgage  portfolio set forth in the foregoing table. The statistics shown above
represent  the  delinquency  and  loss  experience  for  residential   mortgages
originated under the Long Beach Programs and serviced by Long Beach only for the
years  presented,  whereas the aggregate  delinquency and loss experience on the
Long Beach Loans will depend on the results obtained over the life of the Trust.
Long  Beach's   portfolio   includes  mortgage  loans  with  payment  and  other
characteristics   which  are  not   representative  of  the  payment  and  other
characteristics  of the Long Beach Loans. A substantial number of the Long Beach
Loans may also have been originated based on Long Beach Guidelines that are less
stringent than those generally  applicable to the servicing  portfolio reflected
in the foregoing  table.  In addition,  it should be noted that a portion of the
period  covered by the foregoing  table was one in which real estate values were
appreciating,  particularly in the areas of California where properties securing
the related  loans were  located.  However,  over the last  several  years,  the
residential  real  estate  markets  in many  regions of the  country,  including
California,  have experienced general deterioration,  and should such decline in
property  values  continue  such that the  principal  balances of the Long Beach
Loans and any secondary  financing on the related  Mortgaged  Properties  become
equal to or  greater  than the value of such  Mortgaged  Properties,  the actual
rates of  delinquencies,  foreclosures  and  losses  could be higher  than those
previously  experienced by Long Beach. In addition,  adverse economic conditions
(which may or may not affect real property values) may affect the timely payment
by Mortgagors of scheduled  payments of principal and interest on the Long Beach
Loans and,  accordingly,  the actual rates of  delinquencies,  foreclosures  and
losses with respect to the Long Beach Loans.
                                      S-34
<PAGE>
Residential Loan Servicing Portfolio

         The  following  table  sets  forth Long  Beach's  delinquency  and loss
experience  (including  that of its  predecessor-in-interest,  the  Bank) at the
dates indicated on its entire servicing portfolio (inclusive of loans originated
under the Long Beach Programs) of residential (including  multi-family) mortgage
loans:
<TABLE>
<CAPTION>
                                                                         At December 31,
                                     -------------------------------------------------------------------------
                                                                                                                June 30,
                                            1992               1993              1994              1995            1996
                                     ---------------------------------------------------------------------------------------
                                                                     (Dollars in Thousands)
<S>                                          <C>                <C>              <C>               <C>           <C>       
Total Outstanding Principal Balance.         $2,249,834         $2,434,615       $2,721,665        $2,790,704    $3,107,242
Number of Loans.....................             19,235             21,159           24,669            26,776        30,855
DELINQUENCY
Period of Delinquency:
31-60 Days
 Principal Balance..................           $ 21,394           $ 21,834         $ 20,923          $ 35,503       $39,184
 Number of Loans....................                220                224              195               327           415
 Delinquency as a Percentage of
     Total Outstanding Principal Balance
                                                  0.95%              0.90%            0.77%             1.27%         1.26%
 Delinquency as a Percentage of
     Number of Loans................              1.14%              1.06%            0.79%             1.22%         1.35%
61-90 Days
 Principal Balance                             $ 18,360           $ 19,321         $ 24,013          $ 25,237       $28,533
 Number of Loans....................                173                177              193               253           284
 Delinquency as a Percentage of
     Total Outstanding Principal Balance
                                                  0.82%              0.79%            0.88%             0.90%         0.92%
 Delinquency as a Percentage of
     Number of Loans................              0.90%              0.84%            0.78%             0.95%         0.92%
91 Days or More
 Principal Balance..................           $ 85,403           $ 92,100         $ 97,202          $109,703      $122,363
 Number of Loans....................                764                765              771               977         1,157
 Delinquency as a Percentage of
     Total Outstanding Principal Balance
                                                  3.80%              3.78%            3.57%             3.93%         3.94%
 Delinquency as a Percentage of
     Number of Loans................              3.97%              3.62%            3.13%             3.65%         3.75%
Total Delinquencies:
 Principal Balance..................           $125,157           $133,255         $142,138          $170,444      $190,080
 Number of Loans....................              1,157              1,166            1,159             1,557         1,856
 Delinquency as a Percentage of
     Total Outstanding Principal Balance
                                                  5.56%              5.47%            5.22%             6.11%         6.12%
 Delinquency as a Percentage of
     Number of Loans................              6.02%              5.51%            4.70%             5.82%         6.02%
FORECLOSURES PENDING(1)
 Principal Balance..................           $ 87,439           $ 96,810         $111,514          $132,679      $141,411
 Number of Loans....................                737                748              955             1,200         1,285
 Foreclosures Pending as a
     Percentage of Total Outstanding Principal
     Balance........................              3.89%              3.98%            4.10%             4.75%         4.55%
 Foreclosures Pending as a
     Percentage of Number of Loans..
                                                  3.83%              3.54%            3.87%             4.48%         4.16%
NET LOAN GAINS (LOSSES) for the Period(2)
                                              $(10,796)         $ (35,474)       $ (51,296)         $(37,914)     $(21,412)
NET LOAN GAINS (LOSSES) as a
Percentage of Total Outstanding Principal
Balance.............................            (0.48)%            (1.46)%          (1.88)%           (1.36)%       (0.69)%
</TABLE>


- -------------
(1)  Mortgage  loans  which  are in  foreclosure  but as to  which  title to the
     mortgaged  property  has  not  been  acquired,  at the  end  of the  period
     indicated. Foreclosures pending are included in the delinquencies set forth
     above.

(2)  Net Loan Gains  (Losses) is  calculated  for loans  conveyed to REMIC trust
     funds as the  aggregate  of the net loan  gain  (loss)  for all such  loans
     liquidated  during the period  indicated.  The net loan gain (loss) for any
     such loan is equal to the difference between (a) the principal balance plus
     accrued  interest  through  the date of  liquidation  plus all  liquidation
     expenses  related to such loan and (b) all amounts  received in  connection
     with the  liquidation  of such loan.  The  majority  of  residential  loans
     serviced by Long Beach have been conveyed to REMIC trust funds.
                                      S-35
<PAGE>
         The delinquency and loss experience  percentages set forth above in the
immediately  preceding  table are  calculated on the basis of the total mortgage
loans  serviced as of the end of the  periods  indicated.  However,  because the
total outstanding  principal balance of residential loans serviced by Long Beach
has increased from $2,249,834,000 at December 31, 1992 to $3,107,242,000 at June
30, 1996, the total outstanding  principal balance of residential loans serviced
as of the end of any  indicated  period  includes  many loans that will not have
been  outstanding  long  enough  to give  rise  to some or all of the  indicated
periods  of  delinquency.  In the  absence  of such  substantial  and  continual
additions of newly originated  loans to the total amount of loans serviced,  the
percentages  indicated above would be higher and could be substantially  higher.
The actual  delinquency  percentages with respect to the Long Beach Loans may be
expected to be substantially higher than the delinquency  percentages  indicated
above because the composition of the Long Beach Loans will not change.

         In  addition,  over the last  several  years,  there has been a general
deterioration  of the real estate  market and  weakening  of the economy in many
regions of the country,  including California.  The general deterioration of the
real estate  market has been  reflected in increases in  delinquencies  of loans
secured by real estate,  slower  absorption rates of real estate into the market
and lower sales prices for real estate. The general weakening of the economy has
been  reflected  in  decreases  in the  financial  strength  of  mortgagors  and
decreases in the value of collateral  serving as security for loans. If the real
estate  market and economy  continue to decline,  Long Beach may  experience  an
increase  in  delinquencies  on the loans it  services  and higher net losses on
liquidated loans.

         In the  opinion  of Long  Beach,  the  period to period  changes in the
delinquency  and loss  experience set forth in the table above are  attributable
primarily  to the  introduction  and  seasoning of higher  credit risk  mortgage
loans,  as measured  by credit risk  category  under Long  Beach's  underwriting
guidelines, and a general downturn in the California economy.

         Option One Mortgage Corporation

         Option One Mortgage  Corporation  ("Option  One") was  incorporated  in
1992,  commenced  receiving  applications  for mortgage  loans under its regular
lending  program  in  February  1993  and  began  funding  such  mortgage  loans
indirectly  in the same  month.  The  principal  business  of Option  One is the
origination, sale and servicing of non-conforming mortgage loans.

         As of December 31, 1994,  Option One was a  wholly-owned  subsidiary of
Plaza Home Mortgage Bank,  which was in turn a wholly-owned  subsidiary of Plaza
Home Mortgage Corporation ("PHMC"). On March 3, 1995, Fleet National Bank, Rhode
Island  acquired  100%  of  the  outstanding  stock  of  PHMC.   Following  such
acquisition,  Option One  became a  subsidiary  of Fleet  National  Bank,  Rhode
Island,  which is in turn a  subsidiary  of Fleet  Financial  Group,  Inc. As of
December 31, 1995,  Option One had three loan origination  centers in California
and one loan origination  center in each of Florida,  Georgia,  Illinois,  Ohio,
Texas and Virginia.

         Option One  operates as a  stand-alone  mortgage  banking  company with
functional reporting responsibility to Fleet Financial Group, Inc. Option One is
a FNMA approved servicer. Option One assumed full servicing responsibilities for
the  non-conforming  credit  servicing  portfolio of PHMC on May 4, 1995, all of
which  portfolio had been  originated by Option One. Prior to such  acquisition,
Option One acted as subservicer  on such  portfolio  performing the functions of
delinquency advancing, investor reporting,  remitting cash collected,  preparing
pertinent  reports  and  making   collections  on  delinquent   mortgage  loans,
foreclosures and real estate owned.

         The following tables set forth, as of December 31, 1993, 1994, 1995 and
June 30,  1996,  certain  information  relating  to the  delinquency  experience
(including imminent foreclosures,  foreclosures in progress and bankruptcies) of
one-  to  four-family  residential  mortgage  loans  included  in  Option  One's
servicing portfolio of mortgage loans originated under the Option One Guidelines
(which  portfolio  does not  include  mortgage  loans that are  subserviced  for
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.  Such  tables  restate  PHMC's  performance
statistics  relating  only  to  the  non-conforming  mortgage  loans  previously
subserviced by Option One. Such servicing was subsequently transferred to Option
One.
                                      S-36
<PAGE>
                         Delinquencies and Foreclosures
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                   At December 31,                                             At December 31,           
                                        1993                                                        1994                 
                   --------------------------------------------------       -------------------------------------------------
                                               Percent     Percent by                                     Percent    Percent 
                        By No.    By Dollar     By No.       Dollar            By No.     By Dollar      By No.of   by Dollar
                      of Loans     Amount      of Loans      Amount           of Loans      Amount        Loans      Amount  
                   --------------------------------------------------       -------------------------------------------------
<S>                      <C>       <C>            <C>         <C>             <C>          <C>            <C>        <C>  
Total Portfolio....      1,233     $146,352       N/A         N/A             6,115        $615,488        N/A        N/A  
Period of Delinquency:                                                                                                     
   31 - 59 days....       2             251       .16         .17               32           3,247         .52        .53  
   60 - 89 days....       3             265       .24         .18               17           1,637         .28        .27  
   90 days or more.       2             282       .16         .19               28           3,556         .46        .58  
                          -             ---       ---         ---               --           -----         ---        ---  
Total Delinquent Loans    7             798       .56         .54               77           8,440        1.26       1.38  
Loans in Foreclosure*     4             415       .32         .28               50           5,328         .82        .87  
</TABLE>

<TABLE>
<CAPTION>
                                   At December 31,                                               At June 30                  
                                       1995                                                         1996                     
                   --------------------------------------------------       -------------------------------------------------
                                               Percent     Percent by                                    Percent     Percent 
                        By No.    By Dollar     By No.       Dollar            By No.     By Dollar      By No.of   by Dollar
                      of Loans     Amount      of Loans      Amount           of Loans      Amount        Loans      Amount  
                   --------------------------------------------------       -------------------------------------------------
<S>                      <C>       <C>            <C>         <C>             <C>          <C>            <C>        <C>  
Total Portfolio....      12,686    $1,153,199     N/A         N/A             14,460       1,286,548       N/A       N/A  
Period of Delinquency:      126        11,364     .99         .99              205          17,091        1.42       1.33   
   31 - 59 days....         87          8,138     .69         .71              118          10,464         .82        .81    
   60 - 89 days....         294        28,982     2.32        2.51             425          38,466        2.94       2.99    
   90 days or more.         ---       -------     ----        ----             ---          ------        ----       ----    
                            507        48,484     4.00        4.21             748          66,021        5.18       5.13    
Total Delinquent Loans      301        28,874     2.37        2.50             383          33,338        2.65       2.59    
Loans in Foreclosure* 
</TABLE>
- --------------------  
*  Loans in foreclosure  are also included  under the heading "Total  Delinquent
   Loans."

                                Real Estate Owned
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                At December 31,          At December 31,       At December 31,          At June 30,
                                     1993                    1994                   1995                  1996
                           ----------------------------------------------------------------------------------------------
                                          By Dollar               By Dollar             By Dollar             By Dollar
                               By No.      Amount      By No.      Amount     By No.      Amount     By No.     Amount
                              of Loans    of Loans    of Loans    of Loans   of Loans    of Loans   of Loans   of Loans
                           ----------------------------------------------------------------------------------------------
<S>                            <C>        <C>           <C>       <C>         <C>       <C>          <C>      <C>      
Total Portfolio............    1,233      $146,352      6,115     $615,488    12,686    $1,153,199   14,460   1,286,548
Foreclosed Loans(1)........      0            0          12         1,512       80        7,634       149       14,616
Foreclosed Ratio(2)........      0           .00         .20         .25       .63         .66        1.03       1.14
</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 Option One, by  investors  or by an insurer
         following foreclosure or delivery of a deed in lieu of foreclosure.
(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,  of mortgage loans in the Total Portfolio at
         the end of the indicated period.

                             Loan Loss Experience on
                        Option One's Servicing Portfolio
                                of Mortgage Loans
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                         Year Ending December 31,
                                    ------------------------------------------------------------------
                                                                                                        Six Months Ended
                                                                                                            June 30,
                                             1993                   1994                 1995                 1996
                                    ---------------------------------------------------------------------------------------

<S>                                        <C>                    <C>                 <C>                   <C>      
Total Portfolio (1)                        $146,352               $615,488            $1,153,199            1,286,548
Gross Losses (2)                              $0                     $17                $1,291               $1,684
Recoveries (3)                                $0                     $0                   $0                   $0
Net Losses (4)                                $0                     $17                $1,291               $1,684
Net Losses as a Percentage of Total
Portfolio (5)                                0.00%                  0.00%                0.11%                0.26%
</TABLE>


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

(1)      "Total Portfolio" on the date stated above is the principal balances of
         the mortgage loans outstanding on the last day of the period.
(2)      "Gross Losses" are actual losses incurred on liquidated  properties for
         each respective  period.  Losses are calculated  after repayment of all
         principal,  foreclosure  costs  and  accrued  interest  to the  date of
         liquidation.
(3)      "Recoveries"  are recoveries from  liquidation  proceeds and deficiency
         judgments.
(4)      "Net Losses" means "Gross Losses" minus "Recoveries."
(5)      For the Six Months Ending June 30, 1996, "Net Losses as a Percentage of
         Total  Portfolio"  was  annualized by  multiplying  "Net Losses" by 2.0
         before  calculating  the  Percentage  of "Net Losses as a Percentage of
         Total Portfolio."
                                      S-37
<PAGE>
         The following tables set forth, as of December 31, 1993, 1994, 1995 and
June  30,  1996  certain  information  relating  to the  delinquency  experience
(including imminent foreclosures,  foreclosures in progress and bankruptcies) of
one- to four-family  residential  mortgage loans included in Option One's entire
servicing  portfolio (which portfolio  includes  mortgage loans originated under
Option One's  Guidelines and mortgage loans that are  subserviced for 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. Such tables restate PHMC's performance  statistics  relating
only to the non-conforming  mortgage loans previously subserviced by Option One.
Such servicing was subsequently transferred to Option One.

                                          Delinquencies and Foreclosures
                                              (Dollars in Thousands)
<TABLE>
<CAPTION>
                                   At December 31,                                             At December 31,           
                                        1993                                                        1994                 
                   --------------------------------------------------       -------------------------------------------------
                                               Percent     Percent by                                     Percent    Percent 
                        By No.    By Dollar     By No.       Dollar            By No.     By Dollar      By No.of   by Dollar
                      of Loans     Amount      of Loans      Amount           of Loans      Amount        Loans      Amount  
                   --------------------------------------------------       -------------------------------------------------
                                                                                                          
<S>                      <C>       <C>            <C>         <C>             <C>          <C>            <C>        <C>  
Total Portfolio....      1,233     $146,352       N/A         N/A             6,115        $615,488        N/A        N/A  
Period of Delinquency:                                                                                                     
   31 - 59 days....       2             251       .16         .17               32           3,247         .52        .53  
   60 - 89 days....       3             265       .24         .18               17           1,637         .28        .27  
   90 days or more.       2             282       .16         .19               28           3,556         .46        .58  
                          -             ---       ---         ---               --           -----         ---        ---  
Total Delinquent Loans    7             798       .56         .54               77           8,440        1.26       1.38  
Loans in Foreclosure*     4             415       .32         .28               50           5,328         .82        .87  
</TABLE>                                       

<TABLE>
<CAPTION>
                                   At December 31,                                               At June 30                  
                                       1995                                                         1996                     
                   --------------------------------------------------       -------------------------------------------------
                                               Percent     Percent by                                    Percent     Percent 
                        By No.    By Dollar     By No.       Dollar            By No.     By Dollar      By No.of   by Dollar
                      of Loans     Amount      of Loans      Amount           of Loans      Amount        Loans      Amount  
                   --------------------------------------------------       -------------------------------------------------
<S>                      <C>      <C>             <C>         <C>             <C>          <C>            <C>        <C> 
Total Portfolio....      14,625   $1,367,031       N/A         N/A            16,238       1,482,965      N/A        N/A 
Period of Delinquency:                                                                                                   
   31 - 59 days....       161      16,501         1.10        1.21             242           22,682       1.49       1.53
   60 - 89 days....       104      10,117          .71         .74             144           13,954        .89        .94
   90 days or more.       388      40,275         2.65        2.95             533           52,355       3.28       3.53
                          ---      -------        ----        ----             ---           ------       ----       ----
Total Delinquent Loans    653      66,893         4.46        4.90             919           88,991       5.66       6.00
Loans in Foreclosure*     388      38,985         2.65        2.85             483           46,187       2.97       3.11
</TABLE>
- --------------------   
*  Loans in foreclosure  are also included  under the heading "Total  Delinquent
   Loans."
                               
                                Real Estate Owned
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                          At December 31,            At December 31,             At December 31,              At June 30,
                                1993                      1994                        1995                       1996
                       ----------------------------------------------------------------------------------------------------------
                                   By Dollar                   By Dollar                  By Dollar                     By Dollar
                         By No.     Amount       By No.          Amount        By No.       Amount        By No.         Amount
                        of Loans   of Loans     of Loans        of Loans      of Loans     of Loans      of Loans       of Loans
                       ----------------------------------------------------------------------------------------------------------
<S>                       <C>      <C>            <C>           <C>            <C>        <C>            <C>           <C>      
Total Portfolio........   1,233    $146,352       6,115         $615,488       14,625     $1,367,031     16,238        1,482,965
Foreclosed Loans(1)....     0          0           12            1,512          100         9,632          218           21,846
Foreclosed Ratio(2)....     0         .00          .20            .25           .68          .70           1.34           1.47
</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 Option One, by  investors  or by an insurer
         following foreclosure or delivery of a deed in lieu of foreclosure.
(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,  of mortgage loans in the Total Portfolio at
         the end of the indicated period.
                                      S-38
<PAGE>
                             Loan Loss Experience on
                        Option One's Servicing Portfolio
                                of Mortgage Loans
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                              Year Ending December 31,
                                                -----------------------------------------------------
                                                                                                      Six Months Ended
                                                                                                           June 30,
                                                       1993              1994             1995               1996
                                                ---------------------------------------------------------------------------

<S>                                                  <C>               <C>             <C>                 <C>      
Total Portfolio (1)                                  $146,352          $615,488        $1,367,031          1,482,965
Gross Losses (2)                                        $0               $17             $1,506             $2,303
Recoveries (3)                                          $0                $0               $0                 $0
Net Losses (4)                                          $0               $17             $1,506             $2,303
Net Losses as a Percentage of Total Portfolio (5)
                                                      0.00%             0.00%             0.11%              0.31%
</TABLE>

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

(1)      "Total Portfolio" on the date stated above is the principal balances of
         the mortgage loans outstanding on the last day of the period.
(2)      "Gross Losses" are actual losses incurred on liquidated  properties for
         each respective  period.  Losses are calculated  after repayment of all
         principal,  foreclosure  costs  and  accrued  interest  to the  date of
         liquidation.
(3)      "Recoveries"  are recoveries from  liquidation  proceeds and deficiency
         judgments.
(4)      "Net Losses" means "Gross Losses" minus "Recoveries."
(5)      For the Six Months Ending June 30, 1996, "Net Losses as a Percentage of
         Total  Portfolio"  was  annualized by  multiplying  "Net Losses" by 2.0
         before  calculating  the  Percentage  of "Net Losses as a Percentage of
         Total Portfolio."

         General

         There can be no assurance that the delinquency experience of the Option
One Loans will correspond to the delinquency experience of Option One's mortgage
portfolio  set forth in the  foregoing  tables.  See "The  Portfolio of Mortgage
Loans -- General"  herein.  The statistics shown above represent the delinquency
experience for Option One's residential  mortgage  servicing  portfolio only for
the periods  presented,  whereas the  delinquency  experience  on the Option One
Loans  will  depend on the  results  obtained  over the life of such  Option One
Loans.  Option One's residential  mortgage servicing portfolio includes mortgage
loans with a variety of  payment,  credit and other  characteristics  (including
geographic location) which may not be representative of the payment,  credit and
other  characteristics  of the Option One Loans.  Option One has limited default
information  with respect to the mortgage loans  originated under the Guidelines
and is unable to predict the delinquency and foreclosure  that might be expected
with  respect  to the  Option  One  Loans.  See "Risk  Factors -- Risk of Higher
Delinquencies Associated with Guidelines" herein. 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 Option One. In addition,  adverse economic  conditions may affect
the timely payment by Mortgagors of scheduled payments of principal and interest
on the Option One Loans and accordingly,  the actual rates of delinquencies  and
foreclosures with respect to the Mortgage Loan Pool. Notwithstanding anything to
the contrary herein,  Option One makes no  representation  as to accuracy of any
information  contained  herein  except for the  information  provided  under the
heading "The Servicers-Option One Mortgage Corporation."

         No  industrywide  data is available for mortgage  loans for  mortgagors
with less than FNMA credit  quality.  See "The  Portfolio  of Mortgage  Loans --
Guidelines" herein.

                                 USE OF PROCEEDS

         The  Depositor  will  sell the  Initial  Mortgage  Loans  to the  Trust
concurrently  with delivery of the  Certificates.  Net proceeds from the sale of
the Class A Certificates will be applied by the Depositor to the purchase of the
Initial  Mortgage  Loans  from  the  Seller,  to the  deposit  of  the  Original
Pre-Funded Amount in the Pre-Funding
                                      S-39
<PAGE>
Account  and to the  deposit of  certain  amounts  to the  Capitalized  Interest
Account.  Such net proceeds less the Original  Pre-Funded  Amount and the amount
deposited  in  the  Capitalized   Interest   Account  will  (together  with  the
Subordinate  Certificates retained by the Depositor or its affiliates) represent
the  purchase  price to be paid by the Trust to the  Depositor  for the  Initial
Mortgage Loans.

                                  THE DEPOSITOR

         The Depositor was  incorporated in the State of Delaware on November 9,
1995 and is a wholly-owned  subsidiary of AMRESCO,  INC. The Depositor maintains
its principal offices at 700 N. Pearl, Suite 2400, Dallas,  Texas 75201. Neither
the Depositor nor any of its affiliates  will insure or guarantee  distributions
on the Certificates.

                                   THE SELLER

         The Seller was  incorporated  in the State of  Delaware  on October 13,
1995 and is a wholly-owned  subsidiary of AMRESCO, INC. The Seller maintains its
principal offices at 700 N. Pearl, Suite 2400, Dallas,  Texas 75201. Neither the
Seller nor any of its affiliates will insure or guarantee  distributions  on the
Certificates.

                             THE MORTGAGE LOAN POOLS

General

         The statistical  information  presented in this  Prospectus  Supplement
concerning the pool of Mortgage  Loans is based on the pool of Initial  Mortgage
Loans as of the  Cut-Off  Date.  Subsequent  Mortgage  Loans are  intended to be
purchased by the Trust from the  Depositor  for inclusion in the Trust from time
to time on or before September 20, 1996 from funds on deposit in the Pre-Funding
Account. The Initial Mortgage Loans, any Qualified Replacement Mortgages and the
Subsequent  Mortgage Loans are referred to herein  collectively as the "Mortgage
Loans." The  Subsequent  Mortgage  Loans,  if available,  to be purchased by the
Trust  will be sold by the  Originators  to the  Seller,  by the  Seller  to the
Depositor and then by the Depositor to the Trust.

         This subsection  describes  generally  certain  characteristics  of the
Initial Mortgage Loans. Unless otherwise specified herein,  references herein to
percentages of loan principal  balances  relating to the Initial  Mortgage Loans
refer in each case to the  approximate  percentage  of the  aggregate  principal
balance of the  Initial  Mortgage  Loans as of the  Cut-Off  Date,  based on the
scheduled  principal  balances  of the  Initial  Mortgage  Loans or the  Initial
Mortgage  Loans in the  applicable  Mortgage Loan Group,  in each case as of the
Cut-Off Date,  after giving effect to all principal  payments due on or prior to
the Cut-Off  Date.  The Initial  Mortgage  Loan Pool  consists of fixed rate and
adjustable-rate Mortgage Loans with remaining terms to maturity of not more than
360 months (including both fully amortizing  Mortgage Loans and Balloon Mortgage
Loans). The Initial Mortgage Loans have the  characteristics  set forth below as
of the Cut-Off  Date.  Percentages  expressed  herein based on Loan Balances and
number of Initial Mortgage Loans have been rounded,  and in the tables set forth
herein the sum of the  percentages  may not equal the  respective  totals due to
such rounding.

         Each Mortgage Loan in the Trust will be assigned to one of two mortgage
loan groups  consisting  of Mortgage  Loans which bear fixed rates only,  in the
case of Group  I, and  Mortgage  Loans  which  bear  adjustable  interest  rates
(including  2/28 Loans and 5/25 Loans) only,  in the case of Group II. The Fixed
Rate Group Certificates  represent undivided ownership interests in all Mortgage
Loans  contained  in  Group  I,  and  distributions  on  the  Fixed  Rate  Group
Certificates  will be based primarily on amounts  available for  distribution in
respect of Mortgage  Loans in Group I. The  Adjustable  Rate Group  Certificates
represent undivided ownership interests in all Mortgage Loans contained in Group
II, and  distributions on the Adjustable Rate Group  Certificates  will be based
primarily on amounts  available for distribution in respect of Mortgage Loans in
Group II.

         The  Loan-to-Value  Ratios shown below were  calculated  based upon the
appraised  values of the Mortgaged  Properties at the time of  origination  (the
"Appraised  Values").  No  assurance  can be given that values of the  Mortgaged
Properties  have  remained  or will  remain  at  their  levels  on the  dates of
origination of the related
                                      S-40
<PAGE>
Mortgage Loans. If the residential  real estate market has experienced or should
experience  an overall  decline in  property  values  such that the  outstanding
balance of any Mortgage  Loan becomes  equal to or greater than the value of the
Mortgaged Property,  the actual rates of delinquencies,  foreclosures and losses
could be higher than those now  generally  experienced  in the mortgage  lending
industry.

         All of the Mortgage  Loans are  "Actuarial  Loans",  which provide that
interest is charged to the Mortgagors thereunder, and payments are due from such
Mortgagors,  as of a  scheduled  day of each month which is fixed at the time of
origination.  Scheduled monthly payments made by the Mortgagors on the Actuarial
Loans  either  earlier or later than the  scheduled  due dates  thereof will not
affect the amortization schedule or the relative application of such payments to
principal and interest.

Initial Mortgage Loans -- Group I

         The  information  set forth with  respect to Group I is based upon data
provided  to the  Depositor  by each of the  related  Originators  and has  been
compiled by the Depositor. Neither the Depositor, the Seller, the Servicers, the
Underwriters,  the Originators nor any of their respective  affiliates have made
or will have made any  representation as to the accuracy or completeness of such
compiled information.

         As of the  Cut-Off  Date,  the  average  Loan  Balance  of the  Initial
Mortgage Loans in Group I was  $78,422.15;  the weighted  average  Loan-to-Value
Ratio of the Initial Mortgage Loans in Group I was 67.41%;  the weighted average
remaining term to maturity was 323 months; the weighted average original term to
maturity was 328 months.  The remaining terms to maturity as of the Cut-Off Date
of the Initial  Mortgage  Loans in Group I ranged from 158 months to 360 months.
The minimum and maximum Loan Balances of Initial Mortgage Loans in Group I as of
the Cut-Off Date were $11,998.36 and $580,878.97, respectively. Balloon Mortgage
Loans  represent not more than 9.02% of the Original  Aggregate  Loan Balance of
the Initial  Mortgage Loans in Group I. No Initial Mortgage Loan in Group I will
mature later than August 1, 2026.

         All of the Initial  Mortgage  Loans in Group I bear interest at a fixed
rate for the life of the related  Mortgage Loans.  The Initial Mortgage Loans in
Group I consist of Mortgage Loans aggregating  $64,933,544.05.  The Coupon Rates
of the Initial Mortgage Loans in Group I ranged from 7.500% per annum to 16.750%
per annum.  The weighted  average  Coupon Rate of the Initial  Mortgage Loans in
Group I was 10.646% per annum.
                                      S-41
<PAGE>
Geographic Distribution of Mortgaged Properties--Initial Group I Mortgage Loans

         The  geographic  distribution  of Initial  Mortgage Loans in Group I by
state, as of the Cut-Off Date, was as follows:
                                                                 % of Aggregate
                         Number of Group I   Aggregate Group I       Group I
Geographic Area           Mortgage Loans       Loan Balance        Loan Balance
- ---------------           --------------       ------------        ------------
Arizona                             33        $ 2,274,359.72              3.50%
California                         319         30,452,866.78             46.90
Colorado                            54          4,424,416.95              6.81
Connecticut                          1             84,968.85              0.13
District of Columbia                 4            173,258.98              0.27
Florida                             58          3,443,342.61              5.30
Georgia                             14            838,104.56              1.29
Hawaii                               1            119,948.59              0.18
Idaho                                3            178,829.97              0.28
Illinois                            22          1,374,821.57              2.12
Indiana                             43          1,673,975.45              2.58
Kentucky                             5            228,725.98              0.35
Louisiana                            1             51,667.36              0.08
Maine                                2             83,559.58              0.13
Maryland                             9            885,330.52              1.36
Massachusetts                        6            523,181.91              0.81
Michigan                             9            305,595.61              0.47
Missouri                             2            166,393.49              0.26
Nevada                               9            552,621.29              0.85
New Jersey                           4            450,950.07              0.69
New Mexico                           1             87,985.04              0.14
New York                             2            111,139.86              0.17
North Carolina                       6            264,133.50              0.41
Ohio                                17            828,985.32              1.28
Oregon                              47          3,613,055.63              5.56
Pennsylvania                        13            761,241.92              1.17
Rhode Island                         4            219,930.93              0.34
South Carolina                       4            207,640.07              0.32
Texas                               17          1,058,728.89              1.63
Utah                                57          4,829,269.57              7.44
Virginia                            21          1,419,167.81              2.19
Washington                          32          2,740,520.86              4.22
West Virginia                        3            174,427.26              0.27
Wisconsin                            5            330,397.55              0.51
                                   ---         -------------            ------

Total                              828        $64,933,544.05            100.00%
                                   ===        ==============            =======
                                  S-42
<PAGE>
         Original Loan-to-Value Ratios -- Initial Group I Mortgage Loans

         The original  loan-to-value ratios as of the date of origination of the
Initial  Mortgage  Loans in Group I (based upon  appraisals  made at the time of
origination  thereof) (the  "Loan-to-Value  Ratios") as of the Cut-Off Date were
distributed as follows:
<TABLE>
<CAPTION>
                                                                                                % of Aggregate
Range of                             Number of Group I              Aggregate Group I               Group I
Original LTVs                         Mortgage Loans                  Loan Balance               Loan Balance
- -------------                         --------------                  ------------               ------------

<S>                                    <C>                        <C>                               <C>  
10.01    -   15.00%                      1                        $    29,879.64                      0.05%
15.01    -   20.00                       3                            114,093.88                      0.18
20.01    -   25.00                       3                            102,312.93                      0.16
25.01    -   30.00                      10                            431,907.22                      0.67
30.01    -   35.00                      18                            873,064.00                      1.34
35.01    -   40.00                      21                          1,024,988.99                      1.58
40.01    -   45.00                      24                          2,091,389.01                      3.22
45.01    -   50.00                      38                          2,213,125.04                      3.41
50.01    -   55.00                      47                          3,378,309.08                      5.20
55.01    -   60.00                      82                          5,875,165.53                      9.05
60.01    -   65.00                      98                          7,574,508.09                     11.67
65.01    -   70.00                     164                         13,101,348.94                     20.18
70.01    -   75.00                     179                         14,625,882.85                     22.52
75.01    -   80.00                     112                          9,922,145.87                     15.28
80.01    -   85.00                      18                          2,602,282.99                      4.01
85.01    -   90.00                      10                            973,139.99                      1.50
                                       ---                       ---------------                    ------
                                            
         Total:                        828                        $64,933,544.05                    100.00%
                                       ===                        ==============                    =======
</TABLE>
                                      S-43
<PAGE>
           Cut-Off Date Coupon Rates -- Initial Group I Mortgage Loans

         The Coupon  Rates borne by the Notes  relating to the Initial  Mortgage
Loans in Group I were distributed as follows as of the Cut-Off Date:
<TABLE>
<CAPTION>
                                                                                               % of Aggregate
Range of                             Number of Group I            Aggregate Group I                Group I
Coupon Rates                          Mortgage Loans                Loan Balance                Loan Balance
- ------------                          --------------                ------------                ------------

<S>                                    <C>                      <C>                                <C>  
 7.001   -    7.500%                     1                      $   113,664.99                       0.18%
 7.501   -    8.000                      2                          147,258.27                       0.23
 8.001   -    8.500                      8                        1,266,406.74                       1.95
 8.501   -    9.000                     35                        3,188,008.07                       4.91
 9.001   -    9.500                     65                        6,400,587.15                       9.86
 9.501   -   10.000                    148                       13,575,865.36                      20.91
10.001   -   10.500                    118                       10,086,743.77                      15.53
10.501   -   11.000                    141                       11,778,526.67                      18.14
11.001   -   11.500                     78                        5,256,172.47                       8.09
11.501   -   12.000                     83                        5,519,323.57                       8.50
12.001   -   12.500                     48                        2,814,824.58                       4.33
12.501   -   13.000                     43                        2,189,114.46                       3.37
13.001   -   13.500                     14                          773,221.40                       1.19
13.501   -   14.000                     18                          928,902.87                       1.43
14.001   -   14.500                     12                          535,412.92                       0.82
14.501   -   15.000                      8                          226,280.72                       0.35
15.001   -   15.500                      1                           11,998.36                       0.02
15.501   -   16.000                      2                           61,772.29                       0.10
16.001   -   16.500                      2                           36,368.42                       0.06
16.501   -   17.000                      1                           23,090.97                       0.04
                                       ---                       -------------                     ------
                                           
         Total                         828                      $64,933,544.05                     100.00%
                                       ===                      ==============                     =======
</TABLE>
          Cut-Off Date Loan Balances -- Initial Group I Mortgage Loans

         The  distribution of the outstanding  principal  amounts of the Initial
Mortgage Loans in Group I as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                                                                                            % of Aggregate
                                  Number of Group I           Aggregate Group I                Group I
Range of Loan Balances             Mortgage Loans                Loan Balance                Loan Balance
- ----------------------             --------------                ------------                ------------

<S>                                    <C>                     <C>                             <C>    
     $0.01   -  $ 50,000.00            242                     $ 8,648,020.09                   13.32% 
 50,000.01   -   100,000.00            383                      27,821,602.05                   42.85  
100,000.01   -   150,000.00            154                      18,129,462.75                   27.92  
150,000.01   -   200,000.00             31                       5,304,919.30                    8.17  
200,000.01   -   250,000.00              7                       1,508,244.69                    2.32  
250,000.01   -   300,000.00              6                       1,671,169.86                    2.57  
300,000.01   -   350,000.00              4                       1,269,246.34                    1.95  
550,000.01   -   600,000.00              1                         580,878.97                    0.89  
                                       ---                     --------------                  ------  
                                                                                                       
     Total                             828                     $64,933,544.05                  100.00% 
                                       ===                     ==============                  ======= 
</TABLE>
                                      S-44
<PAGE>
         Types of Mortgaged Properties -- Initial Group I Mortgage Loans

         The Mortgaged Properties securing the Initial Mortgage Loans in Group I
as of the Cut-Off Date were of the property types as follows:
<TABLE>
<CAPTION>

                                                                                                     % of Aggregate
                                          Number of Group I             Aggregate Group I                Group I
Property Types                             Mortgage Loans                 Loan Balance                 Loan Balance
- --------------                             --------------                 ------------                 ------------

<S>                                            <C>                        <C>                            <C>   
Single-family                                  716                        $56,105,536.33                  86.40%
PUD                                             19                          1,908,894.14                   2.94
Townhouses                                       1                            113,664.99                   0.18
Condominiums                                    30                          1,772,931.77                   2.73
Manufactured Home                                4                            182,924.75                   0.28
Apartment 2-4 Units                             57                          4,791,907.90                   7.38
Other                                            1                             57,684.17                   0.09
                                               ---                        --------------                 ------
                                                  
          Total                                828                        $64,933,544.05                 100.00%
                                               ===                        ==============                 =======
</TABLE>
        Months Since First Payment Date -- Initial Group I Mortgage Loans

         The  distribution  of the number of months since the first payment date
of the Initial Mortgage Loans in Group I as of the Cut-Off Date was as follows:

<TABLE>
<CAPTION>
                                                                                           % of Aggregate
Months Elapsed               Number of Group I             Aggregate Group I                   Group I
Since Origination             Mortgage Loans                 Loan Balance                   Loan Balance
- -----------------             --------------                 ------------                   ------------

<S>                                 <C>                        <C>                              <C>   
 0 -  6                             460                        $33,110,015.79                    50.99%
 7 - 12                             322                         28,028,325.78                    43.16
13 - 18                              46                          3,795,202.48                     5.84
                                    ---                         -------------                   ------
                                          
    Total                           828                        $64,933,544.05                   100.00%
                                    ===                        ==============                   =======
</TABLE>

          Remaining Term to Maturity -- Initial Group I Mortgage Loans

         The  distribution of the number of months  remaining to maturity of the
Initial Mortgage Loans in Group I as of the CutOff Date was as follows:
<TABLE>
<CAPTION>
                                                                                          % of Aggregate
Months Remaining                Number of Group I          Aggregate Group I                   Group I
to Maturity                      Mortgage Loans              Loan Balance                   Loan Balance
- -----------                      --------------              ------------                   ------------
<S>                                   <C>                     <C>                              <C>   
121  -  180                           182                     $10,672,109.39                    16.44%
181  -  240                            22                       1,092,476.96                     1.68
301  -  360                           624                      53,168,957.70                    81.88
                                      ---                      -------------                   ------

     Total                            828                     $64,933,544.05                   100.00%
                                      ===                     ==============                   ====== 
</TABLE>
                                      S-45
<PAGE>
               Occupancy Status -- Initial Group I Mortgage Loans

         The occupancy status of the Mortgaged  Properties  securing the Initial
Mortgage  Loans  in  Group I as of the  Cut-Off  Date  was as  follows  based on
representations  by the  mortgagors at the time of  origination of such Mortgage
Loans:

<TABLE>
<CAPTION>
                                                                                                    % of Aggregate
                                      Number of Group I             Aggregate Group I                   Group I
Occupancy Status                       Mortgage Loans                 Loan Balance                   Loan Balance
- ----------------                       --------------                 ------------                   ------------

<S>                                        <C>                        <C>                               <C>   
Owner Occupied                             745                        $59,809,988.93                     92.11%
Non-Owner Occupied                          83                          5,123,555.12                      7.89
                                           ---                         -------------                    ------
                                              
          Total                            828                        $64,933,544.05                    100.00%
                                           ===                        ==============                    =======
</TABLE>
Initial Mortgage Loans -- Group II

         The  information  set forth with respect to Group II is based upon data
provided to the Depositor by Long Beach and each of the related  Originators and
has been  compiled by the  Depositor.  Neither the  Depositor,  the Seller,  the
Servicers,  the  Underwriters,  the  Originators  nor  any of  their  respective
affiliates have made or will have made any  representation as to the accuracy or
completeness of such compiled information.

         As of the  Cut-Off  Date,  the  average  Loan  Balance  of the  Initial
Mortgage  Loans in Group II was  $104,347.32;  the Coupon  Rates of the  Initial
Mortgage  Loans in Group II ranged  from  6.500% per annum to 17.800% per annum;
the weighted average  Loan-to-Value Ratio of the Initial Mortgage Loans in Group
II was 72.84%; the weighted average Coupon Rate of the Initial Mortgage Loans in
Group II was 9.897% per annum; the weighted  average  remaining term to maturity
was 352 months;  and the  weighted  average  original  term to maturity  was 354
months.  The  remaining  terms to maturity as of the Cut-Off Date of the Initial
Mortgage Loans in Group II ranged from 117 months to 360 months. The minimum and
maximum Loan  Balances of Initial  Mortgage  Loans in Group II as of the Cut-Off
Date were $10,265.36 and $762,500.00, respectively. None of the Initial Mortgage
Loans in Group II provided for "balloon"  payments.  No Initial Mortgage Loan in
Group II will mature later than August 1, 2026.

         All of the  Initial  Mortgage  Loans in Group  II have  maximum  Coupon
Rates. The weighted average maximum Coupon Rate of the Initial Mortgage Loans in
Group II was 16.882% per annum, with maximum Coupon Rates that range from 8.990%
per annum to 23.800% per annum.  The weighted average minimum Coupon Rate of the
Initial  Mortgage  Loans in Group II was 9.895% per annum,  with minimum  Coupon
Rates that range from 6.500% to 17.800% per annum. The Initial Mortgage Loans in
Group II have a weighted  average gross margin as of the Cut-Off Date of 6.183%.
The gross margin for the Initial Mortgage Loans in Group II range from 3.625% to
10.300%.

         88.26% of the Initial Mortgage Loans in Group II bear interest at rates
that adjust,  along with the related  monthly  payments,  semiannually  based on
Six-Month LIBOR.  2.03% of the Six-Month LIBOR Loans have a semiannual reset cap
of 1% substantially  all of which have a lifetime reset cap of 7%. 97.91% of the
Six-Month LIBOR Loans have a semiannual reset cap of 1.5%,  substantially all of
which have a lifetime reset cap of 7%. 0.06% of the Six-Month LIBOR Loans have a
semiannual  reset cap of 3.0% all of which have a lifetime  reset cap of 7%. The
Six-Month   LIBOR  Loans   consist  of  Initial   Mortgage   Loans   aggregating
$181,054,508.25.

         11.66% of the  Initial  Mortgage  Loans in Group II bear  interest at a
fixed rate of interest for a period of approximately two years after origination
and  thereafter  have  semiannual  interest  rate  and  payment  adjustments  at
frequencies and in the same manner as the Six-Month  LIBOR Loans.  87.99% of the
2/28 Loans have a periodic rate  adjustment cap of 1.5% and a lifetime reset cap
of 7%. 12.01% of the 2/28 Loans have a periodic rate  adjustment cap of 3.0% and
a lifetime  reset cap of 7%. The 2/28 Loans  consist of Initial  Mortgage  Loans
aggregating $23,922,503.28.

         0.08% of the  Initial  Mortgage  Loans in Group II bear  interest  at a
fixed  rate  of  interest  for  a  period  of  approximately  five  years  after
origination and thereafter have semiannual interest rate and payment adjustments
at frequencies  and in the same manner as the Six-Month LIBOR Loans subject to a
1.5% periodic rate  adjustment  cap after the first  adjustment.  The 5/25 Loans
consist of Initial Mortgage Loans aggregating $169,813.19.
                                      S-46
<PAGE>
Geographic Distribution of Mortgaged Properties--Initial Group II Mortgage Loans

         The geographic  distribution  of Initial  Mortgage Loans in Group II by
state, as of the Cut-Off Date, was as follows:
                                                                % of Aggregate
                    Number of Group II     Aggregate Group II      Group II
Geographic Area        Mortgage Loans         Loan Balance       Loan Balance
- ---------------        --------------         ------------       ------------
Alabama                      3              $    165,749.65          0.08% 
Arizona                     70                 6,097,310.09          2.97  
California                 648                89,473,125.26         43.61  
Colorado                   133                13,376,272.75          6.52  
Connecticut                  9                 1,156,709.87          0.56  
Florida                     22                 1,673,544.54          0.82  
Georgia                     35                 2,876,147.95          1.40  
Idaho                        8                   619,819.96          0.30  
Illinois                   192                19,286,934.45          9.40  
Indiana                      9                   612,650.30          0.30  
Iowa                         3                   283,459.34          0.14  
Kansas                       9                   467,316.47          0.23  
Kentucky                     6                   434,601.19          0.21  
Louisiana                   13                 1,101,797.00          0.54  
Maine                        1                    38,238.25          0.02  
Maryland                    11                 1,152,581.02          0.56  
Massachusetts                5                   465,377.62          0.23  
Michigan                    92                 7,341,671.51          3.58  
Minnesota                   77                 6,397,472.85          3.12  
Missouri                    61                 3,315,347.62          1.62  
Nevada                      22                 3,288,868.60          1.60  
New Hampshire                3                   272,182.17          0.13  
New Jersey                  27                 2,564,181.30          1.25  
New Mexico                  32                 3,766,519.45          1.84  
New York                    29                 3,910,358.00          1.91  
North Carolina               6                   344,056.58          0.17  
Ohio                       112                 6,578,274.14          3.21  
Oregon                      37                 3,367,873.02          1.64  
Pennsylvania                72                 3,744,984.75          1.83  
South Carolina               3                    92,243.89          0.04  
Tennessee                    1                    55,942.45          0.03  
Texas                       49                 4,711,928.08          2.30  
Utah                        90                 8,839,002.97          4.31  
Washington                  66                 6,657,710.13          3.25  
West Virginia                2                    77,620.87          0.04  
Wisconsin                    4                   257,606.46          0.13  
Wyoming                      4                   281,344.17          0.14  
                         -----               --------------        ------  
                                                                           
Total                    1,966              $205,146,824.72        100.00% 
                         =====              ===============        ======= 
                                      S-47
<PAGE>
        Original Loan-to-Value Ratios -- Initial Group II Mortgage Loans

         The  original  Loan-to-Value  Ratios of the Initial  Mortgage  Loans in
Group II as of the Cut-Off Date were distributed as follows:
                                                                 % of Aggregate
Range of            Number of Group II     Aggregate Group II       Group II
Original LTVs         Mortgage Loans          Loan Balance        Loan Balance
- -------------         --------------          ------------        ------------

 5.01 - 10.00%              2               $     79,896.09          0.04%
10.01 - 15.00               1                     19,951.75          0.01 
15.01 - 20.00               6                    139,939.94          0.07 
20.01 - 25.00               6                    195,923.54          0.10 
25.01 - 30.00               6                    360,769.35          0.18 
30.01 - 35.00               9                    472,549.99          0.23 
35.01 - 40.00              12                    496,589.80          0.24 
40.01 - 45.00              36                  2,156,764.91          1.05 
45.01 - 50.00              45                  3,718,929.32          1.81 
50.01 - 55.00              92                  7,321,118.84          3.57 
55.01 - 60.00             108                  9,621,850.31          4.69 
60.01 - 65.00             178                 16,460,268.34          8.02 
65.01 - 70.00             285                 26,088,000.61         12.72 
70.01 - 75.00             566                 59,394,157.95         28.95 
75.01 - 80.00             458                 57,684,543.54         28.12 
80.01 - 85.00             133                 17,830,395.58          8.69 
85.01 - 90.00              23                  3,105,174.86          1.51 
                        ------              ---------------        ------ 
                                                                          
      Total             1,966               $205,146,824.72        100.00%
                        =====               ===============        ======= 
                                   S-48
<PAGE>
          Cut-Off Date Coupon Rates -- Initial Group II Mortgage Loans

         The Coupon  Rates borne by the Notes  relating to the Initial  Mortgage
Loans in Group II were distributed as follows as of the Cut-Off Date:
                                                                  % of Aggregate
Range of              Number of Group II     Aggregate Group II       Group II
Coupon Rates            Mortgage Loans          Loan Balance        Loan Balance
- ------------            --------------          ------------        ------------
 6.001   -    6.500%            1            $   383,803.90             0.19%
 6.501   -    7.000            26              3,835,398.68             1.87
 7.001   -    7.500            26              4,037,876.55             1.97
 7.501   -    8.000            85             11,637,399.63             5.67
 8.001   -    8.500           112             15,987,602.25             7.79
 8.551   -    9.000           235             28,506,476.58            13.90
 9.001   -    9.500           205             24,228,236.67            11.81
 9.501   -   10.000           350             41,039,744.43            20.01
10.001   -   10.500           208             20,421,084.78             9.95
10.501   -   11.000           248             22,165,822.25            10.80
11.001   -   11.500           105              8,813,310.19             4.30
11.501   -   12.000           111              7,933,617.97             3.87
12.001   -   12.500            60              4,230,652.74             2.06
12.501   -   13.000            96              6,404,193.59             3.12
13.001   -   13.500            30              1,415,073.12             0.69
13.501   -   14.000            39              2,255,911.63             1.10
14.001   -   14.500            15                895,629.72             0.44
14.501   -   15.000             8                478,231.48             0.23
15.001   -   15.500             2                 53,489.42             0.03
15.501   -   16.000             2                180,853.47             0.09
16.001   -   16.500             1                187,461.58             0.09
17.501   -   18.000             1                 54,954.09             0.03
                            -----            --------------           ------
                                 
         Total              1,966           $205,146,824.72           100.00%
                            =====            ==============           =======
          Cut-Off Date Loan Balances -- Initial Group II Mortgage Loans

         The  distribution of the outstanding  principal  amounts of the Initial
Mortgage Loans in Group II as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                                                                                            % of Aggregate
                                 Number of Group II           Aggregate Group II               Group II
Range of Loan Balances             Mortgage Loans                Loan Balance                Loan Balance
- ----------------------             --------------                ------------                ------------
<S>                                    <C>                     <C>                                <C>  
$      0.01 - $ 50,000.00                 434                  $ 14,994,198.39                      7.31%  
  50,000.01 -  100,000.00                 753                    55,564,270.26                     27.09   
 100,000.01 -  150,000.00                 424                    51,014,832.48                     24.87   
 150,000.01 -  200,000.00                 169                    29,199,330.91                     14.23   
 200,000.01 -  250,000.00                  77                    17,177,876.10                      8.37   
 250,000.01 -  300,000.00                  40                    10,985,550.97                      5.35   
 300,000.01 -  350,000.00                  36                    11,585,452.64                      5.65   
 350,000.01 -  400,000.00                  15                     5,647,143.95                      2.75   
 400,000.01 -  450,000.00                   9                     3,879,752.17                      1.89   
 450,000.01 -  500,000.00                   5                     2,391,405.26                      1.17   
 550,000.01 -  600,000.00                   1                       580,929.18                      0.28   
 600,000.01 -  650,000.00                   1                       613,941.71                      0.30   
 700,000.01 -  750,000.00                   1                       749,640.70                      0.37   
 750,000.01 -  800,000.00                   1                       762,500.00                      0.37   
                                        -----                  ---------------                    ------   
                                                                                                           
        Total                           1,966                  $205,146,824.72                    100.00%  
                                        =====                  ===============                    =======  
                                                                                                           
</TABLE>
                                      S-49
<PAGE>
        Types of Mortgaged Properties -- Initial Group II Mortgage Loans

         The Mortgaged  Properties  securing the Initial Mortgage Loans in Group
II as of the Cut-Off Date were of the property types as follows:
<TABLE>
<CAPTION>
                                                                                             % of Aggregate
                             Number of Group II            Aggregate Group II                  Group II
Property Types                 Mortgage Loans                 Loan Balance                   Loan Balance
- --------------                 --------------                 ------------                   ------------
<S>                              <C>                        <C>                                <C>   
Single Family                    1,659                      $171,123,713.53                     83.42%
PUD                                 78                        12,155,080.73                      5.93
Condominiums                        78                         7,309,207.27                      3.56
Manufactured Home                    8                           551,925.97                      0.27
Apartment 2-4 Units                140                        13,826,545.63                      6.74
Other                                3                           180,351.59                      0.09
                                ------                      ---------------                    ------

          Total                  1,966                      $205,146,824.72                    100.00%
                                 =====                      ===============                    =======
</TABLE>
           Months Since Origination -- Initial Group II Mortgage Loans

         The  distribution of the number of months since the date of origination
of the Initial Mortgage Loans in Group II as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                                                                                              % of Aggregate
Months Elapsed                Number of Group II            Aggregate Group II                  Group II
Since Origination               Mortgage Loans                 Loan Balance                   Loan Balance
- -----------------               --------------                 ------------                   ------------

<S>                              <C>                          <C>                               <C>   
  0       -      6               1,961                        $204,773,496.65                    99.82%
  7       -     12                   4                             309,215.01                     0.15
 13       -     18                   1                              64,113.06                     0.03
                                 -----                        ---------------                   ------

          Total                  1,966                        $205,146,824.72                   100.00%
                                 =====                        ===============                   =======
</TABLE>
          Remaining Term to Maturity -- Initial Group II Mortgage Loans

         The  distribution of the number of months  remaining to maturity of the
Initial Mortgage Loans in Group II as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                                                                                           % of Aggregate
Months Remaining           Number of Group II            Aggregate Group II                  Group II
to Maturity                  Mortgage Loans                 Loan Balance                   Loan Balance
- -----------                  --------------                 ------------                   ------------
<S>                                <C>                    <C>                                <C>  
  0       -    120                 9                      $    325,572.01                      0.16%
121       -    180                98                         4,434,847.07                      2.16
181       -    240                43                         2,424,283.73                      1.18
301       -    360             1,816                       197,962,121.91                     96.50
                               -----                       --------------                    ------

          Total                1,966                      $205,146,824.72                    100.00%
                               =====                      ===============                    =======
</TABLE>
                                      S-50
<PAGE>
               Occupancy Status Initial -- Group II Mortgage Loans

         The occupancy status of the Mortgaged  Properties  securing the Initial
Mortgage  Loans in  Group II as of the  Cut-Off  Date  was as  follows  based on
representations  by the  mortgagors at the time of  origination of such Mortgage
Loans:
<TABLE>
<CAPTION>

                                                                                        % of Aggregate
                         Number of Group II            Aggregate Group II                 Group II
Occupancy Status           Mortgage Loans                 Loan Balance                  Loan Balance
- ----------------           --------------                 ------------                  ------------
<S>                              <C>                    <C>                                <C>   
Owner Occupied                   1,714                  $184,326,022.62                     89.85%
Non Owner Occupied                 252                    20,820,802.10                     10.15
                                 -----                   --------------                    ------

          Total                  1,966                  $205,146,824.72                    100.00%
                                 =====                  ===============                    =======
</TABLE>
                   Margins -- Initial Group II Mortgage Loans

         The margins borne by the Notes  relating to the Initial  Mortgage Loans
in Group II as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                                                                                          % of Aggregate
                          Number of Group II             Aggregate Group II                  Group II
        Margins             Mortgage Loans                  Loan Balance                   Loan Balance
        -------             --------------                  ------------                   ------------
<S>                           <C>                        <C>                                <C>  
 0.000     -     3.750%        44                        $  4,984,358.19                      2.43%
 3.751     -     4.000         46                           4,760,085.26                      2.32
 4.001     -     4.250         31                           4,035,076.19                      1.97
 4.251     -     4.500         62                           6,794,650.59                      3.31
 4.501     -     4.750         30                           2,846,224.44                      1.39
 4.751     -     5.000        136                          15,381,575.16                      7.50
 5.001     -     5.250         75                           8,218,651.98                      4.01
 5.251     -     5.500        123                          12,935,272.61                      6.31
 5.501     -     5.750         82                           9,279,837.56                      4.52
 5.751     -     6.000        146                          14,699,505.42                      7.17
 6.001     -     6.250        105                           9,309,721.23                      4.54
 6.251     -     6.500        240                          26,134,865.49                     12.74
 6.501     -     6.750        207                          23,012,256.64                     11.22
 6.751     -     7.000        143                          16,948,508.58                      8.26
 7.001     -     7.250        375                          31,248,802.12                     15.23
 7.251     -     7.500         31                           3,664,062.22                      1.79
 7.501     -     7.750         58                           8,405,531.32                      4.10
 7.751     -     8.000         11                           1,125,428.30                      0.55
 8.001     -     8.250         14                             778,601.38                      0.38
 8.251     -     8.500          2                             114,789.52                      0.06
 8.501     -     8.750          2                             160,406.67                      0.08
 9.001     -     9.250          1                             187,718.52                      0.09
 9.751     -    10.000          1                              65,941.24                      0.03
10.251     -    10.500          1                              54,954.09                      0.03
                            -----                        ---------------                    -------

           Total            1,966                        $205,146,824.72                    100.00%
                            =====                        ===============                    =======
</TABLE>
                                      S-51
<PAGE>
             Maximum Coupon Rates -- Initial Group II Mortgage Loans

         The maximum  Coupon  Rates  borne by the Notes  relating to the Initial
Mortgage Loans in Group II as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                                                                                        % of Aggregate
Maximum                 Number of Group II             Aggregate Group II                  Group II
Coupon Rates              Mortgage Loans                  Loan Balance                   Loan Balance
- ------------              --------------                  ------------                   ------------

<S>                         <C>                        <C>                                <C>   
 8.501   -    9.000%            1                      $    114,210.72                      0.06% 
11.501   -   12.000             1                            74,976.80                      0.04  
13.001   -   13.500             1                           383,803.90                      0.19  
13.501   -   14.000            27                         4,012,338.67                      1.96  
14.001   -   14.500            30                         4,329,744.33                      2.11  
14.501   -   15.000            85                        11,492,841.38                      5.60  
15.001   -   15.500           109                        15,929,497.22                      7.76  
15.501   -   16.000           234                        29,109,524.82                     14.19  
16.001   -   16.500           204                        23,994,473.92                     11.70  
16.501   -   17.000           349                        40,290,103.73                     19.64  
17.001   -   17.500           208                        20,421,084.78                      9.95  
17.501   -   18.000           250                        22,252,167.43                     10.85  
18.001   -   18.500           105                         8,813,310.19                      4.30  
18.501   -   19.000           109                         7,821,774.26                      3.81  
19.001   -   19.500            60                         4,230,652.74                      2.06  
19.501   -   20.000            96                         6,404,193.59                      3.12  
20.001   -   20.500            29                         1,365,594.85                      0.67  
20.501   -   21.000            39                         2,255,911.63                      1.10  
21.001   -   21.500            15                           895,629.72                      0.44  
21.501   -   22.000             8                           478,231.48                      0.23  
22.001   -   22.500             2                            53,489.42                      0.03  
22.501   -   23.000             2                           180,853.47                      0.09  
23.001   -   23.500             1                           187,461.58                      0.09  
23.501   -   24.000             1                            54,954.09                      0.03  
                               --                      ---------------                     -----  
                                                                                                  
         Total              1,966                      $205,146,824.72                    100.00% 
                            =====                      ===============                    ======= 
</TABLE>
                                      S-52
<PAGE>
          Next Rate Adjustment Date -- Initial Group II Mortgage Loans

         Next rate adjustment date for each of the Notes relating to the Initial
Mortgage Loans in Group II as of the Cut-Off Date was as follows:
<TABLE>
<CAPTION>
                                                                                           % of Aggregate
      Date of Next              Number of Group II        Aggregate Group II                  Group II
  Rate Adjustment Date            Mortgage Loans             Loan Balance                   Loan Balance
  --------------------            --------------             ------------                   ------------
<S>                                  <C>                    <C>                                <C>  
September 1, 1996                        1                  $     33,643.00                      0.02%
November 1, 1996                        24                     2,214,322.32                      1.08
December 1, 1996                       584                    60,193,110.67                     29.34
January 1, 1997                        780                    80,583,273.91                     39.28
February 1, 1997                       378                    36,987,658.35                     18.03
March 1, 1997                            3                     1,042,500.00                      0.51
June 1, 1998                            35                     4,860,564.85                      2.37
July 1, 1998                            60                     7,421,348.26                      3.62
August 1, 1998                          92                    10,917,890.17                      5.32
September 1, 1998                        8                       722,700.00                      0.35
July 1, 2001                             1                       169,813.19                      0.08
                                     -----                   --------------                    ------

                    Total            1,966                  $205,146,824.72                    100.00%
                                     =====                  ===============                    =======
</TABLE>
Conveyance of Subsequent Mortgage Loans

         The  Pooling  and  Servicing  Agreement  permits  the Trust to  acquire
approximately  $8,000,000  and  $33,000,000  in aggregate  principal  balance of
Subsequent  Mortgage  Loans for addition to Group I and Group II,  respectively.
Accordingly,  the statistical characteristics of the Mortgage Loan Pool and each
Group  will  vary as of any  Subsequent  Cut-Off  Date upon the  acquisition  of
Subsequent Mortgage Loans.

         The obligation of the Trust to purchase  Subsequent Mortgage Loans on a
Subsequent Transfer Date is subject to the following requirements,  among others
(which  may  be  waived  or  modified  by the  Certificate  Insurer):  (i)  such
Subsequent Mortgage Loan may not be 30 or more days contractually  delinquent as
of the related  Subsequent  Cut-Off Date; (ii) the remaining term to maturity of
such  Subsequent  Mortgage  Loan may not exceed 360 months;  (iii) no Subsequent
Mortgage Loan will have a Coupon Rate less than 5.500%;  and (iv)  following the
purchase of such  Subsequent  Mortgage  Loans by the Trust,  the Mortgage  Loans
(including  the  Subsequent  Mortgage  Loans) (a) will have a  weighted  average
Coupon  Rate of at least  10.715%  for Group I and 9.427% for Group II; (b) will
have a weighted average  Loan-to-Value Ratio of not more than 71.52% for Group I
and  73.62%  for Group II;  (c) will not have  Balloon  Loans  with a  principal
balance in excess of 30.33% and 0% of the Original Aggregate Loan Balance of the
Mortgage  Loans  in  Group I and  Group  II,  respectively,  (d) will not have a
weighted  average  remaining term to stated  maturity of more than 295.23 months
for Group I and 358.38 for Group II; and (e) will have no  Mortgage  Loan with a
principal  balance in excess of  $416,500.90  for Group I and $  728,000.00  for
Group II. In addition,  the  Certificate  Insurer shall have the right to review
and approve each Subsequent Mortgage Loan.

                       PREPAYMENT AND YIELD CONSIDERATIONS

General

         The  weighted  average  life of,  and, if  purchased  at other than par
(disregarding,  for  purposes of this  discussion,  the effect on an  investor's
yield resulting from the timing of the settlement date and those  considerations
discussed  below under "Payment Lag Feature of Fixed Rate Group  Certificates"),
the yield to maturity on the Class A  Certificates  will be affected by the rate
of payment of  principal  of the  Mortgage  Loans in the related  Mortgage  Loan
Group,  including for this purpose  Prepayments,  liquidations  due to defaults,
casualties and  condemnations,  and  repurchases by the  Originators of Mortgage
Loans.  The actual rate of principal  prepayments  on pools of mortgage loans is
influenced by a variety of economic, tax, geographic, demographic, social, legal
and other factors and has fluctuated  considerably in recent years. In addition,
the rate of principal  prepayments  may differ among pools of mortgage  loans at
any time  because of  specific  factors  relating to the  mortgage  loans in the
particular pool,  including,  among other things, the age of the mortgage loans,
the geographic locations of the properties securing
                                      S-53
<PAGE>
the loans and the extent of the mortgagors'  equity in such properties,  changes
in the mortgagors' housing needs, job transfers and unemployment.

         As with fixed rate obligations  generally,  the rate of prepayment on a
pool of mortgage loans with fixed rates such as the Mortgage Loans in Group I is
affected by prevailing  market rates for mortgage loans of a comparable term and
risk  level.  When the  market  interest  rate is  below  the  mortgage  coupon,
mortgagors may have an increased  incentive to refinance  their mortgage  loans.
Depending on prevailing  market rates,  the future  outlook for market rates and
economic conditions  generally,  some mortgagors may sell or refinance mortgaged
properties in order to realize their equity in the mortgaged properties, to meet
cash flow needs or to make other investments.

         The Mortgage Loans in Group II are adjustable  rate mortgage  loans. As
is the case  with  conventional  fixed  rate  mortgage  loans,  adjustable  rate
mortgage  loans may be subject to a greater rate of principal  prepayments  in a
declining interest rate environment.  For example,  if prevailing interest rates
fall  significantly,  adjustable-rate  mortgage loans could be subject to higher
prepayment  rates than if prevailing  interest rates remain constant because the
availability  of fixed rate mortgage  loans at  competitive  interest  rates may
encourage  mortgagors to refinance their  adjustable rate mortgage loan to "lock
in" a lower fixed  interest rate.  However,  no assurance can be given as to the
level of  prepayments  that the Mortgage Loans will  experience.  The prepayment
behavior  of the 2/28  Loans and 5/25  Loans may  differ  from that of the other
Mortgage Loans in Group II. As a 2/28 Loan or a 5/25 Loan approaches its initial
adjustment  date,  the borrower may become more likely to refinance such loan to
avoid an  increase  in the  Coupon  Rate,  even if  fixed  rate  loans  are only
available at rates that are slightly lower or higher than the Coupon Rate before
adjustment.  The existence of the applicable periodic rate cap, lifetime cap and
lifetime  floor also may affect the  likelihood of  prepayments  resulting  from
refinancings.  In addition,  the delinquency and loss experience on the Mortgage
Loans in Group II may differ from that on the Mortgage  Loans in Group I because
the amount of the monthly payments on the Mortgage Loans in Group II are subject
to adjustment on each adjustment  date. If such difference in experience were to
occur,  the prepayment  experience on the Class A-6 Certificates may differ from
that on the other Classes of Class A Certificates.

         The prepayment experience on non-conventional mortgage loans may differ
from that on  conventional  first  mortgage  loans,  primarily due to the credit
quality  of  the  typical  borrower.   Because  the  credit  histories  of  many
non-conventional  borrowers may preclude them from other traditional  sources of
financing,  such  borrowers  may be less likely to refinance due to a decline in
market  interest  rates.  Non-conventional  mortgage loans may  experience  more
prepayments in a rising interest rate environment as the borrowers' finances are
stressed to the point of default.  Prepayments  may also affect the yield to the
Owners  of the Class A-6  Certificates,  if the  weighted  average  margins  are
reduced.

         A majority of the Mortgage Loans contain prepayment penalty provisions.
For  a  discussion  of  such   provisions,   see  "The   Portfolio  of  Mortgage
Loans--Prepayment Penalties" herein.

         In addition to the foregoing  factors  affecting  the weighted  average
life of each Class of the Class A Certificates,  the subordination provisions of
the Trust result in a limited acceleration of the Class A Certificates  relative
to the  amortization of the related  Mortgage Loans until the related  Specified
Subordination Amount is reached. The accelerated amortization is achieved by the
application of certain excess interest and principal to the payment of the Class
A   Certificate   Principal   Balance.   This   acceleration   feature   creates
overcollateralization  which  results  from the  excess  of the  aggregate  Loan
Balances of the Mortgage Loans over the Class A Certificate  Principal  Balance.
Once the required level of  overcollateralization  is reached,  the acceleration
feature  will  cease,  unless  necessary  to  maintain  the  required  level  of
overcollateralization.

                  Balloon  Loans.  The ability of mortgagors to make payments of
Balloon  Payments  will  normally  depend on the  mortgagor's  ability to obtain
refinancing  of their  Balloon  Loans.  The ability to obtain  refinancing  will
depend on a number of factors  prevailing at the time  refinancing  is required,
including,  without  limitation,  real estate values, the mortgagor's  financial
situation and prevailing mortgage loan interest rates.  Although the Originators
sometimes  provide  refinancing  of Balloon Loans and may refinance any Mortgage
Loan,  they are under no  obligation  to do so,  and make no  representation  or
warranty that they will do so in the case of any Mortgage  Loan.  Delinquencies,
if any, in the payment of Balloon Payments may delay the date on which the Class
A  Certificate   Principal  Balance  of  one  or  more  Classes  of  Fixed  Rate
Certificates is reduced to zero, and may increase the weighted  average lives of
such  Certificates.  Although a low interest rate environment may facilitate the
refinancing  of a Balloon Loan,  the receipt and  reinvestment  by Owners of the
proceeds in such an environment  may produce a lower return than that previously
received in respect of the related  Balloon  Loan.  Conversely,  a high interest
rate  environment  may make it more  difficult for the mortgagor to accomplish a
refinancing and may result in delinquencies or defaults.
                                      S-54
<PAGE>
Mandatory Prepayment

         In the  event  that at the end of the  Funding  Period,  not all of the
Original  Pre-Funded Amount has been used to acquire  Subsequent  Mortgage Loans
for Groups I and II, then the related  Class(es)  of Class A  Certificates  then
entitled to receive  payments of principal will receive a partial  prepayment on
the  Payment  Date in  September  1996 in an amount  equal to the portion of the
Original Pre-Funded Amount remaining and allocable to each such Class.

         Although no assurances  can be given,  the  Depositor  expects that the
principal amount of Subsequent Mortgage Loans sold to the Trust will require the
application  of  substantially  all the amount on  deposit  in the Pre-  Funding
Account and that there should be no material  principal prepaid to the Owners of
the Class A Certificates.

Prepayment and Yield Scenarios for Class A Certificates

         As  indicated  above,  if  purchased  at other  than par,  the yield to
maturity on a Class A Certificate will be affected by the rate of the payment of
principal of the Mortgage  Loans. If the actual rate of payments on the Mortgage
Loans is slower than the rate anticipated by an investor who purchases a Class A
Certificate at a discount,  the actual yield to such investor will be lower than
such  investor's  anticipated  yield.  If the  actual  rate of  payments  on the
Mortgage Loans is faster than the rate  anticipated by an investor who purchases
a Class A  Certificate  at a premium,  the actual yield to such investor will be
lower than such investor's anticipated yield.

         The  "Final  Scheduled  Payment  Date"  for each  Class of the  Class A
Certificates will occur in the following months:  Class A-1, March,  2006, Class
A-2,  November,  2014, Class A-3, April,  2021, Class A-4, October,  2023, Class
A-5, October,  2027, and Class A-6, October,  2027. These dates are the dates on
which the  "Initial  Certificate  Principal  Balance"  set forth in the  summary
hereof for the related Class as of the Closing Date less all amounts  previously
distributed  to the Owners on account of principal  (such amount as to any Class
of the Class A Certificates and as of any time, the related "Class A Certificate
Principal  Balance"  and  as to  the  Class  A  Certificates  collectively,  the
"Certificate  Principal  Balance")  would be  reduced to zero  assuming  that no
Prepayments are received on the Mortgage Loans in the related Group, no optional
termination or mandatory termination is exercised and that a foreclosure process
begins in the month  following  the month the last Mortgage Loan is scheduled to
mature and is not settled for 13 months.  The weighted average life of the Class
A  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  Payment  Date with  respect to the Class A  Certificates  could occur
significantly  earlier than the related Final Scheduled Payment Date because (i)
Prepayments are likely to occur,  (ii) a foreclosure in the last month is likely
not to  occur,  (iii)  the  Owners  of the  Class  R  Certificates  may  cause a
termination of the Trust when the outstanding  Certificate  Principal Balance is
less  than  10% of the  original  Certificate  Principal  Balance  and  (iv) the
Servicers (or the Certificate Insurer if the Servicers do not so elect) may each
purchase  all  Mortgage  Loans  serviced  by them and  either one or more of the
Servicers or the  Certificate  Insurer may  purchase all of the Mortgage  Loans,
thereby  causing a  termination  of the Trust when the  outstanding  Certificate
Principal Balance is less than 5% of the Original Certificate Balance.

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted  average life of any
Class  of the  Class A  Certificates  will be  influenced  by the  rate at which
principal  of the  Mortgage  Loans in the related  Mortgage  Loan Group is paid,
which may be in the form of  scheduled  amortization  or  prepayments  (for this
purpose,  the term  "prepayment"  includes  Prepayments and  liquidations due to
default).

         Each Accrual Period for the Class A-6 Certificates  will consist of the
actual number of days elapsed from the 25th day of the month preceding the month
of the  applicable  Payment Date (or, in the case of the first  Accrual  Period,
from the Closing  Date)  through the 24th day of the month of such Payment Date.
After  the  initial  Accrual  Period,  the  Pass-Through  Rate for the Class A-6
Certificates  will be adjusted by reference to changes in the level of One-Month
LIBOR, subject to the effects of the applicable limitation described herein.

         The Pass-Through  Rate for the Class A-6 Certificates may be calculated
by reference to the Coupon Rates on the Mortgage Loans in Group II. Although the
Coupon Rates on the Mortgage  Loans in Group II are subject to  adjustment,  the
Coupon Rates adjust less frequently than the Class A-6  Pass-Through  Rate which
adjusts by  reference  to One-Month  LIBOR.  Changes in One-Month  LIBOR may not
correlate  with changes in  Six-Month  LIBOR and either may not  correlate  with
prevailing  interest rates. It is possible that an increased level of One- Month
LIBOR  could occur  simultaneously  with a lower  level of  prevailing  interest
rates, which would be expected to result in faster prepayments, thereby reducing
the weighted average life of the Class A-6 Certificates.

         Certain of the Mortgage  Loans in Group II,  including  the 2/28 Loans,
were  originated  with  initial  Coupon  Rates  that were  based on  competitive
conditions. As a result, the Coupon Rates on such Mortgage Loans in Group II are
more likely to adjust on their first, and possibly  subsequent  adjustment dates
subject to the effects of the
                                      S-55
<PAGE>
applicable periodic rate cap and lifetime cap. Because the Pass-Through Rate for
the Class A-6  Certificates  is limited by the Adjustable  Rate Group  Available
Funds Cap on each  Payment  Date,  limits on changes in the Coupon  Rates of the
Mortgage  Loans in Group II may limit changes in the  Pass-Through  Rate for the
Class A-6  Certificates.  In addition,  the Coupon Rates for the 2/28 Loans will
not adjust  until  approximately  the date on which the 24th  scheduled  monthly
payment  is due and the Coupon  Rates for the 5/25  Loans will not adjust  until
approximately the date on which the 60th scheduled monthly payment is due.

         The Adjustable  Rate Group  Available  Funds Cap on a Payment Date will
depend, in part, on the weighted average of the then-current Coupon Rates of the
outstanding  Mortgage  Loans  in Group  II.  If the  Mortgage  Loans in Group II
bearing higher Coupon Rates were to prepay,  the weighted average Coupon Rate of
the  Mortgage  Loans in Group II, and  consequently  the  Adjustable  Rate Group
Available Funds Cap, would be lower than otherwise would be the case.

         Although the Class A-1 Certificates have a Targeted Balances  Schedule,
there  is no  assurance  that  distributions  of  principal  of  the  Class  A-1
Certificates will be made in accordance with such schedule.  In addition, if the
Class A Certificate  Principal  Balance of the Class A-2 Certificates is reduced
to zero  while the Class A-1  Certificates  are still  outstanding,  the  entire
Principal  Distribution  Amount for Group I will be distributed to the Class A-1
Certificates,  without  regard to the schedule of Targeted  Balances,  until the
Class A Certificate Principal Balance thereof is reduced to zero.

         Prepayments  on  Mortgage  Loans are  commonly  measured  relative to a
prepayment  standard or model.  The model used in this Prospectus  Supplement is
the prepayment  assumption (the  "Prepayment  Assumption"),  which represents an
assumed rate of prepayment each month relative to the then outstanding principal
balance of the pool of mortgage  loans for the life of such  mortgage  loans.  A
100% Prepayment  Assumption assumes a conditional  prepayment rate ("CPR") of 5%
per annum of the  outstanding  principal  balance of the  Mortgage  Loans in the
first  month of the life of such  Mortgage  Loans and an  additional  1.364% per
annum in each month thereafter until the twelfth month; beginning in the twelfth
month and in each month thereafter during the life of such Mortgage Loans, a CPR
of 20% per  annum  is  assumed.  As  used  in the  table  below,  0%  Prepayment
Assumption  assumes  a CPR equal to 0% of the  Prepayment  Assumption,  i.e.  no
prepayments. Correspondingly, 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
mortgage  loans,  including the Mortgage Loans.  The Depositor  believes that no
existing  statistics of which it is aware provide a reliable basis for Owners of
Class A  Certificates  to  predict  the  amount  or the  timing  of  receipt  of
prepayments on the Mortgage Loans.

         It is very  unlikely  that the  Mortgage  Loans  will  prepay  at rates
consistent  with the  Prepayment  Assumption  until  maturity or that all of the
Mortgage Loans in the related  Mortgage Loan Group will prepay at the same rate.
There will be discrepancies  between the actual  characteristics of the Mortgage
Loans  included in the Trust and the assumed  characteristics  used in preparing
the following tables. Any discrepancy may have an effect upon the percentages of
Initial Certificate Principal Balance outstanding set forth in the table and the
weighted  average  lives of the  Class A  Certificates.  Since the  tables  were
prepared on the basis of the assumptions in the following paragraph,  there will
likely be discrepancies between the characteristics of the actual Mortgage Loans
and the  characteristics  of the Mortgage Loans assumed in preparing the tables.
Any such  discrepancy  will likely have an effect  upon the  percentages  of the
Certificate  Principal  Balances  outstanding and weighted  average lives of the
Class A  Certificates  set forth in the tables.  In  addition,  since the actual
Mortgage Loans in the Trust have characteristics which differ from those assumed
in preparing the tables set forth below,  the  distributions of principal on the
Class A  Certificates  may be made  earlier  or later than as  indicated  in the
tables.

         For the  purpose of the tables  below,  it is  assumed  that:  (i) each
Mortgage  Loan Group  consists of Mortgage  Loans with the  characteristics  set
forth in the table below,  (ii) the Closing Date for the Certificates  occurs on
August 28, 1996,  (iii)  distributions  on the Certificates are made on the 25th
day of each  month  regardless  of the day on which the  Payment  Date  actually
occurs, commencing in September 1996 in accordance with the priorities described
herein,  (iv) the  difference  between the Gross  Coupon Rate and the Net Coupon
Rate is equal to the Servicing Fee and the Net Coupon Rate is further reduced by
the  Premium  Amount  and the  Trustee  Fee,  (v)  prepayments  include 30 day's
interest  thereon,  (vi) optional  termination  or mandatory  termination is not
exercised,   (vii)  the  "Specified   Subordinated  Amount"  (as  defined  under
"Description of the Class A Certificates --  Overcollateralization  Provisions")
for each  Mortgage  Loan Group is set  initially as specified in the Pooling and
Servicing  Agreement and thereafter  decreases in accordance with the provisions
of the Pooling and Servicing  Agreement,  without regard to any  delinquency and
loss triggers, (viii) all of the Pre-Funded Amount is used to acquire Subsequent
Mortgage  Loans on  September  1, 1996 and prior to such  date,  the  Pre-Funded
Amount accrues
                                      S-56
<PAGE>
interest  at a rate equal to  One-Month  LIBOR,  (ix) the  Coupon  Rate for each
Mortgage Loan in Group II is adjusted on its next rate  adjustment  date (and on
subsequent  rate  adjustment  dates,  if  necessary)  to equal the sum of (a) an
assumed final constant level of the applicable index of 5.6641% per annum,  with
respect to Six-Month  LIBOR and (b) the respective  gross margin (such sum being
subject to the applicable  periodic  adjustment cap,  maximum  interest rate and
minimum  interest rate (which  minimum  interest rate will  generally  equal the
initial  coupon)),  (x) the Pass- Through Rate on the Class A-5  Certificates is
fixed at 7.60% per annum for Payment Dates on or prior to the Clean-Up Call Date
and 8.35% per annum  thereafter,  (xi) the Class A-6  Pass-Through  Rate remains
constant at 5.7319% per annum for Payment Dates on or prior to the Clean-Up Call
Date, and 6.0419%  thereafter,  (xii) all Mortgage Loans pay on their respective
due  dates in  accordance  with  their  respective  terms,  (xiii)  the  Initial
Certificate  Principal Balance of each Class of Certificates is as set forth and
under "Summary of Terms -- Certificates Offered" herein.



                         Initial Group I Mortgage Loans



<TABLE>
<CAPTION>
                                                                       
                                                        Remaining         Original        Remaining  
   Principal         Gross Coupon     Net Coupon       Amortization        Term to         Term to   
    Balance              Rate            Rate              Term         Maturity (in    Maturity (in 
                                                       (in months)         months)         months)   
- -------------------------------------------------------------------------------------------------------
<C>                     <C>             <C>                <C>               <C>             <C>
$5,856,191.85           11.456          10.956             359               180             179
 4,815,917.54           10.603          10.103             176               180             176
 1,092,476.96           11.370          10.870             237               240             237
53,168,957.70           10.546          10.046             354               360             354
</TABLE>






                        Subsequent Group I Mortgage Loans
<TABLE>
<CAPTION>
                                                         Remaining                       Remaining
                                                       Amortization      Original         Term to
   Principal        Gross Coupon       Net Coupon          Term            Term           Maturity
    Balance             Rate              Rate          (in months)     (in months)     (in months)
- -------------------------------------------------------------------------------------------------------
<C>                       <C>            <C>                <C>             <C>             <C>
$2,570,193.99             11.500         11.000             359             180             179
   469,954.20              9.750          9.250             180             180             180
 4,959,851.81             10.430          9.930             360             360             360
</TABLE>
                                      S-57
<PAGE>
                         Initial Group II Mortgage Loans
<TABLE>
<CAPTION>
                                                                                            Original     Remaining
                  Gross                                  Periodic                            Term to      Term to
    Principal    Coupon       Net       Gross    Gross     Rate    Months to  Rate Change   Maturity     Maturity
     Balance      Rate    Coupon Rate  Margin  Life Cap    Cap     Next Reset  Frequency   (in months)  (in months)       Index
- ------------------------------------------------------------------------------------------------------------------------------------
<S>               <C>        <C>        <C>     <C>        <C>          <C>        <C>         <C>          <C>      <C>            
$    33,643.00     9.250     8.750      6.250   16.250     1.50          1         6           360          354      Six-Month LIBOR
  2,214,322.32    10.380     9.880      6.407   17.326     1.50          3         6           360          355      Six-Month LIBOR
 59,519,909.72     9.835     9.335      6.030   16.818     1.50          4         6           352          349      Six-Month LIBOR
 79,877,153.12     9.919     9.419      6.057   16.919     1.50          5         6           355          353      Six-Month LIBOR
 34,577,685.58     9.979     9.479      6.267   16.957     1.50          6         6           351          350      Six-Month LIBOR
  1,042,500.00    10.277     9.777      5.451   17.277     1.50          7         6           360          360      Six-Month LIBOR
  2,803,886.74     9.409     8.909      6.886   16.409     1.50         22         6           360          357      Six-Month LIBOR
  6,675,856.64     9.681     9.181      7.221   16.681     1.50         23         6           360          358      Six-Month LIBOR
 10,847,397.09    10.049     9.549      7.097   17.049     1.50         24         6           360          359      Six-Month LIBOR
    722,700.00     9.860     9.360      7.046   16.860     1.50         25         6           360          360      Six-Month LIBOR
    169,813.19     8.990     8.490      7.250   15.990     1.50         59         6           360          358      Six-Month LIBOR
  3,670,925.96     9.674     9.174      6.148   16.360     1.00          6         6           360          358      Six-Month LIBOR
  2,991,031.36     9.842     9.342      5.208   16.842     3.00         22         6           360          357      Six-Month LIBOR
</TABLE>


                       Subsequent Group II Mortgage Loans
<TABLE>
<CAPTION>
                                                                                           Original
                Gross                                   Periodic                           Term to      Remaining
  Principal     Coupon       Net       Gross    Gross     Rate    Months to   Rate Change  Maturity  Term to Maturity
   Balance       Rate    Coupon Rate  Margin  Life Cap     Cap    Next Reset   Frequency  (in months)   (in months)       Index
- ------------------------------------------------------------------------------------------------------------------------------------
<S>              <C>       <C>         <C>      <C>       <C>         <C>        <C>         <C>           <C>      <C>             
$  124,100.00    8.500      8.000      6.250   15.500     1.50         3         6           360           356      Six-Month LIBOR
   128,350.00    8.950      8.450      5.750   15.950     1.50         4         6           360           357      Six-Month LIBOR
 1,546,602.00    9.240      8.740      7.050   16.240     1.50         5         6           360           358      Six-Month LIBOR
 4,359,375.00    8.690      8.190      6.410   15.690     1.50         6         6           360           359      Six-Month LIBOR
11,064,548.90    8.580      8.080      6.920   15.580     1.50         7         6           360           360      Six-Month LIBOR
   741,300.00   10.160      9.660      6.460   17.160     1.50        22         6           360           358      Six-Month LIBOR
 8,784,382.00   10.110      9.610      7.050   17.110     1.50        23         6           360           359      Six-Month LIBOR
 6,030,592.87   10.620     10.120      7.000   16.320     1.00         6         6           355           355      Six-Month LIBOR
   220,749.23   10.770     10.270      7.650   16.500     3.00         3         6           360           356      Six-Month LIBOR
</TABLE>
                                      S-58
<PAGE>
         The following tables set forth the percentages of the initial principal
balance of the Class A Certificates  that would be outstanding after each of the
dates  shown,  assuming (1) for the Fixed Rate Group  Certificates,  the Group I
Mortgage Loans prepay  according to the indicated  percentages of the Prepayment
Assumption  under  each  Fixed  Rate  Group  Certificate  below  and (2) for the
Adjustable Rate Group Certificates, the Group II Mortgage Loans prepay according
to the indicated  percentages of the Prepayment  Assumption under the Adjustable
Rate Group Certificate below.

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
<TABLE>
<CAPTION>
                                               Class A-1                                                  Class A-2
Payment Date            0%        50%       100%     115%      150%     200%        0%      50%       100%    115%     150%    200%
                        --        ---       ----     ----      ----     ----       ---      ---       ----    ----     ----    ----
<S>                     <C>       <C>       <C>      <C>       <C>      <C>        <C>      <C>       <C>      <C>      <C>     <C>
Initial Balance         100       100       100      100       100      100        100      100       100      100      100     100
August 25, 1997          82        25       25        25       25       25         100       96        68       60       40      12
August 25, 1998          75         0        0         0        0        0         100       74        23        9        0       0
August 25, 1999          69         0        0         0        0        0         100       46         0        0        0       0
August 25, 2000          61         0        0         0        0        0         100       20         0        0        0       0
August 25, 2001          52         0        0         0        0        0         100        0         0        0        0       0
August 25, 2002          43         0        0         0        0        0         100        0         0        0        0       0
August 25, 2003          32         0        0         0        0        0         100        0         0        0        0       0
August 25, 2004          21         0        0         0        0        0         100        0         0        0        0       0
August 25, 2005           8         0        0         0        0        0         100        0         0        0        0       0
August 25, 2006           0         0        0         0        0        0          97        0         0        0        0       0
August 25, 2007           0         0        0         0        0        0          91        0         0        0        0       0
August 25, 2008           0         0        0         0        0        0          83        0         0        0        0       0
August 25, 2009           0         0        0         0        0        0          75        0         0        0        0       0
August 25, 2010           0         0        0         0        0        0          66        0         0        0        0       0
August 25, 2011           0         0        0         0        0        0          25        0         0        0        0       0
August 25, 2012           0         0        0         0        0        0          18        0         0        0        0       0
August 25, 2013           0         0        0         0        0        0          10        0         0        0        0       0
August 25, 2014           0         0        0         0        0        0           2        0         0        0        0       0
August 25, 2015           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2016           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2017           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2018           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2019           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2020           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2021           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2022           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2023           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2024           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2025           0         0        0         0        0        0           0        0         0        0        0       0
August 25, 2026           0         0        0         0        0        0           0        0         0        0        0       0

Weighted Avg Life(1)    4.9       0.7       0.7      0.7       0.7      0.7         14.3     2.9      1.4       1.2      0.9     0.6
</TABLE>



<TABLE>
<CAPTION>
                                                Class A-3                                                Class A-4
Payment Date            0%        50%       100%     115%      150%    200%        0%      50%     100%     115%     150%     200%
                        --        ---       ----     ----      ----    ----       ---      ---     ----     ----     ----     ----
<S>                     <C>       <C>       <C>      <C>       <C>      <C>       <C>      <C>      <C>      <C>      <C>      <C>
Initial Balance         100       100       100      100       100      100       100      100      100      100      100      100
August 25, 1997         100       100       100      100       100      100       100      100      100      100      100      100
August 25, 1998         100       100       100      100        71       19       100      100      100      100      100      100
August 25, 1999         100       100        73       52         8        0       100      100      100      100      100       30
August 25, 2000         100       100        30        7         0        0       100      100      100      100       40        0
August 25, 2001         100        96         0        0         0        0       100      100       92       56        0        0
August 25, 2002         100        70         0        0         0        0       100      100       47       13        0        0
August 25, 2003         100        46         0        0         0        0       100      100       11        0        0        0
August 25, 2004         100        26         0        0         0        0       100      100        0        0        0        0
August 25, 2005         100         7         0        0         0        0       100      100        0        0        0        0
August 25, 2006         100         0         0        0         0        0       100       84        0        0        0        0
August 25, 2007         100         0         0        0         0        0       100       59        0        0        0        0
August 25, 2008         100         0         0        0         0        0       100       37        0        0        0        0
August 25, 2009         100         0         0        0         0        0       100       16        0        0        0        0
August 25, 2010         100         0         0        0         0        0       100        0        0        0        0        0
August 25, 2011         100         0         0        0         0        0       100        0        0        0        0        0
August 25, 2012         100         0         0        0         0        0       100        0        0        0        0        0
August 25, 2013         100         0         0        0         0        0       100        0        0        0        0        0
August 25, 2014         100         0         0        0         0        0       100        0        0        0        0        0
August 25, 2015          90         0         0        0         0        0       100        0        0        0        0        0
August 25, 2016          77         0         0        0         0        0       100        0        0        0        0        0
August 25, 2017          63         0         0        0         0        0       100        0        0        0        0        0
August 25, 2018          48         0         0        0         0        0       100        0        0        0        0        0
August 25, 2019          31         0         0        0         0        0       100        0        0        0        0        0
August 25, 2020          13         0         0        0         0        0       100        0        0        0        0        0
August 25, 2021           0         0         0        0         0        0        87        0        0        0        0        0
August 25, 2022           0         0         0        0         0        0        49        0        0        0        0        0
August 25, 2023           0         0         0        0         0        0         7        0        0        0        0        0
August 25, 2024           0         0         0        0         0        0         0        0        0        0        0        0
August 25, 2025           0         0         0        0         0        0         0        0        0        0        0        0
August 25, 2026           0         0         0        0         0        0         0        0        0        0        0        0

Weighted Avg Life(1)    21.8      7.0       3.6       3.1      2.4       1.7       26.0     11.5     6.0      5.2      3.9      2.8
</TABLE>
- -----------------------------
(1)      The weighted  average life of the Class A Certificates 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 A  Certificate  Principal  Balance  for such Class of
         Class A Certificate.
                                      S-59
<PAGE>
               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
<TABLE>
<CAPTION>

                                               Class A-5                                                  Class A-6
Payment Date            0%        50%      100%      115%     150%     200%        0%      50%      100%      115%     150%     200%
                        --        ---      ----      ----     ----     ----       ---      ---      ----      ----     ----     ----
<S>                     <C>       <C>      <C>       <C>      <C>      <C>        <C>      <C>      <C>       <C>      <C>      <C>
Initial Balance         100       100      100       100      100      100        100      100      100       100      100      100
August 25, 1997         100       100      100       100      100      100         96       89        82       79       74       67
August 25, 1998         100       100      100       100      100      100         96       79        64       60       51       38
August 25, 1999         100       100      100       100      100      100         95       71        50       45       35       23
August 25, 2000         100       100      100       100      100       74         95       63        40       35       24       14
August 25, 2001         100       100      100       100       92       43         94       56        32       27       17        8
August 25, 2002         100       100      100       100       63       24         93       49        25       20       12        5
August 25, 2003         100       100      100        84       43       13         92       44        20       15        8        3
August 25, 2004         100       100       86        63       28        7         91       39        16       12        6        1
August 25, 2005         100       100       67        47       19        3         90       35        13        9        4        1
August 25, 2006         100       100       52        35       12        0         89       31        10        7        2        0
August 25, 2007         100       100       40        25        7        0         88       28         8        5        2        0
August 25, 2008         100       100       30        18        4        0         87       24         6        4        1        0
August 25, 2009         100       100       23        13        2        0         85       22         5        3        0        0
August 25, 2010         100        98       17         9        0        0         83       19         4        2        0        0
August 25, 2011         100        74       11         5        0        0         81       17         3        1        0        0
August 25, 2012         100        64        8         3        0        0         79       15         2        1        0        0
August 25, 2013         100        55        5         1        0        0         76       13         1        1        0        0
August 25, 2014         100        47        3         0        0        0         73       11         1        0        0        0
August 25, 2015         100        40        2         0        0        0         70        9         1        0        0        0
August 25, 2016         100        33        1         0        0        0         66        8         0        0        0        0
August 25, 2017         100        28        0         0        0        0         62        7         0        0        0        0
August 25, 2018         100        23        0         0        0        0         57        6         0        0        0        0
August 25, 2019         100        18        0         0        0        0         52        5         0        0        0        0
August 25, 2020         100        14        0         0        0        0         46        4         0        0        0        0
August 25, 2021         100        10        0         0        0        0         39        3         0        0        0        0
August 25, 2022         100         7        0         0        0        0         32        2         0        0        0        0
August 25, 2023         100         4        0         0        0        0         24        1         0        0        0        0
August 25, 2024          67         1        0         0        0        0         15        0         0        0        0        0
August 25, 2025          23         0        0         0        0        0          5        0         0        0        0        0
August 25, 2026           0         0        0         0        0        0          0        0         0        0        0        0

Weighted Avg Life(1)   28.4      18.7      11.0     9.6       7.2      5.2        21.0     8.0      4.3       3.8      2.9      2.1
</TABLE>

- -----------------------------
(1)      The weighted  average life of the Class A Certificates 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 A  Certificate  Principal  Balance  for such Class of
         Class A Certificate.
                                      S-60
<PAGE>
Payment Lag Feature of Fixed Rate Group Certificates

         Pursuant to the Pooling and  Servicing  Agreement,  an amount  equal to
Mortgagor  payments  with respect to each  Mortgage  Loan in Group I (net of the
Servicing Fee) received by the Servicer during each  Remittance  Period is to be
remitted  to the  Trustee on or prior to the related  Monthly  Remittance  Date,
which  does not occur  until  the month  following  the month of  receipt.  As a
result,  the  monthly  distributions  to the  Owners  of the  Fixed  Rate  Group
Certificates  generally reflect an Accrual Period reflecting  Mortgagor payments
during the prior calendar month, and the first Payment Date will not occur until
September 25, 1996.  Thus,  the effective  yield to the Owners of the Fixed Rate
Group  Certificates  will  be  below  that  otherwise  produced  by the  related
Pass-Through  Rate and purchase  price because the  distribution  of the related
Class A Distribution Amount in respect of any given month will not be made until
on or about the 25th day of the following month.

                                 THE ORIGINATORS

         The  Mortgage  Loan  Pool  consists  of  Mortgage  Loans  purchased  or
originated by five originators (the  "Originators")  with aggregate  outstanding
Loan Balances of  $270,080,368.77.  The largest Originator of such loans is Long
Beach,  which  originated  86.68% of the Initial Mortgage Loans in Group II. The
other  Originators as of the Cut-Off Date are Berkeley,  Option One, New Century
and Walsh.  In addition,  the Seller has purchased  approximately  $8,000,000 of
mortgage loans from First Colony and $33,000,000  from New Century to be used to
satisfy the Pre-Funding Account purchase requirement.

                    FORMATION OF THE TRUST AND TRUST PROPERTY

         AMRESCO Residential  Securities  Corporation Mortgage Loan Trust 1996-4
(the  "Trust")  will be created  and  established  pursuant  to the  Pooling and
Servicing  Agreement.  The Depositor will convey  without  recourse the Mortgage
Loans to the Trust and the Trust  will  issue the Class A  Certificates  and the
Subordinate Certificates.

         The property of the Trust will  include (a) the  Mortgage  Loans (other
than  payments  due on the  Mortgage  Loans on or prior to the Cut-Off Date with
respect to those  Mortgage  Loans  that were  current  as of the  Cut-Off  Date)
together with the related  Mortgage Loan documents and the Seller's  interest in
any Mortgaged  Property  which secures a Mortgage Loan and all payments  thereon
and proceeds of the conversion,  voluntary or involuntary, of the foregoing, (b)
such  amounts as may be held by the  Trustee  in the  Certificate  Account,  the
Pre-Funding  Account,  the Capitalized  Interest  Account and any other accounts
held by the  Trustee for the Trust  together  with  investment  earnings on such
amounts  and  such  amounts  as may be held in the  name of the  Trustee  in the
Principal and Interest Account, if any, exclusive of investment earnings thereon
(except as otherwise provided in the Pooling and Servicing Agreement) whether in
the  form  of  cash,  instruments,  securities  or  other  properties,  (c)  the
Certificate  Insurance Policies,  (d) proceeds of all the foregoing  (including,
but not by way of  limitation,  all proceeds of any hazard  insurance  and title
insurance  policy  relating to the  Mortgage  Loans,  cash  proceeds,  accounts,
accounts receivable, notes, drafts, acceptances,  chattel paper, checks, deposit
accounts,  rights  to  payment  of any  and  every  kind,  and  other  forms  of
obligations and  receivables  which at any time constitute all or part of or are
included in the proceeds of any of the  foregoing)  to pay the  Certificates  as
specified in the Pooling and Servicing  Agreement and (e) certain  rights of the
Seller under the Transfer Agreements (collectively, the "Trust Estate").

         The  Class A  Certificates  will not  represent  an  interest  in or an
obligation of, nor will the Mortgage Loans be guaranteed by, the Depositor,  the
Trustee, the Seller, the Servicers, the Originators or any of their affiliates.

         Prior  to  its  formation,  the  Trust  will  have  had  no  assets  or
obligations.  Upon formation, the Trust will not engage in any business activity
other than  acquiring,  holding and collecting  payments on the Mortgage  Loans,
issuing the Certificates and distributing  payments thereon.  The Trust will not
acquire any  receivables  or assets other than the Mortgage Loans and the rights
appurtenant thereto and will not have any need for additional capital resources.
To the extent that mortgagors make scheduled  payments under the Mortgage Loans,
the  Trust  will  have  sufficient   liquidity  to  make  distributions  on  the
Certificates.  As the Trust  does not have any  operating  history  and will not
engage in any business  activity other than issuing the  Certificates and making
distributions  thereon,  there has not been included any historical or pro forma
ratio of earnings to fixed charges with respect to the Trust.
                                      S-61
<PAGE>
                             ADDITIONAL INFORMATION

         The description in this Prospectus  Supplement of the Initial  Mortgage
Loans and the Mortgaged  Properties is based upon the pool as constituted at the
close of business on the Cut-Off Date, as adjusted  (with respect to all Initial
Mortgage  Loans that were  current  as of the  Cut-Off  Date) for the  scheduled
principal  payments  due on or before  such date.  Prior to the  issuance of the
Class A Certificates,  Initial  Mortgage Loans may be removed from the pool as a
result of incomplete  documentation or non-compliance  with  representations and
warranties  set forth in the Pooling and Servicing  Agreement,  if the Depositor
deems such removal  necessary or appropriate.  A limited number of other Initial
Mortgage  Loans  may be  included  in the  pool  prior  to the  issuance  of the
Certificates.

         A current  report on Form 8-K will be  available to  purchasers  of the
Class A Certificates  and will be filed and  incorporated  by reference into the
Registration  Statement  together with the Pooling and Servicing  Agreement with
the  Securities  and Exchange  Commission  within fifteen days after the initial
issuance of the Class A  Certificates.  In the event Initial  Mortgage Loans are
removed from or added to the pool as set forth in the preceding paragraph,  such
removal or addition  will be noted in the current  report on Form 8-K. A current
report  on Form 8-K will  also be filed  within  fifteen  days of the end of the
Funding Period reflecting the additions to the Trust.

                     DESCRIPTION OF THE CLASS A CERTIFICATES

General

         Each Certificate will represent certain undivided, fractional ownership
interests  in the Trust  Estate  created  and held  pursuant  to the Pooling and
Servicing  Agreement,  subject to the limits and the  priority  of  distribution
described therein.

         As described in "The Mortgage Loan Pool" herein, the Mortgage Loan Pool
is divided into two Groups,  Group I, which  contains  only fixed rate  Mortgage
Loans,  and Group  II,  which  contains  only  adjustable  rate  Mortgage  Loans
(including the 2/28 Loans).  For each Mortgage Loan Group,  the related Class of
Class A Certificates will evidence the right to receive on each Payment Date the
Class A Distribution Amount for such Class of Class A Certificates, in each case
until the related Class A Certificate Principal Balance is reduced to zero.

Payment Dates

         On  each  Payment  Date,  the  Owners  of  each  Class  of the  Class A
Certificates  will be entitled to receive,  from  amounts then on deposit in the
certificate account established and maintained by the Trustee in accordance with
the Pooling and Servicing  Agreement (the  "Certificate  Account") and until the
Class A Certificate  Principal  Balance of such Class of Class A Certificates is
reduced to zero,  the Class A  Distribution  Amount as of such Payment  Date, as
described below.  Distributions  will be made in immediately  available funds to
Owners of Class A Certificates by wire transfer or otherwise,  to the account of
such Owner at a domestic  bank or other  entity  having  appropriate  facilities
therefor,  if such Owner has so notified the Trustee,  or by check mailed to the
address of the person  entitled  thereto  as it  appears  on the  register  (the
"Register") maintained by the Trustee as registrar (the "Registrar"). Beneficial
Owners may  experience  some delay in the receipt of their  payments  due to the
operations  of  DTC.  See  "Risk   Factors--Book   Entry  Registration"  in  the
Prospectus, "Description of the Class A Certificates--Book Entry Registration of
the Class A  Certificates"  herein and  "Description  of the  Certificates--Book
Entry Registration" in the Prospectus.

         The Pooling and Servicing  Agreement will provide that an Owner will be
required to send its  Certificate  to the Trustee  prior to receiving  the final
distribution on such Owner's  Certificate.  The Pooling and Servicing  Agreement
additionally  will provide that, in any event,  any  Certificate as to which the
final  distribution  thereon  has been  made  shall be deemed  canceled  for all
purposes  under or  pursuant  to the Pooling  and  Servicing  Agreement  and the
applicable Certificate Insurance Policy.

         Each Owner of record of the related  Class of the Class A  Certificates
will be entitled to receive such Owner's Percentage  Interest in the amounts due
such  Class  on  such  Payment  Date.  The  "Percentage  Interest"  of a Class A
Certificate  as of any date of  determination  will be  equal to the  percentage
obtained by dividing the principal balance of such Certificate as of the Cut-Off
Date by the Class A Certificate  Principal  Balance for the related Class of the
Class A Certificates as of the Cut-Off Date.
                                      S-62
<PAGE>
Distributions

         Upon  receipt,  the  Trustee  will be  required  to  deposit  into  the
Certificate  Account, (i) the total of the principal and interest collections on
the Mortgage  Loans,  including  any Net  Liquidation  Proceeds,  required to be
remitted by the Servicers,  together with any  Substitution  Amount and any Loan
Purchase  Price,  (ii) the  related  Capitalized  Interest  Requirement  and any
Pre-Funding Account Earnings,  (iii) any Insured Payment,  and (iv) the proceeds
of any  liquidation  of the Trust  Estate.  The Trustee will also be required to
deposit into the Certificate Account any Pre-Funded Amounts to be distributed as
a prepayment at the end of the Funding Period.

         The Pooling and Servicing Agreement  establishes a pass-through rate on
each Class of the Class A  Certificates  (each,  a  "Pass-Through  Rate") as set
forth in the Summary herein under "Certificates  Offered." The Pass-Through Rate
of Fixed  Rate  Group  Certificates  will be as set forth on the  cover  hereof;
provided, that, the Class A-5 Pass-Through Rate shall be the lesser of (i) as of
any Payment Date which occurs on or prior to the Clean-Up  Call Date,  7.60% per
annum and for any Payment  Date  thereafter,  8.35% per annum and (ii) the Fixed
Rate Group Available Funds Cap. The Pass-Through  Rate with respect to the Class
A-6  Certificates  will equal the lesser of (i) with respect to any Payment Date
which occurs on or prior to the Clean-Up Call Date,  One-Month  LIBOR plus 0.31%
per annum (and for any  Payment  Date after the  Clean-Up  Call Date,  One-Month
LIBOR plus 0.62% per annum),  and (ii) the Adjustable Rate Group Available Funds
Cap.

         The "Adjustable Rate Group Available Funds Cap" is the weighted average
of the Coupon  Rates on  Mortgage  Loans in Group II,  less the sum of 1.13% per
annum, calculated as of the first day of the related Remittance Period.

         The Pooling and  Servicing  Agreement  provides that if, on any Payment
Date,  the  Adjustable  Rate  Group  Available  Funds Cap  limits  the Class A-6
Pass-Through  Rate (i.e.,  the rate set by the Adjustable  Rate Group  Available
Funds Cap) is less than the Class A-6 Formula  Pass-Through Rate), the amount of
any such  shortfall  will be carried  forward  and be due and  payable on future
Payment  Dates and shall  accrue  interest at the  applicable  Class A-6 Formula
Pass-Through  Rate,  until  paid (such  shortfall,  together  with such  accrued
interest,  the "Available  Funds Cap  Carry-Forward  Amount").  The  Certificate
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 in
the Adjustable  Rate Group  resulting from the Adjustable  Rate Group  Available
Funds Cap being in excess of the Class A-6 Formula  Pass-Through  Rate on future
Payment Dates and (ii) any Net Monthly Excess  Cashflow which would otherwise be
paid to the Trustee or a Servicer on account of certain reimbursable amounts, or
to the Owners of the Subordinate Certificates.

         The "Class A-6  Formula  Pass-Through  Rate" for a Payment  Date is the
rate determined by clause (i) of the definition of "Class A-6 Pass-Through Rate"
on such Payment Date.

         On each  Payment  Date,  the Trustee is required to make the  following
disbursements  and  transfers  from  moneys  then on deposit in the  Certificate
Account  with  respect to each  Mortgage  Loan Group as  specified  below in the
following order of priority:

         (i)      First,  out of Total Monthly Excess Spread,  the Trustee shall
                  disburse the Premium Amount to the Certificate Insurer;

         (ii)     Second,  to the  Trustee,  the Trustee  Fees and  reimbursable
                  expenses then due;

         (iii)    Third,  the Trustee shall  allocate an amount equal to the sum
                  of (x) the Total  Monthly  Excess  Spread with respect to each
                  Mortgage   Loan   Group   and   Payment   Date  plus  (y)  any
                  Subordination  Reduction  Amount with respect to each Mortgage
                  Loan  Group and  Payment  Date (net of the  Trustee  Fees with
                  respect to such Mortgage Loan Group and the amounts payable to
                  the  Certificate  Insurer with respect to such  Mortgage  Loan
                  Group (the  "Premium  Amount") as described in clauses (i) and
                  (ii)  above)  (such net sum being the  "Total  Monthly  Excess
                  Cashflow" with respect to such Mortgage Loan Group and Payment
                  Date) in the following order of priority:

                  (A)      first,  such Total Monthly  Excess  Cashflow shall be
                           allocated to the payment of the Class A  Distribution
                           Amount  pursuant  to clauses  (v)(A) and (B) below on
                           such   Payment  Date  with  respect  to  the  related
                           Mortgage Loan Group in an amount equal to the amount,
                           if any,  by  which  (x)  the  sum of (i) the  related
                           Current Interest and (ii) the Subordination
                                      S-63
<PAGE>
                           Deficit,  if any,  for such  Payment Date exceeds (y)
                           the  Available  Funds with  respect to such  Mortgage
                           Loan Group for such  Payment Date (the amount of such
                           difference  with  respect  to a  Mortgage  Loan Group
                           being  an  "Available   Funds   Shortfall"  for  such
                           Mortgage Loan Group);

                  (B)      second,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with  respect to such  Mortgage  Loan Group
                           remaining after the  application  described in clause
                           (A) above shall be  allocated  against any  Available
                           Funds  Shortfall  with respect to the other  Mortgage
                           Loan Group;

                  (C)      third,  any  portion  of  the  Total  Monthly  Excess
                           Cashflow  with  respect to such  Mortgage  Loan Group
                           remaining after the allocations  described in clauses
                           (A) and (B)  above  shall be paid to the  Certificate
                           Insurer in respect of amounts  owed on account of any
                           Reimbursement  Amount owed to the Certificate Insurer
                           with respect to the related Mortgage Loan Group; and

                  (D)      fourth,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with  respect to such  Mortgage  Loan Group
                           remaining after the allocations  described in clauses
                           (A),   (B)  and  (C)  above  shall  be  paid  to  the
                           Certificate  Insurer in respect of any  Reimbursement
                           Amount with respect to the other Mortgage Loan Group;

         (iv)     Fourth,  the  amount,  if any,  of the  Total  Monthly  Excess
                  Cashflow with respect to each Mortgage Loan Group on a Payment
                  Date remaining after the allocations described in clause (iii)
                  above (the "Net Monthly Excess  Cashflow" with respect to such
                  Mortgage  Loan Group for such Payment  Date) is required to be
                  applied in the following order of priority:

                  (A)      first, such Net Monthly Excess Cashflow shall be used
                           to  reduce  to  zero,  through  the  allocation  of a
                           Subordination  Increase  Amount to the payment of the
                           Class A  Distribution  Amount  pursuant to clause (v)
                           below,  any   Subordination   Deficiency  Amount  (as
                           defined in the Pooling and Servicing  Agreement) with
                           respect  to  such  Mortgage  Loan  Group  as of  such
                           Payment Date;

                  (B)      second,  any Net Monthly  Excess  Cashflow  remaining
                           after the  allocation  described  in clause (A) above
                           shall be used to reduce to zero,  through the payment
                           of a Subordination Increase Amount, the Subordination
                           Deficiency  Amount, if any, with respect to the other
                           Mortgage Loan Group;

                  (C)      third,  an  amount  equal  to the  lesser  of (i) any
                           portion of the Net Monthly Excess Cashflow  remaining
                           after the  allocations  described  in clauses (A) and
                           (B)  above and (ii) the  excess of (a) the  Available
                           Funds Cap Carry-Forward  Amount for such Payment Date
                           over (b) the amount  then on  deposit in the  account
                           established   to  hold  the   Available   Funds   Cap
                           Carry-Forward   Amount  shall  be  allocated  to  the
                           account  established to hold the Available  Funds Cap
                           Carry-Forward Amount;

                  (D)      fourth,  any Net Monthly  Excess  Cashflow  remaining
                           after the  allocations  described in clauses (A), (B)
                           and (C) above shall be paid to the  Servicers  to the
                           extent of any unreimbursed  Delinquency  Advances and
                           Servicing  Advances  to  the  extent  deemed  by  the
                           Servicer  to  be   nonrecoverable   and  unreimbursed
                           Servicing Fees; and

         (v)      Fifth, following the making by the Trustee of all allocations,
                  transfers and disbursements  described above from amounts then
                  on  deposit in the  Certificate  Account  with  respect to the
                  related Mortgage Loan Group, the Trustee shall distribute:

                  (A)      To the  Owners  of the  Class A  Certificates  of the
                           related Group, the related Current Interest, on a pro
                           rata basis  without any  priority  among such Class A
                           Certificates;

                  (B)      To the  Owners  of  the  related  Class  of  Class  A
                           Certificates  (i) the Principal  Distribution  Amount
                           applicable  to  Group  I  shall  be   distributed  as
                           follows:  (a)  first,  to the Owners of the Class A-1
                           Certificates the amount necessary to reduce the Class
                           A-1 Certificate
                                      S-64
<PAGE>
                           Principal  Balance  to the  Targeted  Amount for such
                           Payment  Date,   until  the  Class  A-1   Certificate
                           Principal  Balance is reduced  to zero;  (b)  second,
                           until the Class A-1 Certificate  Principal Balance is
                           reduced  to zero,  to the  Owners  of the  Class  A-2
                           Certificates,   the  Principal   Distribution  Amount
                           remaining,  if any, after the distribution  described
                           in clause (a) above  until the Class A-2  Certificate
                           Principal  Balance is reduced to zero and,  after the
                           Class  A-1  Certificate  Principal  Balance  has been
                           reduced  to zero,  to the  Owners  of the  Class  A-2
                           Certificates, the Principal Distribution Amount until
                           the  Class  A-2  Certificate   Principal  Balance  is
                           reduced to zero (provided, however, that if the Class
                           A-2 Certificate  Principal Balance is reduced to zero
                           prior to the date the Class A-1 Certificate Principal
                           Balance   is   reduced   to   zero,   the   Principal
                           Distribution  Amount  shall  be  distributed  to  the
                           Owners of the Class A-1 Certificates  until the Class
                           A-1 Certificate Principal Balance is reduced to zero;
                           (c)   third,   to  the   Owners   of  the  Class  A-3
                           Certificates   until  the   Class   A-3   Certificate
                           Principal  Balance is reduced to zero; (d) fourth, to
                           the  Owners of the Class A-4  Certificates  until the
                           Class A-4 Certificate Principal Balance is reduced to
                           zero;  (e)  fifth,  to the  Owners  of the  Class A-5
                           Certificates   until  the   Class   A-5   Certificate
                           Principal  Balance is  reduced  to zero;  and (B) the
                           Principal  Distribution Amount applicable to Group II
                           shall be  distributed  to the Owners of the Class A-6
                           Certificates   until  the   Class   A-6   Certificate
                           Principal Balance is reduced to zero; and

                  (C)      To the Owners of the  Subordinate  Certificates,  all
                           remaining  distributable  amounts as specified in the
                           Pooling and Servicing Agreement.

         On each Payment Date, the Trustee shall distribute to the Owners of the
Class A-6 Certificates the amount, if any, on deposit in the account established
to hold any Adjustable Rate Group Available Funds Cap Carry Forward Amounts.

         "Total Monthly Excess Spread" as to either  Mortgage Loan Group and any
Payment Date equals the excess,  if any, of (x) the interest  which is collected
on the Mortgage Loans during a Remittance  Period (net of the related  Servicing
Fee) plus the interest  portion of any Delinquency  Advances,  any  Compensating
Interest and any Capitalized  Interest Requirement over (y) the Current Interest
for all related Classes of Class A Certificates.

         "Available Funds" as to any Mortgage Loan Group and Payment Date is the
amount on deposit in the Certificate  Account on such Payment Date (net of Total
Monthly Excess  Cashflow and  disregarding  the amounts of any Insured  Payments
with respect to a Mortgage Loan Group to be made on such Payment Date).

         "Total  Available Funds" as to any Mortgage Loan Group and Payment Date
is (x) the  Available  Funds on such  Payment Date plus (y) any amounts of Total
Monthly  Excess  Cashflow with respect to a Mortgage Loan Group to be applied on
such Payment Date  (disregarding  the amount of any Insured Payment with respect
to a Mortgage Loan Group to be made on such Payment Date) plus,  (z) any deposit
to the  Certificate  Account  from  the Pre-  Funding  Account  and  Capitalized
Interest  Account  expected  to be made  in  accordance  with  the  Pooling  and
Servicing Agreement.

         The Trustee or Paying  Agent shall (i) receive as  attorney-in-fact  of
each Owner of Class A  Certificates  any Insured  Payment  from the  Certificate
Insurer and (ii)  disburse the same to each Owner of Class A  Certificates.  The
Pooling and Servicing  Agreement will provide that to the extent the Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),   to  the  Owners  of  such  Class  A
Certificates,  if any, the Certificate  Insurer will be subrogated to the rights
of such Owners of Class A  Certificates  with respect to such Insured  Payments,
and shall  receive  reimbursement  for such Insured  Payments as provided in the
Pooling  and  Servicing  Agreement,  but only from the sources and in the manner
provided in the Pooling and  Servicing  Agreement for the payment of the Class A
Distribution Amount to Owners of Class A Certificates,  if any; such subrogation
and reimbursement will have no effect on the Certificate  Insurer's  obligations
under the Certificate Insurance Policies.

         The Pooling and Servicing  Agreement  provides that the term "Available
Funds" does not include  Insured  Payments and does not include any amounts that
cannot be  distributed  to the Owners of Class A  Certificates,  if any,  by the
Trustee as a result of proceedings under the United States Bankruptcy Code.
                                      S-65
<PAGE>
         Each Owner of a Class A Certificate will be required promptly to notify
the  Trustee  in  writing  upon  the  receipt  of a court  order  relating  to a
Preference Amount and will be required to enclose a copy of such order with such
notice to the Trustee.

Overcollateralization Provisions

         Overcollateralization  Resulting from Cash Flow Structure.  The Pooling
and Servicing  Agreement requires that, on each Payment Date, Net Monthly Excess
Cashflow (as defined  above) be applied with respect to each Mortgage Loan Group
on such Payment Date as an accelerated payment of principal on the related Class
A Certificates, but only to the limited extent hereafter described. This has the
effect of accelerating the amortization of the Class A Certificates  relative to
the  amortization  of the  related  Mortgage  Loans.  To the extent that any Net
Monthly  Excess  Cashflow is not so used for either  Mortgage  Loan  Group,  the
Pooling and Servicing  Agreement  provides that it will be used to reimburse the
Servicers with respect to certain amounts owing to them, and,  thereafter,  paid
to the Owners of the Class R Certificates.

         Pursuant to the Pooling and  Servicing  Agreement,  Net Monthly  Excess
Cashflow will be applied as an  accelerated  payment of principal on the Class A
Certificates until the Subordinated  Amount has increased to the level required.
"Subordinated Amount" means, with respect to each Payment Date and each Mortgage
Loan  Group,  the  excess,  if any,  of (x) the  sum of (i) the  aggregate  Loan
Balances of the related  Mortgage  Loans in such  Mortgage  Loan Group as of the
close of business on the last day of the  preceding  Prepayment  Period and (ii)
any amount on deposit in the  Pre-Funding  Account with respect to such Mortgage
Loan Group at such time  exclusive  of any Pre-  Funding  Account  Earnings  (as
defined in the Pooling and Servicing Agreement) over (y) the related Certificate
Principal Balance as of such Payment Date (after taking into account the payment
of  the  related  Class  A  Principal   Distribution   Amount  (except  for  any
Subordination  Deficit or Subordination  Increase Amount) on such Payment Date).
Any amount of Net Monthly  Excess  Cashflow  actually  applied as an accelerated
payment of principal  with respect to a Mortgage Loan Group is a  "Subordination
Increase Amount." The required level of the Subordinated  Amount with respect to
a Mortgage  Loan Group and Payment Date is the related  "Specified  Subordinated
Amount."  The  Pooling  and  Servicing  Agreement  generally  provides  that the
Specified  Subordinated  Amount with respect to a Mortgage  Loan Group may, over
time,  decrease,  or increase,  subject to certain  floors,  caps and  triggers,
including  triggers  that allow the  related  Specified  Subordinated  Amount to
decrease or "step down" based on the  performance of the related  Mortgage Loans
with respect to certain tests  specified in the Pooling and Servicing  Agreement
based on delinquency rates and cumulative losses. If certain  delinquency and/or
loss levels set forth in the Pooling and Servicing  Agreement are exceeded,  the
"Specified  Subordinated  Amount"  may  become  unlimited.  Net  Monthly  Excess
Cashflow  will then be applied to the payment in  reduction  of principal of the
related Class A  Certificates  during the period that the related  Mortgage Loan
Group is unable to meet certain  tests  specified  in the Pooling and  Servicing
Agreement based on delinquency rates and cumulative losses.

         In the event that the  Specified  Subordinated  Amount is  permitted to
decrease or "step down" on a Payment  Date in the future or in the event that an
Excess Subordinated Amount otherwise exists, the Pooling and Servicing Agreement
provides that some or all of the principal  which would otherwise be distributed
to the  Owners  of the  Class A  Certificates  on such  Payment  Date  shall  be
available  to  satisfy  other  cash  flow  priorities  of the  Trust,  including
distributions  to the  Owners  of the  Class  R  Certificates  over  the  period
specified in the Pooling and Servicing  Agreement until the Excess  Subordinated
Amount is reduced to zero. This has the effect of decelerating  the amortization
of related  Class A  Certificates  relative to the  amortization  of the related
Mortgage Loans and of reducing the related  Subordinated Amount. With respect to
any Payment Date, the excess, if any, of (x) the related  Subordinated Amount on
such Payment Date after taking into account all distributions to be made on such
Payment Date (except for any  distributions of related  Subordination  Reduction
Amounts  as  described  in the next  sentence)  over (y) the  related  Specified
Subordinated Amount is the "Excess  Subordinated  Amount" for such Payment Date.
If, on any Payment  Date,  the Excess  Subordinated  Amount is, or, after taking
into account all other  distributions  to be made on such Payment Date would be,
greater than zero (i.e., the related  Subordinated Amount is or would be greater
than the related Specified  Subordinated  Amount),  then any amounts relating to
principal  which would  otherwise  be  distributed  to the Owners of the Class A
Certificates  on such Payment Date shall instead be distributed to the Owners of
the Class R Certificates (to the extent  available  therefor) in an amount equal
to the lesser of (x) the related Excess  Subordinated  Amount and (y) the amount
available for  distribution  on account of principal with respect to the related
Class A Certificates  on such Payment Date;  such amount being a  "Subordination
Reduction  Amount."  As a  result  of the  cash  flow  structure  of the  Trust,
Subordination  Reduction  Amounts may result even prior to the occurrence of any
decrease or "step down" in the related Specified  Subordinated  Amount.  This is
because the Owners of the Class A  Certificates  will  generally  be entitled to
receive 100% of collected principal,
                                      S-66
<PAGE>
even though the Certificate  Principal  Balance will,  following the accelerated
amortization  resulting from the application of the Net Monthly Excess Cashflow,
represent  less than  100% of the  aggregate  Loan  Balance.  Accordingly,  with
respect to a Mortgage Loan Group,  in the absence of the provisions  relating to
Subordination  Reduction Amounts,  the Subordinated  Amount would increase above
the  Specified   Subordinated  Amount  requirements  even  without  the  further
application of any Net Monthly Excess Cashflow.

         The Pooling and Servicing  Agreement  provides  generally  that, on any
Payment  Date,  all amounts  collected  on account of scheduled  principal  with
respect to the related Remittance Period and unscheduled  principal with respect
to the related  Prepayment  Period  (other  than any such amount  applied to the
payment of a Subordination  Reduction  Amount) will be distributed to the Owners
of the related Class A  Certificates  on such Payment Date. If any Mortgage Loan
became  a  Liquidated  Loan  during  such  prior  Remittance   Period,  the  Net
Liquidation Proceeds related thereto and allocated to principal may be less than
the  principal  balance of the  related  Mortgage  Loan;  the amount of any such
insufficiency  is a "Realized  Loss." In  addition,  the  Pooling and  Servicing
Agreement provides that the principal balance of any Mortgage Loan which becomes
a  Liquidated  Loan shall  thenceforth  equal zero.  The  Pooling and  Servicing
Agreement does not contain any requirement  that the amount of any Realized Loss
be distributed to the Owners of the related Class A Certificates  on the Payment
Date  which  immediately  follows  the  event of loss;  i.e.,  the  Pooling  and
Servicing  Agreement does not require the current  recovery of losses.  However,
the  occurrence of a Realized Loss will reduce the related  Subordinated  Amount
(and may  result  in a  Subordination  Deficit  as  described  below  under  "--
Overcollateralization  and the Certificate  Insurance  Policies"),  which to the
extent that such reduction causes such  Subordinated  Amount to be less than the
related  Specified  Subordinated  Amount applicable to the related Payment Date,
will require the payment of a Subordination Increase Amount on such Payment Date
(or, if  insufficient  funds are available on such Payment Dates,  on subsequent
Payment  Dates,  until the  Subordinated  Amount  equals the  related  Specified
Subordinated  Amount).  The effect of the foregoing is to allocate losses to the
Owners of the  Subordinate  Certificates by reducing,  or eliminating  entirely,
payments of Net Monthly Excess Cashflow and of Subordination  Reduction  Amounts
which such Owners would otherwise receive.

         Overcollateralization  and  the  Certificate  Insurance  Policies.  The
Pooling and Servicing  Agreement defines a "Subordination  Deficit" with respect
to a Payment  Date as the amount,  if any, by which (x) the related  Certificate
Principal  Balance with respect to a Payment Date, after taking into account all
distributions  to be made on such  Payment  Date  (except for any  Subordination
Deficit  and  Subordination  Increase  Amount),  exceeds  (y) the sum of (a) the
aggregate  Loan  Balances  of the  related  Mortgage  Loans  as of the  close of
business on the last day of the related Prepayment Period and (b) the amount, if
any, on deposit in the Pre-Funding Account on such Payment Date and allocable to
the related Mortgage Loan Group,  exclusive of Pre-Funding Account Earnings. The
Pooling  and  Servicing  Agreement  requires  the Trustee to make a claim for an
Insured Payment under the related  Certificate  Insurance  Policy not later than
the second  Business  Day prior to any Payment  Date as to which the Trustee has
determined that a  Subordination  Deficit will occur for the purpose of applying
the proceeds of such Insured  Payment as a payment of principal to the Owners of
the related Class A Certificates on such Payment Date. No payments in respect of
principal  will be  made  under  such  Certificate  Insurance  Policy  unless  a
Subordination  Deficit occurs. Each Certificate Insurance Policy is thus similar
to the  subordination  provisions  described  above insofar as such  Certificate
Insurance  Policy  guarantees  ultimate,  rather  than  current,  payment of the
amounts  of any  Realized  Losses to the  Owners  of the  Class A  Certificates.
Investors in the Class A Certificates should realize that, under extreme loss or
delinquency  scenarios  applicable to the related Mortgage Loan Group that occur
when  no  Subordination   Deficit  exists,   they  may  temporarily  receive  no
distributions  of principal when they would otherwise be entitled  thereto under
the principal  allocation  provisions  described herein. The exposure to risk of
loss of principal to the Owners of the Class A  Certificates  depends in part on
the  ability of the  Certificate  Insurer to satisfy its  obligations  under the
relevant Certificate Insurance Policy.

Crosscollateralization Provisions

         In addition to the use of Total Monthly Excess Cashflow with respect to
a Mortgage  Loan Group to pay related  Available  Funds  Shortfalls,  such Total
Monthly Excess Cashflow will be available to pay Available Funds  Shortfalls for
the other  Mortgage  Loan Group as  described  in clauses  (iii)(A) and (iii)(B)
under the caption "-- Distributions" above. Furthermore,  in addition to the use
of Net  Monthly  Excess  Cashflow  with  respect  to a  Mortgage  Loan  Group to
distribute  related  Subordination  Increase  Amounts  in  reduction  of related
Subordination  Deficits,  such Net Monthly Excess  Cashflow will be available to
distribute   Subordination   Increase  Amounts  in  reduction  of  Subordination
Deficiency  Amounts  related to the other  Mortgage  Loan Group as  described in
clauses (iv) (A) and (iv) (B) under the caption "--  Distributions"  above.  The
occurrence of a disproportionate amount of
                                      S-67
<PAGE>
Available  Funds  Shortfalls with respect to one of the Mortgage Loan Groups may
result in the  continuation of  Subordination  Deficiencies  with respect to the
other  Mortgage Loan Group to the extent that Net Monthly  Excess  Cashflow with
respect to the  better-performing  Mortgage Loan Group is diminished  due to the
allocation  of Total  Monthly  Excess  Cashflow from such Mortgage Loan Group to
cover Available Funds Shortfalls occurring in the other Mortgage Loan Group.

Pre-Funding Account

         On the Closing Date, the Original  Pre-Funded  Amount will be deposited
in the Pre-Funding Account, which account shall be in the name of and maintained
by the Trustee and shall be part of the Trust Estate. During the Funding Period,
the  Pre-Funded  Amount  will be  maintained  in the  Pre-Funding  Account.  The
Original  Pre-Funded  Amount will be reduced  during the  Funding  Period by the
amount thereof used to purchase Subsequent Mortgage Loans in accordance with the
Pooling and Servicing  Agreement.  Any Pre-Funded Amount remaining at the end of
the Funding  Period for the related Group will be  distributed  to the Owners of
the related  Class or Classes of Class A  Certificates  then entitled to receive
payments of principal on the Payment  Date that  immediately  follows the end of
such Funding Period in reduction of the Class A Certificate Principal Balance of
such Owner's  Certificates,  thus  resulting in a principal  prepayment  of such
Class of Class A Certificates.

         Amounts on deposit in the  Pre-Funding  Account will be invested in the
investments  permitted by the Pooling and  Servicing  Agreement  (the  "Eligible
Investments").  All  interest  and any other  investment  earnings on amounts on
deposit in the Pre-Funding Account will be deposited in the Capitalized Interest
Account  prior to each  Payment  Date during the  related  Funding  Period.  The
Pre-Funding Account will not be an asset of the REMIC.

Capitalized Interest Account

         On the Closing Date cash will be deposited in the Capitalized  Interest
Account, which account shall be in the name of and maintained by the Trustee and
shall be part of the Trust  Estate.  The amount on  deposit  in the  Capitalized
Interest Account,  including  reinvestment  income thereon and amounts deposited
thereto from the Pre- Funding  Account,  will be used by the Trustee to fund the
excess,  if any,  of (i) the  sum of the  amount  of  interest  accruing  at the
weighted  average  Pass-Through  Rate  in the  case  of  the  Fixed  Rate  Group
Certificates and the applicable  Pass-Through  Rate on the Adjustable Rate Group
Certificates on the amount by which the aggregate Class A Certificate  Principal
Balance of the related  Class(es) of Class A Certificates  exceeds the aggregate
Loan  Balance of the  Mortgage  Loans in the related  Group plus the Trustee Fee
accruing on such excess balance over (ii) the amount of any reinvestment  income
on monies on deposit in the Pre-Funding Account; such amounts on deposit will be
so applied by the Trustee on the  Payment  Date in  September  1996 to fund such
excess, if any. Any amounts remaining in the Capitalized Interest Account at the
end of the  applicable  Funding  Period and not needed for such  purpose will be
paid to the Depositor and will not thereafter be available for  distribution  to
the Owners of the Class A Certificates.

         Amounts on deposit in the Capitalized Interest Account will be invested
in Eligible  Investments.  The Capitalized Interest Account will not be an asset
of the REMIC.

Calculation of One-Month LIBOR

         On the  second  Business  Day  prior  to  each  Payment  Date  (each  a
"One-Month  LIBOR  Determination  Date"),  the Trustee will determine  One-Month
LIBOR for the next Accrual Period for the Class A-6 Certificates.

         "One-Month LIBOR" means, as of any One-Month LIBOR  Determination Date,
the rate  for  deposits  in  United  States  dollars  for a period  equal to the
relevant  Accrual Period  (commencing  on the first day of such Accrual  Period)
which appears in the Telerate  Page 3750 as of 11:00 a.m.,  London time, on such
date. If such rate does not appear on Telerate Page 3750,  the rate for that day
will be determined on the basis of the rates at which  deposits in United States
dollars are offered by the Reference Banks at approximately  11:00 a.m.,  London
time,  on that day to prime  banks in the London  interbank  market for a period
equal to the  relevant  Accrual  Period  (commencing  on the  first  day of such
Accrual Period). The Trustee will request the principal London office of each of
the  Reference  Banks to provide a quotation  of its rate.  If at least two such
quotations are provided,  the rate for that day will be the  arithmetic  mean of
the quotations. If fewer than two quotations are provided as requested, the rate
for that day will be the  arithmetic  mean of the rates quoted by major banks in
New York City,  selected by the Trustee,  at approximately  11:00 a.m., New York
City time,  on that day for loans in United States  dollars to leading  European
banks for a period equal to the relevant Accrual Period (commencing on the first
day of such Accrual Period).
                                      S-68
<PAGE>
         "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.

Book Entry Registration of the Class A Certificates

         The  Class  A  Certificates   will  be  book-entry   Certificates  (the
"Book-Entry Certificates").  Persons acquiring beneficial ownership interests in
such Book-Entry Certificates ("Beneficial Owners") may elect to hold their Book-
Entry  Certificates  directly  through  DTC in the  United  States,  or CEDEL or
Euroclear (in Europe) if they are Participants of such systems  ("Participants")
, or indirectly through  organizations  which are Participants.  The Book- Entry
Certificates  will be  issued in one or more  certificates  per Class of Class A
Certificates  which in the aggregate equal the principal balance of such Class A
Certificates  and will  initially be  registered  in the name of Cede & Co., the
nominee of DTC.  CEDEL and  Euroclear  will hold omnibus  positions on behalf of
their  Participants  through  customers'  securities  accounts  in  CEDEL's  and
Euroclear's  names on the books of their respective  depositaries  which in turn
will hold such positions in customers'  securities accounts in the depositaries'
names on the books of DTC.  Citibank  will act as  depositary  for CEDEL and The
Chase  Manhattan Bank will act as depositary for Euroclear (in such  capacities,
individually   the  "Relevant   Depositary"  and   collectively   the  "European
Depositaries").  Investors may hold such beneficial  interests in the Book-Entry
Certificates in minimum denominations  representing  principal amounts of $1,000
and in integral  multiples  in excess  thereof.  Except as described  below,  no
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  "Owner"  of such
Book-Entry Certificates will be Cede & Co., as nominee of DTC. Beneficial Owners
will not be Owners as that term is used in the Pooling and Servicing  Agreement.
Beneficial Owners are only permitted to exercise their rights indirectly through
Participants and DTC.

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

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

         Beneficial   Owners   will  not  receive  or  be  entitled  to  receive
certificates   representing   their   respective   interests   in  the  Class  A
Certificates, except under the limited circumstances described below. Unless and
until  Definitive  Certificates  are  issued,  Beneficial  Owners  who  are  not
Participants  may  transfer  ownership  of  Class A  Certificates  only  through
Participants  and indirect  Participants by instructing  such  Participants  and
indirect  Participants  to transfer  such Class A  Certificates,  by  book-entry
transfer,  through  DTC for  the  account  of the  purchasers  of  such  Class A
Certificates,  which account is maintained with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership  of such Class A  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 Beneficial 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
                                      S-69
<PAGE>
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  settlements in DTC. For information  with respect to tax
documentation  procedures  relating to the  Certificates,  see "Certain  Federal
Income Tax Consequences -- Taxation of Certain Foreign Investors" and "-- Backup
Withholding"  in the  Prospectus  and  "Global  Clearance,  Settlement  and  Tax
Documentation   Procedures--Certain   U.S.  Federal  Income  Tax   Documentation
Requirements" in Annex I hereto.

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

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

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

         CEDEL is  incorporated  under the laws of Luxembourg as a  professional
depository.  CEDEL holds  securities for its participant  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  Participants  of
Euroclear  ("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 now 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
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.
                                      S-70
<PAGE>
         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
Payment 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  payment  to  the  Beneficial  Owners  of the
Book-Entry  Certificates  that it represents and to each Financial  Intermediary
for which it acts as agent. Each such Financial Intermediary will be responsible
for  disbursing  funds to the Beneficial  Owners of the Book-Entry  Certificates
that it represents.

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

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

         DTC  has  advised  the  Trustee  that,   unless  and  until  Definitive
Certificates  are issued,  DTC will take any action permitted to be taken by the
Owners of the Book-Entry  Certificates under the Pooling and Servicing Agreement
only at the  direction  of one or more  Financial  Intermediaries  to whose  DTC
accounts  the  Book-Entry  Certificates  are  credited,  to the extent that such
actions are taken on behalf of Financial  Intermediaries  whose holdings include
such Book-Entry  Certificates.  CEDEL or the Euroclear Operator, as the case may
be, will take any action permitted to be taken by an Owner under the Pooling and
Servicing  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 Class A  Certificates  which  conflict  with actions  taken with
respect to other Class A Certificates.

         Definitive  Certificates  will be  issued to  Beneficial  Owners of the
Book-Entry Certificates,  or their nominees, rather than to DTC, only if (a) DTC
or the Depositor  advises the Trustee in writing that DTC is no longer  willing,
qualified or able to discharge  properly its  responsibilities  as a nominee and
depository with respect to the Book-Entry  Certificates and the Depositor or the
Trustee is unable to locate a qualified  successor,  (b) the  Depositor,  at its
sole option,  elects to terminate a book-entry system through DTC or (c) DTC, at
the  direction  of  the  Beneficial  Owners   representing  a  majority  of  the
outstanding  Percentage  Interests  of the  Class A  Certificates,  advises  the
Trustee in writing that the continuation of a book-entry  system through DTC (or
a successor thereto) is no longer in the best interests of Beneficial Owners.

         Upon the occurrence of any of the events  described in the  immediately
preceding  paragraph,  the Trustee  will be  required  to notify all  Beneficial
Owners of the occurrence of such event and the availability through DTC
                                                       S-71
<PAGE>
of Definitive  Certificates.  Upon surrender by DTC of the global certificate or
certificates  representing  the Book- Entry  Certificates  and  instructions for
re-registration,  the Trustee will issue Definitive Certificates, and thereafter
the Trustee will recognize the holders of such Definitive Certificates as Owners
under the Pooling and Servicing Agreement.

         Although  DTC,  CEDEL  and  Euroclear  have  agreed  to  the  foregoing
procedures in order to facilitate  transfers of 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.

Assignment of Rights

         An Owner may pledge, encumber, hypothecate or assign all or any part of
its right to  receive  distributions  under any  Certificate,  but such  pledge,
encumbrance,  hypothecation  or assignment shall not constitute a transfer of an
ownership  interest  sufficient  to render the  transferee an Owner of the Trust
without  compliance  with the provisions of the Pooling and Servicing  Agreement
described  above.  Notwithstanding  the  foregoing,  the Pooling  and  Servicing
Agreement  provides  that the  Certificate  Insurer  may, in  connection  with a
subrogation of the Certificate  Insurer to the rights of the Owners of the Class
A Certificates to an amount equal to Insured  Payments for which the Certificate
Insurer has not received  reimbursement,  be  considered to be an "Owner" to the
extent (but only to the extent) of such rights.

         THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER

         The following  information has been supplied by the Certificate Insurer
for inclusion in this Prospectus  Supplement.  No  representation is made by the
Underwriters,  the  Seller,  the  Servicers,  the  Depositor  or  any  of  their
affiliates as to the accuracy or completeness of such information.

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

         Notwithstanding  the foregoing  paragraph,  the  Certificate  Insurance
Policies do not cover shortfalls,  if any,  attributable to the liability of the
Trust, any REMIC created within the Trust or the Trustee for withholding  taxes,
if any  (including  interest and  penalties  in respect of any such  liability).
Insured Payments do not include the payment on the Class A-6 Certificates of any
Available Funds Cap Carry-Forward Amount.

         The  Certificate  Insurer  will  pay  any  Insured  Payment  that  is a
Preference Amount on the second 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  Amount,  (ii) an  opinion of counsel
satisfactory to the Certificate Insurer that such order is final and not subject
to appeal,  (iii) an assignment  in such form as is  reasonably  required by the
Certificate Insurer, irrevocably assigning to the Certificate Insurer all rights
and claims of the Owner  relating to or arising  under the Class A  Certificates
against the debtor which made such preference  payment or otherwise with respect
to  such  Preference  Amount,   (iv)  appropriate   instruments  to  effect  the
appointment  of the  Certificate  Insurer  as agent for such  Owner in any legal
proceeding related to such preference payment,  such instruments being in a form
satisfactory to the Certificate  Insurer and (v) a Notice (as described  below);
provided, that if such documents are received after 5:00 p.m. New York City time
on such  Business  Day,  they  will be deemed to be  received  on the  following
Business  Day.  Such  payments  shall be disbursed to the receiver or trustee in
bankruptcy  named in the final  order of the court  exercising  jurisdiction  on
behalf of the Owner and not to any Owner directly unless such Owner has returned
principal  or  interest  paid on the Class A  Certificates  to such  receiver or
trustee in  bankruptcy,  in which case such  payment  shall be disbursed to such
Owner.

         The  Certificate  Insurer  will pay any other  amount  payable  under a
Certificate  Insurance  Policy no later than 12:00 noon,  New York City time, on
the later of the Payment Date on which the Deficiency Amount is due or the
                                      S-72
<PAGE>
second  Business Day following  receipt in New York, New York, on a Business Day
by  State  Street  Bank  and  Trust  Company,  N.A.,  as  Fiscal  Agent  for the
Certificate  Insurer or any successor  fiscal agent appointed by the Certificate
Insurer (the "Fiscal Agent") of a Notice (as described below);  provided that if
such Notice is received after 5:00 p.m. 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 a  Certificate  Insurance
Policy,  it shall be deemed not to have been  received  by the Fiscal  Agent for
purposes of this paragraph,  and the Certificate Insurer or the Fiscal Agent, as
the case may be, shall promptly so advise the Trustee and the Trustee may submit
an amended Notice.

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

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

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


                  "Agreement" means the Pooling and Servicing Agreement dated as
         of August 1, 1996 among AMRESCO Residential Securities Corporation,  as
         Depositor, AMRESCO Residential Mortgage Corporation, as Seller, Advanta
         Mortgage Corp. USA, Long Beach Mortgage Company and Option One Mortgage
         Corporation,  as Servicers, and the Trustee, as Trustee, without regard
         to any amendment or supplement thereto,  unless the Certificate Insurer
         shall have consented in writing thereto.

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

                  "Deficiency Amount" means with respect to the Related Mortgage
         Loan Group and Payment  Date,  the excess of (i) the sum of the related
         Current  Interest and the then existing  Subordination  Deficit for the
         Related  Mortgage  Loan Group,  if any,  over (ii) the Total  Available
         Funds (net of the Premium Amount for such Related  Mortgage Loan Group)
         for such Related Mortgage Loan Group.

                  "Insured  Payment"  means,  as of any Payment  Date, an amount
         equal to the sum of (i) the Deficiency  Amount plus (ii) any Preference
         Amount then due and owing under the Certificate 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 Certificate  Insurance Policy, the original of which is
         subsequently  delivered  by  registered  or  certified  mail,  from the
         Trustee  specifying the Insured Payment which shall be due and owing on
         the applicable Payment Date.

                  "Owner" means each Owner (as defined in the Agreement) who, on
         the  applicable  Payment  Date,  is  entitled  under  the  terms of the
         applicable  Class  A  Certificate  to  payment  under  the  Certificate
         Insurance Policy.

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

                  "Related  Mortgage  Loan Group"  means Group I or Group II, as
         the case may be.

         Capitalized  terms used in each  Certificate  Insurance  Policy and not
otherwise  defined  therein will have the  respective  meanings set forth in the
Agreement as of the date of execution of such Certificate Insurance Policy,
                                      S-73
<PAGE>
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 Certificate Insurer.

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

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

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

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

         The  Certificate  Insurer,  formerly  known as Municipal Bond Investors
Assurance Corporation, is the principal operating subsidiary of MBIA Inc., a New
York Stock Exchange listed company.  MBIA Inc. is not obligated to pay the debts
of or claims  against  the  Certificate  Insurer.  The  Certificate  Insurer  is
domiciled in the State of New York and licensed to do business in 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.  The  Certificate  Insurer  has one  European  branch in the
Republic of France.

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

                                                    SAP
                           -------------------------      ----------------------
                                 December 31,                    June 30,
                                     1995                          1996
                                     ----                          ----
                                   (Audited)                   (Unaudited)

Admitted Assets                       $3,814                      $4,179
Liabilities                            2,540                       2,804
Capital and Surplus                    1,274                       1,375

                           --------------------      ----------------------
                                 December 31,                    June 30,
                                     1995                          1996
                                     ----                          ----
                                   (Audited)                   (Unaudited)

Assets                                $4,463                      $4,691
Liabilities                            1,937                       2,088
Shareholder's Equity                   2,526                       2,602


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

         Audited financial  statements of the Certificate Insurer as of December
31, 1995 and 1994 and for each of the three years in the period  ended  December
31, 1995 are included  herein as Appendix B. Unaudited  financial  statements of
the  Certificate  Insurer as of the  six-month  period  ended June 30,  1996 are
included  herein as Appendix C. Such financial  statements have been prepared on
the basis of generally accepted accounting principles. Copies
                                      S-74
<PAGE>
of the Certificate Insurer's 1995 year-end audited financial statements prepared
in  accordance  with  statutory  accounting  practices  are  available  from the
Certificate  Insurer. The address of the Certificate Insurer is 113 King Street,
Armonk, New York 10504.

         A copy of the Annual Report on Form 10-K of MBIA Inc. is available from
the  Certificate  Insurer (at the address  above) or the Securities and Exchange
Commission.


         The  Certificate  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 Certificate Insurance Policies and the
Certificate  Insurer under the heading "THE CERTIFICATE  INSURANCE  POLICIES AND
THE CERTIFICATE INSURER" and in Appendix B and Appendix C.

         Moody's  rates the claims  paying  ability of the  Certificate  Insurer
"Aaa".

         Standard & Poor's rates the claims  paying  ability of the  Certificate
Insurer "AAA".

         Fitch rates the claims paying ability of the Certificate Insurer "AAA".

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

                       THE POOLING AND SERVICING AGREEMENT

         In addition to the  provisions of the Pooling and  Servicing  Agreement
summarized elsewhere in the Prospectus and this Prospectus Supplement,  there is
set forth  below a summary  of  certain  other  provisions  of the  Pooling  and
Servicing Agreement.

  Covenant of the Seller to Take Certain Actions with Respect to the Mortgage
                          Loans in Certain Situations

         Pursuant to the Pooling and Servicing Agreement,  upon the discovery by
the Depositor,  Seller, a Servicer,  the Certificate Insurer or the Trustee that
any  representations  and  warranties  contained  in a Transfer  Agreement  with
respect to the Mortgage Loans that were assigned to the Trust were untrue in any
material  respect as of the Closing  Date with the result that the  interests of
the Owners or of the Certificate  Insurer are materially and adversely affected,
or the value of the related Mortgage Loan is materially and adversely  affected,
the party  discovering  such breach is required to give prompt written notice to
certain other parties thereto.

         Upon the earliest to occur of the Seller's  discovery of or its receipt
of notice of a breach  described above from any of the other parties pursuant to
the related Transfer Agreement, the related Originator will be required promptly
to (i) cure such  breach in all  material  respects  or,  within the time period
specified in the related Transfer Agreement,  to (ii) substitute in lieu of each
affected Mortgage Loan a Qualified Replacement Mortgage (as such term is defined
in the Pooling and Servicing  Agreement) and deliver any Substitution  Amount to
the related  Servicer for deposit  into its  Principal  and Interest  Account on
behalf of the Trust as part of the Monthly Remittance  remitted by such Servicer
on the related Monthly Remittance Date or (iii) purchase such Mortgage Loan from
the Trust at a  purchase  price  equal to the Loan  Purchase  Price (as  defined
below)  thereof.  Notwithstanding  any  provision  of the Pooling and  Servicing
Agreement to the  contrary,  with  respect to any Mortgage  Loan which is not in
default  or  as  to  which  no  default  is  imminent,  no  such  repurchase  or
substitution will be made unless the Originator  obtains for the Trustee and the
Certificate  Insurer an opinion of  counsel  experienced  in federal  income tax
matters  and  acceptable  to the  Certificate  Insurer to the effect that such a
repurchase or substitution would not constitute a Prohibited Transaction for the
Trust or otherwise  subject the Trust to tax and would not jeopardize the status
of the REMIC Trust as a REMIC (a "REMIC Opinion"),  addressed to the Trustee and
the Certificate Insurer and
                                      S-75
<PAGE>
acceptable to the Trustee and the Certificate  Insurer.  Any Mortgage Loan as to
which  repurchase  or  substitution  was  delayed  pursuant  to the  Pooling and
Servicing  Agreement  shall  be  repurchased  or  substituted  for  (subject  to
compliance with the provisions of the Pooling and Servicing  Agreement) upon the
earlier of (a) the  occurrence of a default or imminent  default with respect to
such Mortgage Loan and (b) receipt by the Trustee and the Certificate Insurer of
a REMIC Opinion. In connection with any breach of a representation,  warranty or
covenant  or  defect  in  documentation   giving  rise  to  such  repurchase  or
substitution  obligation,  the  Seller,  if it  believes  such  opinion  may  be
necessary,  may request the Originator,  to cause to be delivered to the Trustee
and the  Certificate  Insurer a REMIC  Opinion,  if a  favorable  opinion can be
rendered, as a result of any such repurchase or substitution.  The obligation of
the  Originator  so to cure,  substitute  or purchase any such  Mortgage Loan in
respect  of a breach  that has not been  remedied  constitutes  the sole  remedy
available to the Owners, the Seller and the Trustee.

         "Loan Purchase Price" means generally the outstanding principal balance
of the related  Mortgage  Loan on the Cut-Off Date,  less any principal  amounts
previously  distributed  to the  Owners  relating  to such  Mortgage  Loan (such
amount,  the "Loan  Balance" of such  Mortgage  Loan) as of the date of purchase
(assuming that the Monthly  Remittance  remitted by the Servicer on such Monthly
Remittance Date has already been remitted), plus one month's interest at the Net
Coupon Rate.

Assignment of Mortgage Loans

         Pursuant  to the  Pooling and  Servicing  Agreement,  the Seller on the
Closing  Date will  transfer,  assign,  set over and  otherwise  convey  without
recourse to the Depositor and the Depositor will transfer,  assign, set over and
otherwise  convey without recourse to the Trustee in trust all of its respective
right,  title and interest in and to each Mortgage  Loan and all its  respective
right,  title and  interest in and to  principal  and  interest due on each such
Mortgage  Loan on or  after  the  Cut-Off  Date;  provided,  however,  that  the
Depositor  will  reserve and retain all its right,  title and interest in and to
principal (including Prepayments) and interest due on each Initial Mortgage Loan
on or prior to the Cut-Off Date (except with respect to Initial  Mortgage  Loans
that were delinquent on the Cut-Off Date,  which payments are not being retained
by the  Depositor).  Purely as a  protective  measure and not to be construed as
contrary to the parties' intent that the transfer on the Closing Date is a sale,
the  Seller  has also  been  deemed to have  granted  to the  Depositor  and the
Depositor  has also  been  deemed to have  granted  to the  Trustee  a  security
interest in the Trust  Estate in the event that the transfer of the Trust Estate
is deemed to be a loan and not a sale.

         In connection with the transfer and assignment of the Initial  Mortgage
Loans on the Closing Date and the Subsequent  Mortgage Loans on each  Subsequent
Transfer Date, the Depositor will be required to:

                  (i)  deliver  without  recourse  to the Trustee on the Closing
         Date with respect to each Initial  Mortgage Loan or on each  Subsequent
         Transfer Date with respect to each Subsequent  Mortgage Loan identified
         in the  related  Schedule  of Mortgage  Loans (A) the  original  Notes,
         endorsed  in blank or to the  order of the  Trustee,  (B) the  original
         title  insurance  policy or any one of an  original  title  binder,  an
         original preliminary title report, or an original title commitment,  or
         a copy  certified  by the  issuer  of  any  of  the  foregoing,  or the
         attorney's  opinion of title,  (C) originals or certified copies of all
         intervening  recorded  assignments,  showing a complete  chain of title
         from  origination  to  the  Trustee,  if  any,  including   warehousing
         assignments,  with evidence of recording thereon,  (D) originals of all
         assumption, modification, written assurance or substitution agreements,
         if any and (E) either:  (1) the  original  Mortgage,  with  evidence of
         recording  thereon,  (2) a certified copy if such original Mortgage has
         not been received from the  applicable  recording  office by the Seller
         and returned to the  custodian or (3) a copy of the Mortgage  certified
         by the public  recording  office in those  instances where the original
         recorded Mortgage has been lost;

                   (ii) cause the Originator (if the Originator is Long Beach or
         Option One) or the Seller  within 60 days  following  the Closing  Date
         with respect to the Initial Mortgage Loans, or the Subsequent  Transfer
         Date with  respect  to the  Subsequent  Mortgage  Loans,  to submit for
         recording  in  the  appropriate   jurisdictions,   assignments  of  the
         Mortgages to "Bankers Trust Company,  as Trustee of AMRESCO Residential
         Securities Corporation Mortgage Loan Trust 1996-4 under the Pooling and
         Servicing Agreement dated as of August 1, 1996" provided, however, that
         the  Depositor  shall  not be  required  to  cause to be  recorded  any
         assignment  of  Mortgage  for a  Mortgage  with  respect  to which  the
         Mortgaged  Property is located in California or the original  recording
         information is lacking;
                                      S-76
<PAGE>
                  (iii) if not delivered on the Closing Date,  deliver the title
         insurance  policy or title  searches,  the original  Mortgages and such
         recorded assignments,  together with originals or duly certified copies
         of any and all  prior  assignments,  to the  Trustee  within 15 days of
         receipt thereof by the Depositor (but in any event, with respect to any
         Mortgage  as to which  original  recording  information  has been  made
         available to the Depositor within two years after the Closing Date with
         respect to the Initial Mortgage Loans, or Subsequent Transfer Date with
         respect to the Subsequent Mortgage Loans); and

                  (iv) furnish to the Trustee and the  Certificate  Insurer,  at
         the Depositor's  expense,  a tax opinion and an opinion of counsel with
         respect to the sale and  perfection of all  Subsequent  Mortgage  Loans
         delivered  to the  Trust  in form  and  substance  satisfactory  to the
         Trustee and the Certificate Insurer.

         The Trustee  will agree,  for the benefit of the Owners,  to review the
documents  contained  in each  Mortgage  Loan File held by the Trustee  ("File")
within 45 days after the Closing Date or  Subsequent  Transfer Date (or the date
of  receipt  of any  documents  delivered  to the  Trustee  after  such date) to
ascertain that all required  documents (or certified  copies of documents)  have
been executed and received.

         If  the  Trustee   during  such  45-day   period   finds  any  document
constituting  a part of a File  which  is not  properly  executed,  has not been
received,  or is unrelated to the Mortgage Loans, or that any Mortgage Loan does
not conform in a material respect to the description thereof as set forth in the
Schedule of Mortgage Loans,  the Trustee will be required to promptly notify the
Depositor,  the Seller, the Owners and the Certificate  Insurer. The Seller will
agree in the  Pooling  and  Servicing  Agreement  to  request  that the  related
Originator  use  reasonable  efforts to remedy a  material  defect in a document
constituting  part of a File of  which it is so  notified  by the  Trustee.  If,
however,  within the time  period set forth in the  related  Transfer  Agreement
after the Trustee's  notice to it respecting such defect the related  Originator
or other party to a Transfer  Agreement  shall not have  remedied the defect and
the defect materially and adversely affects the interest in the related Mortgage
Loan of the Owners or of the  Certificate  Insurer,  the Seller will request the
related  Originator  within the time period  specified  in the related  Transfer
Agreement to (i) substitute in lieu of such Mortgage Loan another  Mortgage Loan
of like kind (a "Qualified Replacement Mortgage," as such term is defined in the
Pooling and  Servicing  Agreement)  and deliver any  "Substitution  Amount" (the
excess,  if any, of the Loan Balance of a Mortgage Loan being  replaced over the
outstanding  principal  balance of a replacement  Mortgage Loan plus accrued and
unpaid  interest) to the related  Servicer for deposit  into its  Principal  and
Interest Account on behalf of the Trust as part of the Monthly  Remittance to be
remitted by the Servicer on the related Monthly Remittance Date or (ii) purchase
such Mortgage Loan at a purchase price equal to the Loan Purchase Price thereof,
which purchase  price shall be delivered to the related  Servicer for deposit in
the related Principal and Interest Account as part of the Monthly  Remittance to
be remitted by such Servicer on the related Monthly Remittance Date.

         In  addition  to the  foregoing,  the  Trustee has agreed to provide an
updated exception report during the 12th month after the Closing Date indicating
the current status of the exceptions previously noted by the Trustee (the "Final
Certification").  After delivery of the Final  Certification,  the Trustee shall
provide to the Certificate  Insurer and the related  Servicer no less frequently
than  monthly  updated  certifications  indicating  the then  current  status of
exceptions, until all such exceptions have been eliminated.

Servicing

         Each  Servicer  will be  obligated  under  the  Pooling  and  Servicing
Agreement to service and  administer  the  Mortgage  Loans  identified  as being
serviced by it as described  therein and with  reasonable  care,  and using that
degree of skill and  attention  that such  Servicer  exercises  with  respect to
comparable  mortgage loans that it services for itself or others, and shall have
full power and  authority,  acting alone,  to do or cause to be done any and all
things in connection  with such servicing and  administration  which it may deem
necessary or desirable.  Consistent  with the  foregoing,  each Servicer will be
permitted to, in its  discretion,  (i) waive any assumption  fees,  late payment
charges,  charges for checks returned for insufficient funds or other fees which
may be collected in the ordinary course of servicing the Mortgage Loans, (ii) if
a  Mortgagor  is in default or about to be in default  because of a  Mortgagor's
financial  condition,  arrange with the  Mortgagor a schedule for the payment of
delinquent  payments due on the related  Mortgage Loan, or (iii) modify payments
of monthly  principal and interest on any Mortgage Loan becoming  subject to the
terms of the  Soldiers' and Sailors'  Civil Relief Act of 1940,  as amended,  in
accordance  with such  Servicer's  general  policies  with respect to comparable
mortgage loans subject to such Act.

         Each Servicer will be paid a monthly fee from interest  collected  with
respect to each Mortgage  Loan  serviced by it (as well as from any  Liquidation
Proceeds from a Liquidated Mortgage Loan ("Liquidation Proceeds")
                                      S-77
<PAGE>
that are  applied to  accrued  and unpaid  interest)  equal to the Loan  Balance
thereof  multiplied  by the  applicable  Servicing Fee Rate (such  product,  the
"Servicing  Fee").  The  "Servicing Fee Rate" for each Mortgage Loan will be the
rate  provided in the Pooling and Servicing  Agreement,  not to exceed 0.50% per
annum.  The amount of the monthly  Servicing Fee is subject to  adjustment  with
respect to prepaid  Mortgage  Loans, as described  below.  Each Servicer is also
entitled to receive, as additional servicing compensation, amounts in respect of
interest paid on Prepayments received from the 2nd day through the 15th day of a
month ("Prepayment Interest Excess"), all late payment fees, assumption fees and
other similar charges and all  reinvestment  income earned on amounts on deposit
in the related Principal and Interest Account.  In addition,  each Servicer will
be entitled to retain additional  servicing  compensation in the form of release
fees, bad check charges,  assumption  fees, late payment  charges,  or any other
servicing-related fees, Net Liquidation Proceeds not required to be deposited in
the related Principal and Interest Account pursuant to the Pooling and Servicing
Agreement,  and  similar  items.  Prepayment  penalties  may also be retained as
additional  servicing  compensation  to the extent set forth in the  Pooling and
Servicing Agreement.

         Each Servicer is required to establish, or cause to be established,  in
the name of the Trustee at one or more depository institutions,  a principal and
interest  account  maintained as a trust account in the trust department of such
institution  (each,  a  "Principal  and  Interest  Account").  All  funds in the
Principal and Interest  Accounts are required to be held (i)  uninvested or (ii)
invested in  Eligible  Investments  (as  defined in the  Pooling  and  Servicing
Agreement).  Any investment of funds in the Principal and Interest Accounts must
mature on or prior to the immediately  succeeding  Monthly  Remittance Date. Any
investment earnings on funds held in the Principal and Interest Accounts are for
the account  of, and any losses  therein are also for the account of and must be
promptly replenished by, the respective Servicer.

         Each  Servicer  is required  to deposit in the  related  Principal  and
Interest  Account,  on a daily  basis  (but in no event  later  than the  second
Business Day following receipt) all scheduled  principal and interest due on the
related Mortgage Loans,  other than "Balloon  Payments" (i.e., the final payment
of principal  due with respect to a Balloon  Mortgage  Loan),  after the Cut-Off
Date or  Subsequent  Cut-Off Date, as the case may be, and past due interest and
principal on any Mortgage Loan, other than Balloon Payments, that was delinquent
as of the Cut-Off Date or Subsequent Cut-Off Date, as the case may be, including
any  Prepayments,  the proceeds of any liquidation of a Mortgage Loan (including
any insurance  proceeds) net of expenses and unreimbursed  Delinquency  Advances
and  Servicing  Advances  ("Net  Liquidation  Proceeds"),  any  income  from REO
Properties  received  thereafter  (net of  unreimbursed  Servicing  Advances and
Delinquency  Advances),  but net of (i) the  Servicing  Fee with respect to each
Mortgage Loan and other  servicing  compensation,  (ii) principal  collected and
interest  accrued  on any  Mortgage  Loan on or  prior  to the  Cut-Off  Date or
Subsequent  Cut-Off  Date, as the case may be, if such Mortgage Loan was current
as of the Cut-Off Date or  Subsequent  Cut-Off  Date,  as the case may be, which
amounts shall be delivered to the Seller,  (iii) late  payments  received on any
Mortgage  Loan in respect of  unreimbursed  Servicing  Advances and  Delinquency
Advances  and  (iv)  reimbursements  for past  Delinquency  Advances  which  the
Servicer has determined in its good faith business  judgment are not recoverable
from the related Mortgagor or Mortgage Loan proceeds (all such net amounts being
referred to herein as the "Daily Collections").

         Each  Servicer  may make  withdrawals  for its own  account (or for the
account  of the  Seller in the case of clause  (i)  below)  from the  amounts on
deposit in the  related  Principal  and  Interest  Account  with  respect to the
related Mortgage Loan Group, only for the following purposes:

                  (i) to withdraw  interest  paid with  respect to any  Mortgage
         Loans that had accrued  for periods on or prior to the Cut-Off  Date or
         Subsequent  Cut-Off  Date, as the case may be, and principal due on all
         current  Mortgage  Loans on or prior to the Cut-Off Date or  Subsequent
         Cut-Off Date, as the case may be, which shall be paid to the Seller;

                  (ii) to withdraw  investment earnings on amounts on deposit in
         its respective Principal and Interest Account;

                  (iii) to reimburse itself for unrecovered Delinquency Advances
         and  Servicing  Advances  to the extent  permitted  in the  Pooling and
         Servicing Agreement;

                  (iv) to  withdraw  amounts  that  have been  deposited  to its
         respective Principal and Interest Account in error; and

                  (v) to  clear  and  terminate  its  respective  Principal  and
         Interest Account following the termination of the Trust Estate.
                                      S-78
<PAGE>
         Each Servicer will remit to the Trustee for deposit in the  Certificate
Account  the  Monthly  Remittance  Amount  not later  than the  related  Monthly
Remittance Date.

         Subject to the following limitations, each Servicer will be required to
advance on any Mortgage  Loan  serviced by it prior to each Payment Date its own
funds or other  funds  made  available  to it under the  Pooling  and  Servicing
Agreement  as set forth in the next  paragraph,  for such  Payment  Date,  in an
amount  equal to the  aggregate  of payments of  principal  and  interest on the
Mortgage  Loans serviced by it in the related  Mortgage Loan Group  (adjusted to
the  applicable  Net Coupon Rate) that became due during the related  Remittance
Period and were delinquent on the related  Determination  Date, together with an
amount  equivalent  to interest on the  principal  balance of the Mortgage  Loan
related to each Mortgaged  Property (each,  an "REO  Property")  acquired by the
Trust through liquidation (any such advance, a "Delinquency  Advance").  The Net
Coupon  Rate is the  rate  equal  to the  excess  of the  Coupon  Rate  over the
applicable Servicing Fee Rate.

         Delinquency  Advances  are  intended  to  maintain  a  regular  flow of
scheduled  interest and principal  payments on the  Certificates  rather than to
guarantee  or  insure  against  losses.  Each  Servicer  is  obligated  to  make
Delinquency  Advances  with  respect to  delinquent  payments of principal of or
interest  on each  Mortgage  Loan,  other than  delinquent  Balloon  Payments on
"Balloon  Mortgage  Loans"  (i.e.,  Mortgage  Loans  with  respect  to which the
principal  balance,  by its  original  terms,  does not fully  amortize at final
maturity),  serviced  by it (with such  payments  of  interest  adjusted  to the
related Net Coupon Rate) to the extent that such  Delinquency  Advances  are, in
its  good  faith  business  judgment,   recoverable  from  future  payments  and
collections  or  insurance  payments or proceeds of  liquidation  of the related
Mortgage Loan. With respect to a delinquent Balloon Payment, the Servicer is not
required to make a Delinquency  Advance of such delinquent Balloon Payment.  The
Servicer  will,  however,  make  monthly  Delinquency  Advances  with respect to
Balloon  Mortgage Loans with  delinquent  Balloon  Payments,  in each case in an
amount equal to the assumed  monthly  principal and interest  payment that would
have  been  due on  the  related  Due  Date  based  on  the  original  principal
amortization schedule for the applicable Balloon Mortgage Loan. Such Delinquency
Advances  shall be required  only to the extent that the  Servicer,  in its good
faith  business  judgment,  determines  that such  Delinquency  Advance  will be
recoverable  from future  payments  and  collections  or  insurance  payments or
proceeds of  liquidation of the related  Mortgage  Loan.  Each Servicer shall be
permitted to fund its payment of Delinquency Advances on any Business Day, or to
reimburse  itself for any  Delinquency  Advances paid from such  Servicer's  own
funds,  from  collections on the related  Mortgage Loan deposited to the related
Principal  and Interest  Account  subsequent  to the related  Remittance  Period
(including "Prepaid  Installments"  (i.e., early payments of scheduled principal
and interest  intended by the borrower to be treated as such)) and shall deposit
into the  related  Principal  and  Interest  Account  with  respect  thereto (i)
collections  from the  Mortgagor  whose  delinquency  gave rise to the shortfall
which resulted in such Delinquency  Advance net of any such Delinquency  Advance
and (ii) Net Liquidation  Proceeds  recovered on account of the related Mortgage
Loan to the  extent of the  amount of  aggregate  Delinquency  Advances  related
thereto.   Previously  unreimbursed   Delinquency  Advances  that  the  Servicer
determines  to be  unrecoverable  may be  reimbursed  to the Servicer out of any
Mortgagor  payments prior to their deposit to the related Principal and Interest
Account or from funds on deposit in the related  Principal and Interest Account.
All Delinquency Advances will be included with the distribution to Owners of the
Certificates  of the related Group of  Certificates on the related Payment Date.
Any failure by a Servicer to make a  Delinquency  Advance as required  under the
Pooling and Servicing Agreement with respect to the Certificates will constitute
an event of default thereunder for such Servicer,  in which case the Trustee, as
successor servicer, or the successor servicer will be obligated to make any such
Delinquency  Advance,  in accordance with the terms of the Pooling and Servicing
Agreement.

         Each Servicer  will be required to pay all  customary,  reasonable  and
necessary "out of pocket" costs and expenses  incurred in the performance of its
servicing  obligations,  including,  but not  limited  to, (i)  expenditures  in
connection  with a foreclosed  Mortgage Loan prior to the  liquidation  thereof,
including,  without  limitation,  expenditures  for real estate  property taxes,
hazard insurance premiums,  property restoration or preservation  ("Preservation
Expenses"), (ii) the cost of any enforcement or judicial proceedings,  including
foreclosures  and (iii) the cost of the management  and  liquidation of Property
acquired in  satisfaction of the related  Mortgage,  to the extent such expenses
are,  in  its  good  faith  business  judgment,  recoverable.  Such  costs  will
constitute  "Servicing  Advances." Each Servicer may recover a Servicing Advance
(x) to the  extent  permitted  by the  Mortgage  Loans  or,  if not  theretofore
recovered  from the Mortgagor on whose behalf such  Servicing  Advance was made,
from Liquidation  Proceeds realized upon the liquidation of the related Mortgage
Loan or (y),  to the extent that such  Servicing  Advance is  determined  by the
Servicer in its good faith  business  judgment to be  non-recoverable  from such
proceeds  from Net Monthly  Excess  Cashflow  and certain  other  Mortgage  Loan
proceeds as specified in the Pooling and Servicing Agreement.
                                      S-79
<PAGE>
         A full  month's  interest at the related Net Coupon Rate will be due to
the  Trust on the  outstanding  Loan  Balance  of each  Mortgage  Loan as of the
beginning of each Remittance  Period. If a Prepayment in full of a Mortgage Loan
occurs during any calendar month, any difference  between the interest collected
from the  Mortgagor  in  connection  with such  prepayment  and the full month's
interest at the Net Coupon Rate ("Compensating  Interest") (but not in excess of
the aggregate Servicing Fee, and any Prepayment Interest Excess for such period)
will be required to be deposited to the  Principal  and Interest  Account on the
Monthly  Remittance  Date by the related  Servicer  and shall be included in the
Monthly  Remittance to be made  available to the Trustee on the next  succeeding
Monthly Remittance Date.

         When a Mortgagor  prepays all or a portion of a Mortgage  Loan  between
scheduled  monthly  payment dates ("Due Dates"),  the Mortgagor pays interest on
the amount prepaid only to the date of prepayment. Prepayments received from the
2nd day through the 15th day of a month are included in the  distribution on the
25th day of the same month, and accordingly no shortfall in interest distributed
to the Owners of the Certificates results. Conversely, Prepayments received from
the 16th day to the last day of a month are not  distributed  until the 25th day
of the following  month,  and  accordingly an interest  shortfall (a "Prepayment
Interest  Shortfall")  would result. In order to mitigate the effect of any such
shortfall in interest  distributions  to the Owners of the  Certificates  on any
Payment Date,  the amount of the Servicing Fee otherwise  payable to the related
Servicer for such month shall, to the extent of such shortfall,  be deposited by
such Servicer in the Certificate  Account for  distribution to the Owners of the
Fixed  Rate  Group   Certificates  or  Adjustable  Rate  Group  Certificates  as
applicable,  on such Payment Date. However,  any such reduction in the Servicing
Fee will be made only to the extent of the Servicing  Fee  otherwise  payable to
such  Servicer with respect to Scheduled  Payments  having the Due Date to which
such Payment Date  relates.  Any such  deposit by the related  Servicer  will be
reflected in the  distributions  to the Owners of the  Certificates  made on the
Payment Date on which the Prepayment  received would be distributed.  Subject to
the availability thereof to fund Compensating  Interest requirements referred to
in the  previous  paragraph,  the  Servicers  will be  permitted  to retain  any
Prepayment  Interest  Excess due to  prepayments  received in the month in which
they are distributed.

         Each  Servicer  will  have  the  right  and  the  option,  but  not the
obligation,  to purchase  for its own account any Mortgage  Loan  serviced by it
which becomes  delinquent,  in whole or in part, as to four consecutive  monthly
installments or any Mortgage Loan as to which enforcement  proceedings have been
brought by such Servicer. The purchase price for any such Mortgage Loan is equal
to the Loan Purchase Price  thereof,  which purchase price shall be deposited in
the related Principal and Interest Account.

         Each  Servicer,  with respect to Mortgage  Loans  serviced by it, shall
foreclose  upon or otherwise  comparably  convert the ownership on behalf of the
Trust of Mortgaged  Properties  relating to defaulted Mortgage Loans as to which
no satisfactory  arrangements can be made for collection of delinquent  payments
and which the related  Servicer has not purchased from the Trust.  Each Servicer
will be required to sell any REO Property  managed by it within 23 months of its
acquisition  by the Trust,  unless an appropriate  extension is obtained,  or an
opinion of counsel is  obtained  to the effect  that the holding by the Trust of
such REO Property for any greater  period will not result in the  imposition  of
taxes on  "Prohibited  Transactions"  of the Trust as defined in Section 860F of
the Code or cause  the  Trust to fail to  qualify  as a REMIC  under  the  REMIC
Provisions at any time that any Certificates are outstanding, in which case such
Servicer shall sell any REO Property by the end of any extended period specified
in any such opinion or such extension as applicable.

         Notwithstanding  the  generality  of  the  foregoing  provisions,  each
Servicer  will be required  to manage,  conserve,  protect and operate  each REO
Property  managed  by it for the  Owners  solely  for the  purpose of its prompt
disposition  and sale in a manner which does not cause such REO Property to fail
to qualify as "foreclosure property" within the meaning of Section 860G(a)(8) of
the Code or result in the receipt by the Trust of any "income from non-permitted
assets"  within the  meaning of  Section  860F(a)(2)(B)  of the Code or any "net
income from  foreclosure  property" which is subject to taxation under the REMIC
Provisions.  Pursuant  to its  efforts to sell such REO  Property,  the  related
Servicer will be required to either itself or through an agent  selected by such
Servicer  protect and conserve  such REO Property in the same manner and to such
extent as is customary  in the  locality  where such REO Property is located and
may,  incident to its conservation and protection of the interests of the Owners
and after  consultation with the holder of a majority in interest of the Class R
Certificates,  rent the same, or any part thereof,  as such Servicer deems to be
in the best  interest of the Owners and the  Certificate  Insurer for the period
prior to the sale of such REO Property.

         If so required by the terms of any Mortgage Loan, the related  Servicer
will be required to cause hazard  insurance to be maintained with respect to the
related Mortgaged Property and to advance sums (such Advances to
                                      S-80
<PAGE>
be treated as Servicing  Advances)  on account of the  premiums  therefor if not
paid by the Mortgagor if permitted by the terms of such Mortgage Loan.

         Each  Servicer  will have the right  under the  Pooling  and  Servicing
Agreement  to accept  applications  of  Mortgagors  for  consent to (i)  partial
releases  of  Mortgages,  (ii)  alterations  and (iii)  removal,  demolition  or
division of Mortgaged Properties.  No application for approval may be considered
by such  Servicer  unless:  (i) the  provisions of the related Note and Mortgage
have been complied with; (ii) the loan-to-value  ratio and debt-to-income  ratio
after  any  release  does  not  exceed  the  maximum   loan-to-value  ratio  and
debt-to-income  ratio  established  in accordance  with the Guidelines set forth
herein to be applicable to such  Mortgage  Loan;  and (iii) the lien priority of
the related Mortgage is not affected.

         Each  Servicer  will be  permitted  under  the  Pooling  and  Servicing
Agreement  to  enter  into   subservicing   agreements  for  any  servicing  and
administration of Mortgage Loans with any institution which is acceptable to the
Certificate Insurer and a majority of Percentage Interests of the Class R Owners
and meeting the requirements of the Pooling and Servicing Agreement.

         Notwithstanding any subservicing  agreement,  each Servicer will not be
relieved of its obligations  under the Pooling and Servicing  Agreement and such
Servicer  will be  obligated  to the same  extent  and under the same  terms and
conditions as if it alone were  servicing and  administering  the Mortgage Loans
subject to such subservicing agreement. Each Servicer shall be entitled to enter
into any agreement with a subservicer  for  indemnification  of such Servicer by
such subservicer and nothing contained in such  subservicing  agreement shall be
deemed to limit or modify the Pooling and Servicing Agreement.

         Each  Servicer  (except  the  Trustee if it is  required to succeed any
Servicer under the Pooling and Servicing  Agreement) will agree to indemnify and
hold the Trustee, the Certificate Insurer, the Seller and the Depositor harmless
against any and all claims, losses, penalties,  fines,  forfeitures,  legal fees
and related costs,  judgments,  and any other costs,  fees and expenses that the
Trustee,  the Certificate  Insurer,  the Seller and the Depositor may sustain in
any way  related to the  failure  of such  Servicer  to  perform  its duties and
service  the  Mortgage  Loans in  compliance  with the terms of the  Pooling and
Servicing  Agreement.  A party  against  whom any such  claim is  brought  shall
immediately  notify the other parties and the Rating Agencies if a claim is made
by a third party with respect to the Pooling and Servicing  Agreement,  and such
Servicer may assume the defense of any such claim and, upon a determination that
the claim results from the Servicer's  failure to perform in accordance with the
Pooling and  Servicing  Agreement,  pay all  expenses in  connection  therewith,
including  reasonable  counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered against such Servicer,  the Trustee, the
Certificate Insurer, the Seller or the Depositor in respect of such claim.

         Each  Servicer  will  be  required  to  deliver  to  the  Trustee,  the
Certificate Insurer,  the Seller, the Depositor and the Rating Agencies:  (1) on
or before April 15 of each year,  commencing in 1997,  an officers'  certificate
stating, as to each signer thereof,  that (i) a review of the activities of such
Servicer  during  such  preceding  calendar  year and of  performance  under the
Pooling and Servicing Agreement has been made under such officers'  supervision,
and (ii) to the best of such  officers'  knowledge,  based on such review,  such
Servicer  has  fulfilled  all its  obligations  under the Pooling and  Servicing
Agreement for such year,  or, if there has been a default in the  fulfillment of
all such obligation, specifying each such default known to such officers and the
nature and status  thereof  including  the steps being taken by such Servicer to
remedy such default;  and (2) on or before April 15 of any year commencing in or
after 1997, a letter or letters of a firm of independent,  nationally recognized
certified public accountants  reasonably  acceptable to the Certificate  Insurer
dated as of the date of the Servicer's fiscal year end audit for each subsequent
letter  stating  that such firm has examined the  Servicer's  overall  servicing
operations in accordance with the requirements of the Uniform Single Attestation
Program for  Mortgage  Bankers,  and stating  such firm's  conclusions  relating
thereto.

Removal and Resignation of a Servicer

         The  Certificate  Insurer or the Owners,  the Trustee or the Seller (in
each case with the  consent  of the  Certificate  Insurer),  will have the right
pursuant to the Pooling and Servicing Agreement, to remove any Servicer upon the
occurrence  of, and in certain cases after notice and  expiration of the related
cure period:  (a) certain acts of  bankruptcy  or insolvency on the part of such
Servicer;  (b)  certain  failures  on the part of such  Servicer  to perform its
obligations under the Pooling and Servicing Agreement (including the requirement
that certain of the Servicers  maintain  their net worth at levels  specified in
the Pooling and Servicing Agreement); (c) the failure to cure material
                                      S-81
<PAGE>
breaches of such Servicer's  obligations in the Pooling and Servicing Agreement;
or (d) if the loss and/or  delinquency  levels of the related Mortgage Loans are
at certain specified levels.

         No Servicer is  permitted  to resign  from the  obligations  and duties
imposed  on it  under  the  Pooling  and  Servicing  Agreement  except  (i) upon
determination  that  its  duties  thereunder  are no  longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  carried on by it, the other  activities  of such  Servicer so
causing such conflict  being of a type and nature carried on by such Servicer on
the date of the Pooling and Servicing  Agreement or (ii) upon written consent of
the Certificate  Insurer,  the Seller and the Trustee and confirmation  from the
Rating  Agencies that the Class A Certificate  ratings  (absent the  Certificate
Insurance  Policies)  are not reduced.  Any such  determination  permitting  the
resignation  of such  Servicer  pursuant  to clause (i) above is  required to be
evidenced  by an opinion of counsel to such effect  which shall be  delivered to
the Trustee and the Certificate Insurer.

         Upon  removal or  resignation  of a  Servicer,  the  Trustee  (x) shall
solicit  bids for a successor  Servicer  and (y) pending  the  appointment  of a
successor Servicer as a result of soliciting such bids, shall serve as Servicer.
The Trustee,  if it is unable to obtain a qualifying bid and is prevented by law
from acting as  servicer,  will be  required to appoint,  or petition a court of
competent  jurisdiction  to appoint,  any housing and home finance  institution,
bank or  mortgage  servicing  institution  designated  as an  approved  servicer
meeting the requirements of the Pooling and Servicing Agreement,  and acceptable
to the Certificate Insurer and the Owners of the Class R Certificates  (provided
that  if  the  Certificate  Insurer  and  such  Owners  cannot  agree  as to the
acceptability  of such  successor  Servicer,  the  decision  of the  Certificate
Insurer shall  control) as the  successor to such Servicer in the  assumption of
all or any part of the responsibilities, duties or liabilities of such Servicer.

         No removal or resignation of a Servicer will become effective until the
Trustee or a successor Servicer shall have assumed a Servicer's responsibilities
and obligations in accordance with the Pooling and Servicing Agreement.

Reporting Requirements

         On each  Payment  Date the  Trustee is required to report in writing to
each Owner and the Certificate Insurer:

                  (i) the amount of the distribution with respect to the related
         Class of the  Class A  Certificates  and the  Subordinate  Certificates
         (based on a Certificate in the original principal amount of $1000);

                  (ii) the amount of such distribution allocable to principal on
         the Mortgage Loans in each Group,  separately identifying the aggregate
         amount of any  Prepayments  or other  recoveries of principal  included
         therein,  any Pre-Funded Amounts distributed as a Prepayment at the end
         of the Funding Period (based on a Certificate in the original principal
         amount of $1000) and any Subordination  Increase Amount with respect to
         each such Group and in total;

                  (iii) the amount of such distribution allocable to interest on
         the related Mortgage Loans in each Group (based on a Certificate in the
         original principal amount of $1000);

                  (iv) if the  distribution  (net of any Insured Payment) to the
         Owners of any Class of the Class A  Certificates  on such  Payment Date
         was less than the related Class A  Distribution  Amount on such Payment
         Date,  the  Carry-Forward  Amount  and the  allocation  thereof  to the
         related Classes of the Class A Certificates resulting therefrom;

                  (v) the amount of any Insured Payment  included in the amounts
         distributed to the Owners of each Class of the Class A Certificates  on
         such Payment Date;

                  (vi)  the  principal  amount  of  each  Class  of the  Class A
         Certificate (based on a Certificate in the original principal amount of
         $1000) which will be outstanding and the aggregate Loan Balance of each
         Group and in total,  in each case after giving effect to any payment of
         principal on such Payment Date;

                  (vii) the aggregate  Loan Balance of all Mortgage  Loans,  the
         aggregate  Loan  Balance  of the  Mortgage  Loans in each  Group and in
         total, and the aggregate Loan Balance of the Initial Mortgage Loans and
         the Subsequent  Mortgage Loans in each Group and in total, in each case
         after giving effect to any payment of principal on such Payment Date;
                                      S-82
<PAGE>
                  (viii) the Subordinated  Amount and Subordination  Deficit for
         each Group and in total,  if any,  remaining after giving effect to all
         distributions and transfers on such Payment Date;

                  (ix) based upon  information  furnished by the Depositor  such
         information as may be required by Section 6049(d)(7)(C) of the Code and
         the  regulations   promulgated  thereunder  to  assist  the  Owners  in
         computing their market discount;

                  (x) the total of any  Substitution  Amounts  or Loan  Purchase
         Price amounts included in such  distribution with respect to each Group
         and in total;

                  (xi) the weighted  average  Coupon Rate of the Mortgage  Loans
         with respect to each Group and in total;

                  (xii) such other  information as the  Certificate  Insurer may
         reasonably request with respect to delinquent Mortgage Loans;

                  (xiii) the largest Mortgage Loan balance outstanding;

                  (xiv)  for  Payment  Dates  during  the  Funding  Period,  the
         remaining  Pre-Funded  Amount allocable to each Mortgage Loan Group and
         in total;

                  (xv) the  Servicing  Fees,  Trustee  Fees and  Premium  Amount
         allocable to each Group and in total; and

                  (xvi)  the  applicable  Pass-Through  Rate  of the  Class  A-6
         Certificates for the next Accrual Period.

         Certain obligations of the Trustee to provide information to the Owners
are conditioned upon such information being received from the Servicers.

         In  addition,  on each  Payment  Date the  Trustee  will be required to
distribute to the Depositor,  the Underwriters,  the Rating Agencies, each Owner
and the Certificate Insurer,  together with the information described above, the
following  information  prepared by the related  Servicer  and  furnished to the
Trustee for such purpose and with respect to each Mortgage Loan Group:

                  (a) the number and  aggregate  principal  balances of Mortgage
         Loans (i) 30-59 days delinquent, (ii) 60-89 days delinquent and (ii) 90
         or more days delinquent, as of the close of business on the last day of
         the Remittance  Period (taking into account any payments  received from
         Mortgagors  on or  prior to the 15th  day of each  month,  the  related
         "Determination  Date") and the Class A Certificate Principal Balance as
         of such Payment Date and the number and aggregate  Loan Balances of all
         Mortgage Loans and related data;

                  (b) the  status  and the  number  and  dollar  amounts  of all
         Mortgage   Loans  in   foreclosure   proceedings   as  of  the  related
         Determination Date;

                  (c) the  number of  Mortgagors  and the Loan  Balances  of the
         related Mortgages involved in bankruptcy  proceedings as of the related
         Determination Date;

                  (d) the existence and status of any Mortgaged Properties as to
         which title has been taken in the name of, or on behalf of the Trustee,
         as of the related Determination Date;

                  (e)  the  book  value  of any  real  estate  acquired  through
         foreclosure or grant of a deed-in-lieu of foreclosure as of the related
         Determination Date; and

                  (f) the amount of cumulative Realized Losses.
                                      S-83
<PAGE>
Removal of Trustee for Cause

         The  Trustee  may be  removed  upon  the  occurrence  of any one of the
following  events  (whatever  the reason for such event and  whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body) on the part of the Trustee:  (1) failure to
make distributions of available  amounts;  (2) certain breaches of covenants and
representations by the Trustee;  (3) certain acts of bankruptcy or insolvency on
the part of the  Trustee;  and (4)  failure  to meet the  standards  of  Trustee
eligibility as set forth in the Pooling and Servicing Agreement.

         If any such event occurs and is continuing, then and in every such case
(i) the  Certificate  Insurer  or (ii) with the  prior  written  consent  of the
Certificate Insurer (which is required not to be unreasonably  withheld) (x) the
Depositor  or  (y)  the  Owners  of  a  majority  of  the  Percentage  Interests
represented by the Class A Certificates or, if there are no Class A Certificates
then outstanding,  by a majority of the Percentage Interests  represented by the
Subordinate Certificates, may appoint a successor trustee.

Governing Law

         The  Pooling  and  Servicing  Agreement  and each  Certificate  will be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

Amendments

         The  Trustee,  the  Depositor,  the Seller and the  Servicers  with the
consent of the  Certificate  Insurer  may, at any time and from time to time and
without notice to or the consent of the Owners,  amend the Pooling and Servicing
Agreement,  and the Trustee will be required to consent to such  amendment,  for
the purposes of (i) if accompanied by a favorable opinion of counsel experienced
in federal income tax matters,  removing the restriction against the transfer of
a Class R Certificate to a Disqualified Organization (as such term is defined in
the Code),  (ii)  complying  with the  requirements  of the Code  including  any
amendments necessary to maintain REMIC status, (iii) curing any ambiguity,  (iv)
correcting or supplementing  any provisions  therein which are inconsistent with
any other provisions therein or (v) for any other purpose,  provided that in the
case of clause (v), (A) the Seller delivers an opinion of counsel  acceptable to
the  Trustee  that such  amendment  will not  adversely  affect in any  material
respect the interest of the Owners and (B) such  amendment  will not result in a
withdrawal or reduction of the rating of the Class A Certificates without regard
to the Certificate Insurance Policies. Notwithstanding anything to the contrary,
no such  amendment  shall (a)  change in any  manner the amount of, or delay the
timing of,  payments  which are required to be  distributed to any Owner without
the  consent of the Owner of such  Certificate,  (b) reduce the  percentages  of
Percentage  Interest  which are  required  to  consent  to any such  amendments,
without  the consent of the Owners of all  Certificates  of the Class or Classes
affected  then  outstanding  or (c) which  affects  in any  manner  the terms or
provisions of the Certificate Insurance Policies.

         The Trustee  will be required to furnish  written  notification  of the
substance  of any such  amendment  to each  Owner in the manner set forth in the
Pooling and Servicing Agreement.

Termination of the Trust

         The  Pooling  and  Servicing  Agreement  provides  that the Trust  will
terminate upon the payment to the Owners of all Certificates and the Certificate
Insurer from amounts other than those available under the Certificate  Insurance
Policies of all amounts  required to be paid to such Owners and the  Certificate
Insurer upon the last to occur of (a) the final payment or other liquidation (or
any advance  made with  respect  thereto)  of the last  Mortgage  Loan,  (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the Trust  Estate  and (c) at any time when a  Qualified  Liquidation  of the
Trust Estate is effected as described below. To effect a termination pursuant to
clause  (c) above,  the  Owners of all  Certificates  then  outstanding  will be
required (i) unanimously to direct the Trustee on behalf of the REMIC to adopt a
plan of complete liquidation,  as contemplated by Section 860F(a)(4) of the Code
and (ii) to furnish to the Trustee an opinion of counsel  experienced in federal
income tax matters acceptable to the Certificate  Insurer and the Trustee to the
effect that such liquidation constitutes a Qualified Liquidation.
                                      S-84
<PAGE>
Optional Termination

         By Owners of Class R  Certificates.  At their  option,  the Owners of a
majority of the Percentage Interest represented by the Class R Certificates then
outstanding or in certain limited  circumstances the Certificate Insurer may, on
any Payment Date after the Clean-Up Call Date,  purchase from the Trust all (but
not fewer than all) remaining  Mortgage Loans, in whole only, and other property
acquired  by  foreclosure,   deed-in-lieu  of  foreclosure,  or  otherwise  then
constituting  the Trust  Estate by payment of an amount (i) agreed upon  between
the Certificate Insurer and such Owners of the Class R Certificates,  or (ii) in
the absence of such  agreement  at a price equal to 100% of the  aggregate  Loan
Balance of the related  Mortgage  Loans as of the day of purchase  minus amounts
remitted  from the  Principal and Interest  Account to the  Certificate  Account
representing  collections  of principal on the Mortgage Loans during the current
Remittance  Period plus any  Available  Funds Cap  Carry-Forward  Amount at such
time,  plus  one  month's  interest  on such  amount  computed  at the  Adjusted
Pass-Through Rate (as defined in the Pooling and Servicing Agreement); provided,
that such amount  shall in any event  include  all accrued and unpaid  Servicing
Fees plus the  aggregate  amount of any  unreimbursed  Delinquency  Advances and
Servicing  Advances and Delinquency  Advances which any Servicer has theretofore
failed to remit together with Reimbursement Amounts then owed to the Certificate
Insurer.

         By Servicers. If the Owners of the Class R Certificates do not exercise
their right to purchase all the Mortgage Loans after the Clean-Up Call Date, the
Servicers (or if the Servicers  shall fail to, the  Certificate  Insurer),  will
also have the right,  collectively,  to purchase all of the Mortgage  Loans they
are servicing on any Remittance Date when the outstanding  Certificate Principal
Balance  has  declined  to 5% of the  original  Certificate  Principal  Balance;
provided, that if the Certificate Insurer or any Servicer exercises such rights,
such party shall not be required to pay any  Available  Funds Cap  Carry-Forward
Amount as part of its purchase price.

         Termination Upon Loss of REMIC Status.  Following a final determination
by the  Internal  Revenue  Service or by a court of competent  jurisdiction,  in
either  case from which no appeal is taken  within the  permitted  time for such
appeal,  or if any  appeal is taken,  following  a final  determination  of such
appeal from which no further  appeal can be taken,  to the effect that the REMIC
does not and will no longer qualify as a "REMIC" pursuant to Section 860D of the
Code (the "Final  Determination"),  at any time on or after the date which is 30
calendar days following such Final  Determination the Certificate Insurer or the
Owners  of a  majority  in  Percentage  Interests  represented  by the  Class  A
Certificates  then outstanding  with the consent of the Certificate  Insurer may
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation, as contemplated by Section 860F(a)(4) of the Code.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following discussion of certain of the material anticipated federal
income tax consequences of the purchase,  ownership and disposition of the Class
A  Certificates  is to be considered  only in connection  with "Certain  Federal
Income Tax  Consequences"  in the Prospectus.  The discussion  herein and in the
Prospectus is based upon laws, regulations, rulings and decisions now in effect,
all of which are subject to change.  The discussion  below and in the Prospectus
does not  purport to deal with all federal tax  consequences  applicable  to all
categories  of  investors,  some of  which  may be  subject  to  special  rules.
Investors  should  consult  their own tax advisors in  determining  the federal,
state,  local and any other tax consequences to them of the purchase,  ownership
and disposition of the Class A Certificates.

REMIC Election

         Pursuant to the Pooling and Servicing Agreement, the Trustee will elect
to  treat  the  Trust  Estate  (other  than  the  Pre-Funding  Account  and  the
Capitalized  Interest  Account) as a REMIC for federal income tax purposes.  The
REMIC  will  issue the Class A  Certificates  and the  Subordinate  Certificates
(other  than the Class R  Certificates)  which  will be  designated  as  regular
interests in the REMIC and the Class R Certificates  which will be designated as
the  residual  interest  in the  REMIC.  See  "Formation  of the Trust and Trust
Property" herein.

         Qualification  as a REMIC  requires  ongoing  compliance  with  certain
conditions.  Arter & Hadden,  special  tax  counsel,  will advise  that,  in its
opinion,  for federal  income tax purposes,  assuming (i) the REMIC  election is
made and (ii)  compliance  with the Pooling and Servicing  Agreement,  the REMIC
will be treated as a REMIC, the Class A Certificates will be treated as "regular
interests" in the REMIC and the Class R Certificates  will be the sole "residual
interest" in the REMIC.  Except as indicated  below and in the  Prospectus,  for
federal  income tax purposes,  regular  interests in a REMIC are treated as debt
instruments issued by the REMIC on the date on which
                                      S-85
<PAGE>
those interests are created,  and not as ownership interests in the REMIC or its
assets.  Owners of the Class A Certificates that otherwise report income under a
cash method of accounting will be required to report income with respect to such
Class A Certificates under an accrual method.

         The  prepayment  assumption  for each Class of the Class A Certificates
for  calculating  original  issue  discount  is 115% for the  Fixed  Rate  Group
Certificates and 115% for the Adjustable Group Certificates. See "Prepayment and
Yield Considerations -- Projected Prepayment and Yield for Class A Certificates"
herein.

         As a result of the  qualification  of certain  specified  assets of the
Trust as a REMIC,  the Trust will not be  subject  to federal  income tax except
with respect to (i) income from prohibited  transactions,  (ii) "net income from
foreclosure  property"  and (iii) certain  contributions  to the Trust after the
Closing Date (see "Certain Federal Income Tax  Consequences" in the Prospectus).
The total  income of the Trust  (exclusive  of any  income  that is taxed at the
REMIC level) will be taxable to the Beneficial Owners of the Certificates.

         Under the laws of New York State and New York City,  an entity  that is
treated for federal  income tax  purposes  as a REMIC  generally  is exempt from
entity  level taxes  imposed by those  jurisdictions.  This  exemption  does not
apply, however, to the income on the Class A Certificates.

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes  certain  requirements  on those employee  benefit plans and
individual  retirement  arrangements  to which it applies  ("Plan") and on those
persons who are fiduciaries with respect to such Plans. Any Plan fiduciary which
proposes  to cause a Plan to  acquire  any of the  Class A  Certificates  should
consult with counsel with respect to the  consequences  under ERISA and the Code
of the  Plan's  acquisition  and  ownership  of such  Certificates.  See  "ERISA
Considerations" in the Prospectus.

         The  Department  of Labor  has  issued to the  Underwriters  individual
prohibited  transaction  exemptions  PTE 89-88,  54 Fed. Reg.  42.582 (Oct.  17,
1989),  PTE 89-89, 54 Fed. Reg.  42.589 (Oct. 17, 1989),  and PTE 90-32, 55 Fed.
Reg. 23.147 (June 6, 1990) (the  "Exemptions");  which generally exempt from the
application of the prohibited  transaction provisions of Section 406(a), Section
406(b)(1) and Section  406(b)(2) of ERISA and the excise taxes imposed  pursuant
to Sections  4975(a) and (b) 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 Exemptions. The loans covered by the
Exemptions include mortgage loans such as the Mortgage Loans.

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

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

                  (2)  the  rights  and  interests  evidenced  by  the  Class  A
         Certificates  acquired by the Plan are not  subordinated  to the rights
         and interests evidenced by other Certificates of the Trust Estate;

                  (3)  the  Class  A  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 either Standard & Poor's,
         Moody's, Duff & Phelps Credit Rating Co. ("D&P") or Fitch;

                  (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 any
         Underwriter  in  connection  with  the  distribution  of  the  Class  A
         Certificates  represents  not more  than  reasonable  compensation  for
         underwriting the Class A Certificates;  the sum of all payments made to
         and retained by the Seller  pursuant to the  assignment of the Mortgage
         Loans to the Trust  Estate  represents  not more  than the fair  market
         value of such loans;  the sum of all  payments  made to and retained by
         any Servicer represents not more than reasonable  compensation for such
         person's  services  under  the  Agreement  and  reimbursement  of  such
         person's reasonable expenses in connection therewith; and
                                      S-86
<PAGE>
                  (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 Estate must also meet the following requirements:

                  (i) the corpus of the Trust  Estate must  consist  solely of a
         fixed  pool 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 rating  categories of Standard &
         Poor's, Moody's, Fitch or D&P for at least one year prior to the Plan's
         acquisition of Class A 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 the Plan's  acquisition  of the Class A
         Certificates.

         Moreover,     the    Exemptions    provide    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 in which the
fiduciary  (or its  affiliate)  is a mortgagor  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 of each class of  certificates  in which  Plans have  invested is
acquired  by persons  independent  of the  Restricted  Group and at least  fifty
percent  of  the  aggregate  interest  in  the  trust  is  acquired  by  persons
independent of the Restricted Group; (ii) such fiduciary (or its affiliate) is a
mortgagor  with  respect to five percent 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 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 of the assets of the
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  Exemptions  do not  apply to Plans
sponsored by the Depositor,  the  Certificate  Insurer,  the  Underwriters,  the
Trustee,  the related  Servicer,  any mortgagor  with respect to Mortgage  Loans
included  in the  Trust  Estate  constituting  more  than  five  percent  of the
aggregate  unamortized  principal  balance of the assets in the Trust Estate, or
any affiliate of such parties (the "Restricted  Group").  As of the date hereof,
there is no single  Mortgage Loan included in the Trust Estate that  constitutes
more than five percent of the  aggregate  unamortized  principal  balance of the
assets of the Trust Estate.

         Prospective  Plan  investors  should  consult with their legal advisors
concerning the impact of ERISA and the Code, the possible  applicability  of the
Exemptions,  or other exemptive relief, and all of the potential consequences in
their  specific  circumstances,  prior to  making an  investment  in the Class A
Certificates.  Each Plan fiduciary  should  determine  whether under the general
fiduciary standards of investment procedure and diversification an investment in
the Class A 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.

                                     RATINGS

         It is a condition of the issuance of the Class A Certificates  that the
Class A  Certificates  receive  ratings of "AAA" by Standard & Poor's,  "Aaa" by
Moody's  and "AAA" by Fitch.  The ratings  assigned to the Class A  Certificates
will be based primarily on the claims-paying ability of the Certificate Insurer.
The ratings  assigned to the Class A-6  Certificates do not cover the payment of
the Available Funds Cap Carry-Forward  Amount.  Explanations of the significance
of such ratings may be obtained from Moody's,  99 Church  Street,  New York, New
York 10007,  Standard & Poor's, 25 Broadway,  New York, New York 10004 and Fitch
Investors  Services,  One State Street  Plaza,  33rd Floor,  New York,  New York
10004. Such ratings will be the views only of such rating agencies.  There is no
assurance  that any such  ratings  will  continue for any period of time or that
such ratings will not be revised or  withdrawn.  Any such revision or withdrawal
of such  ratings may have an adverse  effect on the market  price of the Class A
Certificates.  A security  rating is not a  recommendation  to buy, sell or hold
securities.

         Ratings of the Class A-1  Certificates.  With  respect to the Class A-1
Certificates  the  ratings  assigned  to such  Certificates  do not  address the
likelihood that the Certificate  Principal Balance of such Class will be reduced
in accordance with the Targeted Balance Schedule.  While the related Certificate
Insurance  Policy  guarantees the timely payment of interest on and the ultimate
payment of the principal  amount of the Class A-1  Certificates,  the payment in
full of the Class A-1  Certificates on or prior to such Final Scheduled  Payment
Date is not guaranteed by the Certificate Insurer.
                                      S-87
<PAGE>
                         LEGAL INVESTMENT CONSIDERATIONS

         The Class A Certificates will constitute  "mortgage related securities"
for  purposes  of SMMEA for so long as they are rated in one of the two  highest
rating  categories  by one or  more  nationally  recognized  statistical  rating
organizations.  As such, such Classes of Certificates  will be legal investments
for  certain  entities to the extent  provided  in SMMEA,  subject to state laws
overriding  SMMEA. In addition,  institutions  whose  investment  activities are
subject  to review by  federal  or state  regulatory  authorities  may be or may
become  subject  to  restrictions,  which may be  retroactively  imposed by such
regulatory authorities,  on the investment by such institutions in certain forms
of  mortgage  related  securities.  Furthermore,  certain  states  have  enacted
legislation overriding the legal investment provisions of SMMEA.

                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  relating to the  Certificates  (the  "Underwriting  Agreement"),  the
Depositor  has  agreed to cause  the  Trust to sell to each of the  Underwriters
named below (the  "Underwriters"),  and each of the  Underwriters  has severally
agreed to purchase,  the principal amount or Percentage  Interest of the Class A
Certificates set forth opposite its name below:

                             Class A-1 Certificates

       Underwriters                                       Percentage Interest
       ------------                                       -------------------

       CS First Boston                                            55%
       Prudential Securities Incorporated                         35%
       Goldman, Sachs & Co.                                       10%

                             Class A-2 Certificates

       Underwriters                                       Percentage Interest
       ------------                                       -------------------

       CS First Boston                                            55%
       Prudential Securities Incorporated                         35%
       Goldman, Sachs & Co.                                       10%


                             Class A-3 Certificates

       Underwriters                                       Percentage Interest
       ------------                                       -------------------

       CS First Boston                                            55%
       Prudential Securities Incorporated                         35%
       Goldman, Sachs & Co.                                       10%

                             Class A-4 Certificates

       Underwriters                                       Percentage Interest
       ------------                                       -------------------

       CS First Boston                                            55%
       Prudential Securities Incorporated                         35%
       Goldman, Sachs & Co.                                       10%

                             Class A-5 Certificates

       Underwriters                                       Percentage Interest
       ------------                                       -------------------

       CS First Boston                                            55%
       Prudential Securities Incorporated                         35%
       Goldman, Sachs & Co.                                       10%
                                      S-88
<PAGE>
                             Class A-6 Certificates

       Underwriters                                       Percentage Interest
       ------------                                       -------------------

       CS First Boston                                            55%
       Prudential Securities Incorporated                         35%
       Goldman, Sachs & Co.                                       10%

         The  Underwriters  are  collectively  committed  to purchase all of the
Class A Certificates  if any Class A Certificates  are purchased.  The Depositor
has been advised by the  Underwriters  that they propose  initially to offer the
Class A Certificates  to the public at the respective  offering prices set forth
on the cover page hereof and to certain  dealers at such price less a concession
not in excess of the respective  amounts set forth in the table below (expressed
as a percentage of the respective Class Certificate  Balance).  The Underwriters
may  allow  and such  dealers  may  reallow  a  discount  not in  excess  of the
respective amounts set forth in the table below to certain other dealers.

Class                                       Selling        Reallowance
- -----                                       -------        -----------
                                          Concession         Discount
                                          ----------         --------
A-1....................................      0.04%             0.025%
A-2....................................      0.06%             0.050%
A-3....................................      0.13%             0.125%
A-4....................................      0.25%             0.125%
A-5....................................      0.35%             0.250%
A-6....................................      0.18%             0.125%



         The Depositor has agreed to indemnify the Underwriters  against certain
liabilities, including civil liabilities under the Securities Act, or contribute
to payments which the Underwriters may be required to make in respect thereof.

                                REPORT OF EXPERTS

         The  consolidated  balance  sheets  of the  Certificate  Insurer,  MBIA
Insurance  Corporation  (formerly  known as Municipal Bond  Investors  Assurance
Corporation)  as of  December  31,  1995 and 1994 and the  related  consolidated
statements of income,  changes in shareholder's  equity, and cash flows for each
of the three years in the period ended December 31, 1995,  appearing in Appendix
B of this Prospectus  Supplement,  have been audited by Coopers & Lybrand, L.P.,
independent accountants,  as set forth in their report included therein, and are
included in reliance  upon such  report and upon the  authority  of such firm as
experts in accounting and auditing.

                              CERTAIN LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will be passed upon for the Seller by Arter & Hadden,  Washington,
D.C. and by L. Keith  Blackwell,  Esquire,  General  Counsel for the  Depositor.
Certain legal matters  relating to insolvency  issues and certain federal income
tax matters concerning the Certificates will be passed upon for the Depositor by
Arter & Hadden.  Certain legal matters relating to the Class A Certificates will
be passed upon for the  Underwriters by Stroock & Stroock & Lavan, New York, New
York.  Legal  matters  relating  to the  Policies  will be  passed  upon for the
Certificate Insurer by Kutak Rock, Omaha, Nebraska.
                                      S-89

<PAGE>












                      [THIS PAGE INTENTIONALLY LEFT BLANK]














<PAGE>
                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except in certain limited  circumstances,  the globally offered AMRESCO
Residential  Securities  Corporation  Mortgage  Loan Trust 1996-4  Mortgage Loan
Pass-Through  Certificates,  Class A (the "Global Securities") will be available
only in book-entry form. Investors in the Global Securities may hold such Global
Securities through any of DTC, CEDEL or Euroclear. The Global Securities will be
tradeable as home market  instruments  in both the  European  and U.S.  domestic
markets.  Initial  settlement  and all secondary  trades will settle in same-day
funds.

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

         Secondary  market  trading  between   investors  through  DTC  will  be
conducted  according to DTC's rules and procedures  applicable to U.S. corporate
debt obligations.

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

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

         Initial Settlement

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

         Investors  electing to hold their  Global  Securities  through DTC will
follow DTC settlement  practices.  Investor  securities custody accounts will be
credited with their holdings against payment in same-day funds on the settlement
date.

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

         Secondary Market Trading

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

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

         Trading between CEDEL and/or Euroclear  Participants.  Secondary market
trading  between CEDEL  Participants or Euroclear  Participants  will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

         Trading between DTC, Seller and CEDEL or Euroclear  Participants.  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 Relevant Depositary,  as the case may be, to receive
the Global Securities against payment.  Payment will include interest accrued on
the Global
                                       I-1
<PAGE>
Securities  from and including the last coupon payment date to and excluding the
settlement  date, on the basis of the Accrual Period for the related Class.  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 Relevant  Depositary  to the DTC  Participant's  account  against
delivery of the Global  Securities.  After  settlement has been  completed,  the
Global Securities will be credited to the respective  clearing system and by the
clearing  system,  in  accordance  with  its  usual  procedures,  to  the  CEDEL
Participant's or Euroclear  Participant's  account.  The securities  credit will
appear the next day (European  time) and the cash debt will be  back-valued  to,
and the  interest  on the Global  Securities  will accrue  from,  the value date
(which would be the  preceding  day when  settlement  occurred in New York).  If
settlement is not completed on the intended value date (i.e.,  the trade fails),
the  CEDEL or  Euroclear  cash  debt will be  valued  instead  as of the  actual
settlement date.

         CEDEL  Participants  and  Euroclear  Participants  will  need  to  make
available  to the  respective  clearing  systems the funds  necessary to process
same-day funds  settlement.  The most direct means of doing so is to preposition
funds for settlement,  either from cash on hand or existing lines of credit,  as
they would for any settlement  occurring  within CEDEL or Euroclear.  Under this
approach,  they may take on  credit  exposure  to CEDEL or  Euroclear  until the
Global Securities are credited to their account 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 to  finance
settlement.  Under this procedure,  CEDEL Participants or Euroclear Participants
purchasing Global Securities would incur overdraft charges for one day, assuming
they cleared the  overdraft  when the Global  Securities  were credited to their
accounts. However, interest on the Global Securities would accrue from the value
date.  Therefore,  in many cases the investment  income on the Global Securities
earned during that one-day period may substantially  reduce or offset the amount
of such  overdraft  charges,  although  the  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  crediting  Global
Securities  to the  respective  European  Depositary  for the  benefit  of CEDEL
Participants or Euroclear  Participants.  The sale proceeds will be available to
the  DTC  seller  on the  settlement  date.  Thus,  to the  DTC  Participants  a
cross-market transaction will settle no differently than a trade between two DTC
Participants.

         Trading  between CEDEL or Euroclear  Seller and DTC  Purchaser.  Due to
time  zone  differences  in  their  favor,   CEDEL  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to CEDEL or  Euroclear  through a CEDEL  Participant  or Euroclear
Participant at least one business day prior to settlement.  In these cases CEDEL
or Euroclear will instruct the respective Depositary, as appropriate,  to credit
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
Accrual Period for the related Class. 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
CEDEL Participant or Euroclear Participant the following day, and receipt of the
cash  proceeds in the CEDEL  Participant's  or Euroclear  Participant's  account
would be  back-valued  to the value date (which would be the preceding day, when
settlement  occurred in New York).  Should the CEDEL  Participant  or  Euroclear
Participant have a line of credit with its respective  clearing system and elect
to be in debt in  anticipation  of receipt of the sale  proceeds in its account,
the back-  valuation will  extinguish  any overdraft  incurred over that one-day
period.  If settlement is not  completed on the intended  value date (i.e.,  the
trade  fails),  receipt  of the cash  proceeds  in the  CEDEL  Participant's  or
Euroclear  Participant's  account  would  instead  be  valued  as of the  actual
settlement date.

         Finally,  day traders  that use CEDEL or  Euroclear  and that  purchase
Global  Securities from DTC Participants  for delivery to CEDEL  Participants or
Euroclear Participants should note that these trades would automatically fail on
the sale side unless  affirmative  action is 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 trade is reflected in their CEDEL or Euroclear accounts) in
accordance with the clearing system's customary procedures;
                                       I-2
<PAGE>
         (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 (as defined below), unless (i) each clearing system, bank
or other financial  institution that holds customers' securities in the ordinary
course of its trade or  business  in the chain of  intermediaries  between  such
beneficial  owner and the U.S.  entity  required to withhold tax  complies  with
applicable  certification  requirements and (ii) such beneficial owner takes one
of the following steps to obtain an exemption or reduced tax rate:

         Exemption for Non-U.S.  Persons (Form W-8). Beneficial Owners of Global
Securities  that are Non-U.S.  Persons (as defined  below) can obtain a complete
exemption from the withholding  tax by filing a signed Form W-8  (Certificate of
Foreign Status).  If the information  shown on Form W-8 changes,  a new Form W-8
must be filed within 30 days of such change.

         Exemption for Non-U.S.  Persons with effectively connected income (Form
4224). A Non-U.S. Person (as defined below), including a non-U.S. corporation or
bank with a U.S. branch, for which the interest income is effectively  connected
with its  conduct of a trade or  business  in the United  States,  can obtain an
exemption  from  the  withholding  tax  by  filing  Form  4224  (Exemption  from
Withholding of Tax on Income  Effectively  Connected with the Conduct of a Trade
or Business in the United States).

         Exemption  or reduced  rate for  Non-U.S.  Persons  resident  in treaty
countries  (Form 1001).  Non-U.S.  Persons  residing in a country that has a tax
treaty  with the  United  States  can obtain an  exemption  or reduced  tax rate
(depending  on the treaty  terms) by filing Form 1001  (Ownership,  Exemption or
Reduced  Rate  Certificate).  If the treaty  provides  only for a reduced  rate,
withholding  tax will be  imposed at that rate  unless  the filer  alternatively
files Form W-8. Form 1001 may be filed by Certificate Owners or their agent.

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

         U.S.  Federal  Income Tax  Reporting  Procedure.  The 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
security (the clearing  agency,  in the case of persons holding  directly on the
books of the clearing  agency).  Form W-8 and Form 1001 are  effective for three
calendar years and Form 4224 is effective for one calendar year.

         The term "U.S.  Person"  means (i) a citizen or  resident of the United
States,  (ii) a corporation,  partnership or other entity  organized in or under
the laws of the United States or any political  subdivision  thereof or (iii) an
estate or trust that is subject to U.S.  federal  income tax  regardless  of the
source of its income.  The term "Non-U.S.  Person" means any person who is not a
U.S. Person.  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.
                                       I-3
<PAGE>
                                    ANNEX II

                            TARGETED BALANCE SCHEDULE


                Date                    Targeted Amount
                ----                    ---------------
           Initial Balance               $9,163,000.00
        September 25, 1996                8,766,608.08
          October 25, 1996                8,168,524.33
         November 25, 1996                7,572,433.77
         December 25, 1996                6,978,323.94
          January 25, 1997                6,386,182.41
         February 25, 1997                5,795,996.80
            March 25, 1997                5,207,754.79
            April 25, 1997                4,621,444.09
              May 25, 1997                4,037,052.47
             June 25, 1997                3,454,567.73
             July 25, 1997                2,873,977.73
           August 25, 1997                2,295,270.37
        September 25, 1997                1,718,433.59
          October 25, 1997                1,143,455.39
         November 25, 1997                  570,323.81
<PAGE>
                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS
                                                              Page
                                                              ----
2/28 Loans                                                     S-4
5/25 Loans                                                     S-4
Accrual Period                                                 S-5
Actuarial Loans                                               S-41
Adjustable Rate Certificates                                   S-1
Adjustable Rate Group Available Funds Cap                     S-63
Advanta                                                        S-1
Advanta Parent                                                S-29
Appraised Values                                              S-40
Available Funds                                               S-65
Available Funds Cap Carry-Forward Amount                      S-63
Balloon Mortgage Loans                                        S-79
Balloon Payments                                              S-78
Bank                                                          S-31
Beneficial Owners                                             S-12
Berkeley                                                       S-3
Book-Entry Certificates                                       S-69
Business Day                                                   S-5
Capitalized Interest Account                                  S-12
Carry Forward Amount                                           S-6
Cede                                                          S-13
CEDEL                                                         S-12
CEDEL Participants                                            S-70
Certificate Account                                           S-62
Certificate Insurance Policy                                  S-10
Certificate Insurer                                           S-10
Certificate Principal Balance                                 S-55
Certificates                                                   S-2
Citibank                                                      S-13
Class                                                          S-1
Class A Certificate Principal Balance                         S-55
Class A Certificates                                           S-1
Class A Distribution Amount                                    S-5
Class A-1 Certificates                                         S-1
Class A-2 Certificates                                         S-1
Class A-3 Certificates                                         S-1
Class A-4 Certificates                                         S-1
Class A-5 Certificates                                         S-1
Class A-6 Certificates                                         S-1
Class A-6 Formula Pass-Through Rate                           S-63
Class A-6 Pass-Through Rate                                   S-63
Class R Certificates                                           S-2
Clean-Up Call Date                                            S-12
Closing Date                                                   S-2
Code                                                          S-14
Compensating Interest                                         S-80
Cooperative                                                   S-70
Coupon Rates                                                   S-3
CPR                                                           S-56
Current Interest                                               S-6
Cut-Off Date                                                   S-2
D&P                                                           S-87
Daily Collections                                             S-78
Definitive Certificate                                        S-69
Deleted Mortgage Loan                                         S-29
Depositor                                                      S-1
Determination Date                                            S-83
DTC                                                           S-12
DTC Participants                                              S-70
Due Dates                                                     S-80
ERISA                                                         S-86
Euroclear                                                     S-12
Euroclear Operator                                            S-70
Euroclear Participants                                        S-70
European Depositaries                                         S-13
Excess Subordinated Amount                                    S-66
Exemption                                                     S-86
FHA                                                           S-32
File                                                          S-77
Final Certification                                           S-77
Final Scheduled Payment Dates                                 S-55
Financial Intermediary                                        S-69
First Colony                                                   S-4
Fiscal Agent                                                  S-73
Fitch                                                         S-87
Fixed Rate Certificates                                        S-1
Fixed Rate Group Available Funds Cap                           S-1
Funding Period                                                S-11
GAAP                                                          S-74
Initial Certificate Principal Balance                         S-55
Initial Mortgage Loans                                         S-2
Insurance Policy                                              S-10
Insured Payment                                               S-10
Liquidated Mortgage Loan                                       S-8
Liquidation Proceeds                                          S-78
Loan Balance                                                  S-76
Loan Purchase Price                                           S-28
Loan-to-Value Ratios                                          S-43
Long Beach Loans                                              S-20
Monthly Remittance Date                                        S-8
Moody's                                                       S-13
Mortgage Loan Group                                              2
Mortgage Loans                                                S-40
Mortgaged Properties                                           S-2
Mortgages                                                      S-2
Net Coupon Rate                                               S-29
Net Liquidation Proceeds                                      S-78
Net Monthly Excess Cashflow                                   S-64
New Century                                                    S-3
NIV                                                           S-31
Notes                                                          S-2
One-Month LIBOR                                               S-68
One-Month LIBOR Determination Date                            S-68
Original Aggregate Loan Balance                                S-3
Original Pre-Funded Amount                                     S-2
Originators                                                   S-61
Owners                                                         S-3
Participants                                                  S-69
Pass-Through Rate                                             S-63
Payment Date                                                   S-5
Percentage Interest                                           S-62
PHMC                                                          S-36
Plan                                                          S-86
Preference Amount                                              S-9
Pre-Funded Amount                                             S-11
Pre-Funding Account                                            S-2
Premium Amount                                                S-63
Prepaid Installments                                          S-79
Prepayment Assumption                                         S-56
Prepayment Interest Excess                                    S-78
Prepayment Interest Shortfall                                 S-80
Prepayments                                                   S-16
Preservation Expenses                                         S-80
Principal and Interest Account                                S-78
Principal Distribution Amount                                  S-7
Qualified Replacement Mortgage                                S-29
Rating Agencies                                               S-13
Realized Loss                                                 S-67
Record Date                                                    S-5
Reference Banks                                               S-69
Register                                                      S-62
Registrar                                                     S-62
Relevant Depositary                                           S-69
REMIC                                                         S-14
REMIC Opinion                                                 S-76
Remittance Period                                              S-8
REO Property                                                  S-79
Restricted Group                                              S-87
Riegle Act                                                    S-19
Rules                                                         S-69
SAP                                                           S-74
Seller                                                         S-1
Servicer                                                       S-1
Servicers                                                      S-1
Servicing Advance                                             S-80
Servicing Fee Rate                                            S-78
Six-Month LIBOR Loan                                           S-4
Specified Subordinated Amount                                 S-66
Standard & Poor's                                             S-13
Subordinate Certificates                                       S-2
Subordinated Amount                                           S-66
Subordination Deficit                                          S-8
Subordination Increase Amount                                 S-66
Subordination Reduction Amount                                S-66
Subsequent Cut-Off Date                                       S-16
Subsequent Mortgage Loans                                      S-2
Subsequent Transfer Agreement                                 S-16
Subsequent Transfer Date                                      S-11
Substitution Amount                                           S-77
Targeted Amount                                                S-6
Telerate Page 3750                                            S-69
Terms and Conditions                                          S-71
Total Available Funds                                         S-65
Total Monthly Excess Cashflow                                 S-63
Transfer Agreement                                            S-28
Trust                                                         S-61
Trust Estate                                                  S-61
Trustee                                                        S-2
Underwriters                                                  S-88
VA                                                            S-32
Walsh                                                          S-3
Weighted average life                                         S-55
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
                                                                      APPENDIX B





            AUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER

                           MBIA INSURANCE CORPORATION

                        CONSOLIDATED FINANCIAL STATEMENTS

                        As of December 31, 1995 and 1994
                             and for the years ended
                        December 31, 1995, 1994 and 1993




                                       B-1



<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS
                        ---------------------------------


TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
MBIA INSURANCE CORPORATION:


We have audited the accompanying  consolidated  balance sheets of MBIA Insurance
Corporation  and  Subsidiaries as of December 31, 1995 and 1994, and the related
consolidated  statements  of income,  changes in  shareholder's  equity and cash
flows for each of the three years in the period ended  December 31, 1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial  position of MBIA Insurance
Corporation  and  Subsidiaries  as of  December  31,  1995  and  1994,  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended  December 31, 1995 in conformity  with generally
accepted accounting principles.

As  discussed  in Note 7 to the  consolidated  financial  statements,  effective
January 1, 1993 the Company adopted Statement of Financial  Accounting Standards
No.  109  "Accounting  for  Income  Taxes."  As  discussed  in  Note  2  to  the
consolidated financial statements, effective January 1, 1994 the Company adopted
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments in Debt and Equity Securities."

                                               \s\ COOPERS & LYBRAND

New York, New York
January 22, 1996

                                      B-2

<PAGE>

                          MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                                CONSOLIDATED BALANCE SHEETS
                      (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>
                                                      December 31, 1995      December 31, 1994
                                                     -------------------    ----------------

                ASSETS
Investments:
<S>                                                      <C>                     <C>       
  Fixed maturity securities held as available-for-sale
    at fair value (amortized cost $3,428,986 and
     $3,123,838)                                          $3,652,621               3,051,906
  Short-term investments, at amortized cost
     (which approximates fair value)                        198,035                 121,384
   Other investments                                         14,064                  11,970
                                                       ------------            ------------
      Total investments                                   3,864,720               3,185,260
Cash and cash equivalents                                     2,135                   1,332
Accrued investment income                                    60,247                  55,347
Deferred acquisition costs                                  140,348                 133,048
Prepaid reinsurance premiums                                200,887                 186,492
Goodwill (less accumulated amortization of
   $37,366 and $32,437)                                     105,614                 110,543
Property and equipment, at cost (less accumulated
   depreciation of $12,137 and $9,501)                       41,169                  39,648
Receivable for investments sold                               5,729                     945
Other assets                                                 42,145                  46,552
                                                        ------------            ------------
      TOTAL ASSETS                                       $4,462,994              $3,759,167
                                                        ============            ===========

             LIABILITIES AND SHAREHOLDER'S EQUITY

Liabilities:
   Deferred premium revenue                             $ 1,616,315             $ 1,512,211
   Loss and loss adjustment expense reserves                 42,505                  40,148
   Deferred income taxes                                    212,925                  97,828
   Payable for investments purchased                         10,695                   6,552
   Other liabilities                                         54,682                  46,925
                                                        ------------            ------------
      TOTAL LIABILITIES                                   1,937,122               1,703,664
                                                        ------------            ------------
Shareholder's Equity:
   Common stock, par value $150 per share; authorized,
     issued and outstanding - 100,000 shares                 15,000                  15,000
   Additional paid-in capital                             1,021,584                 953,655
   Retained earnings                                      1,341,855               1,134,061
   Cumulative translation adjustment                          2,704                     427
   Unrealized appreciation (depreciation) of investments,
     net of deferred income tax provision (benefit)
     of $78,372 and $(25,334)                               144,729                 (47,640)
                                                        ------------            ------------
      TOTAL SHAREHOLDER'S EQUITY                          2,525,872               2,055,503
                                                        ------------            ------------
      TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY         $4,462,994              $3,759,167
                                                        ============            ============

    The accompanying  notes are an integral part of the  consolidated  financial
    statements.
</TABLE>

                                      B-3

<PAGE>
                     MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED STATEMENTS OF INCOME

                                (Dollars in thousands)
<TABLE>
<CAPTION>
                                                              Years ended December 31
                                               ----------------------------------------
                                                 1995           1994           1993
                                                ---------     ----------     ----------
<S>                                             <C>            <C>            <C>

Revenues:
    Gross premiums written                      $349,812       $361,523       $479,390
    Ceded premiums                               (45,050)       (49,281)       (47,552)
                                               ----------     ----------     ----------
      Net premiums written                       304,762        312,242        431,838
    Increase in deferred premium revenue         (88,365)       (93,226)      (200,519)
                                               ----------     ----------     ----------
      Premiums earned (net of ceded
          premiums of $30,655
           $33,340 and $41,409)                  216,397        219,016        231,319
    Net investment income                        219,834        193,966        175,329
    Net realized gains                             7,777         10,335          8,941
    Other income                                   2,168          1,539          3,996
                                               ----------     ----------     ----------
      Total revenues                             446,176        424,856        419,585
                                               ----------     ----------     ----------
Expenses:
    Losses and loss adjustment expenses           10,639          8,093          7,821
    Policy acquisition costs, net                 21,283         21,845         25,480
    Underwriting and operating expenses           41,812         41,044         38,006
                                               ----------     ----------     ----------
      Total expenses                              73,734         70,982         71,307
                                               ----------     ----------     ----------
Income before income taxes and cumulative
    effect of accounting changes                 372,442        353,874        348,278

Provision for income taxes                        81,748         77,125         86,684
                                               ----------     ----------     ----------
Income before cumulative effect of
    accounting changes                           290,694        276,749        261,594

Cumulative effect of accounting changes              ---            ---         12,923
                                               ----------     ----------     ----------
Net income                                      $290,694       $276,749       $274,517
                                               ==========     ==========     ==========

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</TABLE>

                                      B-4

<PAGE>

                       MBIA INSURANCE CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
              For the years ended December 31, 1995, 1994 and 1993
                 (Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>
                                                                                                     Unrealized
                                                              Additional             Cumulative     Appreciation
                                              Common Stock     Paid-in    Retained  Translation    (Depreciation)
                                            Shares   Amount    Capital    Earnings   Adjustment    of Investments
                                            ------- --------  ----------  ---------- ----------    --------------
<S>                                         <C>     <C>       <C>         <C>          <C>          <C>  
Balance, January 1, 1993                    100,000 $ 15,000  $  931,943  $  670,795   $  (474)     $  2,379

Net income                                     ---      ---         ---      274,517       ---           ---

Change in foreign currency translation         ---      ---         ---         ---       (729)          ---

Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $(1,381)           ---      ---         ---         ---        ---         2,461

Dividends declared (per
   common share $500.00)                       ---      ---         ---      (50,000)      ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       11,851         ---        ---           ---
                                            ------- --------  ----------  ---------- ----------  ------------
Balance, December 31, 1993                  100,000   15,000     943,794     895,312     (1,203)        4,840
                                            ------- --------  ----------  ---------- ----------  ------------

Net income                                     ---      ---         ---      276,749       ---            ---

Change in foreign currency translation         ---      ---         ---         ---      1,630            ---

Change in unrealized depreciation
   of investments net of change in
   deferred income taxes of $27,940            ---      ---         ---         ---        ---       (52,480)

Dividends declared (per
   common share $380.00)                       ---      ---         ---      (38,000)      ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       9,861         ---        ---           ---
                                            ------- --------  ----------  ---------- ----------  ------------
Balance, December 31, 1994                  100,000  15,000     953,655    1,134,061        427       (47,640)
                                            ------- --------  ----------  ---------- ----------  ------------

Exercise of stock options                      ---      ---       5,403         ---         ---           ---

Net income                                     ---      ---         ---      290,694        ---           ---

Change in foreign currency translation         ---      ---         ---         ---       2,277           ---

Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $(103,707)         ---      ---         ---         ---         ---       192,369

Dividends declared (per
   common share $829.00)                       ---      ---         ---      (82,900)       ---           ---

Capital contribution from MBIA Inc.            ---      ---      52,800         ---         ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       9,726         ---         ---           ---
                                            ------- --------  ----------  ---------- ----------  ------------
Balance, December 31, 1995                  100,000 $ 15,000  $1,021,584  $1,341,855   $  2,704      $144,729
                                            ======= ========  ==========  ========== ==========  ============

  The  accompanying  notes  are an  integral  part of the  consolidated
financial statements.
</TABLE>

                                      B-5

<PAGE>


                           MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                  Years ended December 31
                                                          -----------------------------------------
                                                             1995          1994           1993
                                                          -----------   ------------   ------------
<S>                                                         <C>            <C>            <C>
Cash flows from operating activities:
    Net income                                              $290,694       $276,749       $274,517
    Adjustments to reconcile net income to net
      cash provided by operating activities:
       Increase in accrued investment income                  (4,900)        (3,833)        (5,009)
       Increase in deferred acquisition costs                 (7,300)       (12,564)       (10,033)
       Increase in prepaid reinsurance premiums              (14,395)       (15,941)        (6,143)
       Increase in deferred premium revenue                  104,104        109,167        206,662
       Increase in loss and loss adjustment expense reserves   2,357          6,413          8,225
       Depreciation                                            2,676          1,607          1,259
       Amortization of goodwill                                4,929          4,961          5,001
       Amortization of bond (discount) premium, net           (2,426)           621           (743)
       Net realized gains on sale of investments              (7,778)       (10,335)        (8,941)
       Deferred income taxes                                  11,391         19,082          7,503
       Other, net                                             29,080         (8,469)        15,234
                                                          -----------   ------------   ------------
       Total adjustments to net income                       117,738         90,709        213,015
                                                          -----------   ------------   ------------
       Net cash provided by operating activities             408,432        367,458        487,532
                                                          -----------   ------------   ------------
Cash flows from investing activities:
       Purchase of fixed maturity securities, net
         of payable for investments purchased               (897,128)    (1,060,033)      (786,510)
       Sale of fixed maturity securities, net of
         receivable for investments sold                     473,352        515,548        205,342
       Redemption of fixed maturity securities,
         net of receivable for investments redeemed           83,448        128,274        225,608
       (Purchase) sale of short-term investments, net        (32,281)         3,547        (40,461)
       (Purchase) sale of other investments, net                (692)        87,456        (37,777)
       Capital expenditures, net of disposals                 (4,228)        (3,665)        (3,601)
                                                          -----------   ------------   ------------
       Net cash used in investing activities                (377,529)      (328,873)      (437,399)
                                                          -----------   ------------   ------------
Cash flows from financing activities:
       Capital contribution from MBIA Inc.                    52,800            ---            ---
       Dividends paid                                        (82,900)       (38,000)       (50,000)
                                                          -----------   ------------   ------------
       Net cash used by financing activities                 (30,100)       (38,000)       (50,000)
                                                          -----------   ------------   ------------
Net increase in cash and cash equivalents                        803            585            133
Cash and cash equivalents - beginning of year                  1,332            747            614
                                                          -----------   ------------   ------------
Cash and cash equivalents - end of year                       $2,135         $1,332           $747
                                                          ===========   ============   ============
Supplemental cash flow disclosures:
    Income taxes paid                                     $   50,790     $   53,569     $   52,967

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</TABLE>

                                      B-6

<PAGE>


                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  BUSINESS AND ORGANIZATION
     MBIA Insurance Corporation ("MBIA Corp."), formerly known as Municipal Bond
Investors Assurance Corporation,  is a wholly owned subsidiary of MBIA Inc. MBIA
Inc. was  incorporated in Connecticut on November 12, 1986 as a licensed insurer
and, through the following series of transactions  during December 1986,  became
the successor to the business of the Municipal Bond Insurance  Association  (the
"Association"),  a voluntary  unincorporated  association  of  insurers  writing
municipal bond and note insurance as agent for the member insurance companies:

     o MBIA Inc. acquired for $17 million all of the outstanding common stock of
New York  domiciled  insurance  company and  changed  the name of the  insurance
company to Municipal Bond Investors  Assurance  Corporation.  In April 1995, the
name was again changed to MBIA Insurance Corp. Prior to the acquisition,  all of
the obligations of this company were reinsured and/or  indemnified by the former
owner.

     o Four of the five member companies of the Association, together with their
affiliates,  purchased  all of the  outstanding  common  stock of MBIA Inc.  and
entered   into   reinsurance   agreements   whereby  they  ceded  to  MBIA  Inc.
substantially   all  of  the  net  unearned  premiums  on  existing  and  future
Association  business  and  the  interest  in,  or  obligation  for,  contingent
commissions  resulting from their participation in the Association.  MBIA Inc.'s
reinsurance  obligations  were then assumed by MBIA Corp. The  participation  of
these four members aggregated approximately 89% of the net insurance in force of
the Association.  The net assets  transferred from the predecessor  included the
cash  transferred in connection  with the  reinsurance  agreements,  the related
deferred  acquisition costs and contingent  commissions  receivable,  net of the
related  unearned  premiums and  contingent  commissions  payable.  The deferred
income taxes  inherent in these  assets and  liabilities  were  recorded by MBIA
Corp.  Contingent  commissions  receivable  (payable)  with  respect to premiums
earned  prior  to the  effective  date  of  the  reinsurance  agreements  by the
Association  in accordance  with  statutory  accounting  practices,  remained as
assets (liabilities) of the member companies.

         Effective December 31, 1989, MBIA Inc. acquired for $288 million all of
the outstanding stock of Bond Investors Group, Inc. ("BIG"),  the parent company
of  Bond  Investors   Guaranty   Insurance  Company  ("BIG  Ins."),   which  was
subsequently renamed MBIA Insurance Corp. of Illinois ("MBIA Illinois").

                                       B-7


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         In January  1990,  MBIA  Illinois  ceded its  portfolio  of net insured
obligations  to MBIA Corp.  in exchange  for cash and  investments  equal to its
unearned premium reserve of $153 million.  Subsequent to this cession, MBIA Inc.
contributed  the  common  stock of BIG to MBIA  Corp.  resulting  in  additional
paid-in capital of $200 million.  The insured  portfolio  acquired from BIG Ins.
consists of municipal  obligations  with risk  characteristics  similar to those
insured by MBIA Corp. On December 31, 1990, BIG was merged into MBIA Illinois.

         Also in 1990, MBIA Inc. formed MBIA Assurance S.A. ("MBIA  Assurance"),
a wholly owned French subsidiary,  to write financial guarantee insurance in the
international   community.   MBIA  Assurance   provides   insurance  for  public
infrastructure   financings,   structured   finance   transactions  and  certain
obligations  of  financial  institutions.   The  stock  of  MBIA  Assurance  was
contributed to MBIA Corp. in 1991 resulting in additional  paid-in capital of $6
million.  Pursuant to a  reinsurance  agreement  with MBIA Corp.,  a substantial
amount of the risks insured by MBIA Assurance is reinsured by MBIA Corp.

     In 1993,  MBIA  Inc.  formed a wholly  owned  subsidiary,  MBIA  Investment
Management  Corp.  ("IMC").  IMC,  which  commenced  operations  in August 1993,
principally provides guaranteed investment agreements to states,  municipalities
and  municipal  authorities  which are  guaranteed as to principal and interest.
MBIA Corp. insures IMC's outstanding investment agreement liabilities.

     In 1993, MBIA Corp. assumed the remaining business from the fifth member of
the Association.

         In 1994,  MBIA Inc. formed a wholly owned  subsidiary,  MBIA Securities
Corp. ("SECO"), to provide fixed-income  investment management services for MBIA
Inc.'s  municipal  cash  management  service  businesses.   In  1995,  portfolio
management for a portion of MBIA Corp.'s insurance related investment  portfolio
was  transferred  to SECO;  the  management of the balance of this portfolio was
transferred in January 1996.


2.  SIGNIFICANT ACCOUNTING POLICIES

The  consolidated  financial  statements  have  been  prepared  on the  basis of
generally accepted accounting principles ("GAAP").  The preparation of financial
statements in conformity  with GAAP  requires  management to make  estimates and
assumptions that affect the reported amounts of assets and 

                                      B-8


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements,  and the  reported  amounts of revenues and expenses
during the reporting  period.  Actual results could differ from those estimates.
Significant accounting policies are as follows:

CONSOLIDATION
The consolidated  financial  statements include the accounts of MBIA Corp., MBIA
Illinois,  MBIA Assurance and BIG Services,  Inc. All  significant  intercompany
balances have been eliminated.  Certain amounts have been  reclassified in prior
years' financial statements to conform to the current presentation.

CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash on hand and demand deposits with banks.

INVESTMENTS
Effective January 1, 1994, MBIA Corp. adopted Statement of Financial  Accounting
Standards  ("SFAS") 115 "Accounting  for Certain  Investments in Debt and Equity
Securities."  In accordance  with SFAS 115, MBIA Corp.  reclassified  its entire
investment  portfolio  ("Fixed-maturity  securities")  as  "available-for-sale."
Pursuant to SFAS 115, securities classified as  available-for-sale  are required
to be reported in the financial  statements at fair value, with unrealized gains
and losses  reflected  as a separate  component  of  shareholder's  equity.  The
cumulative  effect  of MBIA  Corp.'s  adoption  of SFAS  115 was a  decrease  in
shareholder's  equity at December 31, 1994 of $46.8 million,  net of taxes.  The
adoption of SFAS 115 had no effect on MBIA Corp.'s earnings.

         Bond discounts and premiums are amortized on the effective-yield method
over the remaining term of the securities.  For pre-refunded bonds the remaining
term  is  determined  based  on  the  contractual   refunding  date.  Short-term
investments are carried at amortized  cost,  which  approximates  fair value and
include all fixed-maturity  securities with a remaining term to maturity of less
than one year. Investment income is recorded as earned. Realized gains or losses
on the sale of  investments  are determined by specific  identification  and are
included as a separate component of revenues.

         Other   investments   consist  of  MBIA  Corp.'s  interest  in  limited
partnerships  and a mutual fund which invests  principally in marketable  equity
securities.  MBIA Corp.  records  dividends  from its  investment  in marketable
equity securities and its share of limited partnerships and 

                                       B-9


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

mutual  funds as a component  of  investment  income.  In  addition,  MBIA Corp.
records its share of the unrealized gains and losses on these  investments,  net
of applicable  deferred income taxes, as a separate  component of  shareholder's
equity.

PREMIUM REVENUE RECOGNITION
Premiums are earned pro rata over the period of risk.  Premiums are allocated to
each bond maturity based on par amount and are earned on a  straight-line  basis
over the term of each  maturity.  When an  insured  issue is retired  early,  is
called by the issuer,  or is in substance paid in advance through a refunding or
defeasance  accomplished by placing U.S.  Government  securities in escrow,  the
remaining  deferred premium  revenue,  net of the portion which is credited to a
new policy in those  cases  where MBIA Corp.  insures the  refunding  issue,  is
earned at that time,  since there is no longer  risk to MBIA Corp.  Accordingly,
deferred  premium  revenue  represents  the portion of premiums  written that is
applicable to the unexpired risk of insured bonds and notes.

POLICY ACQUISITION COSTS
Policy  acquisition  costs include only those expenses that relate primarily to,
and vary with, premium production. For business produced directly by MBIA Corp.,
such costs include compensation of employees involved in marketing, underwriting
and policy issuance  functions,  certain rating agency fees, state premium taxes
and certain other underwriting expenses,  reduced by ceding commission income on
premiums ceded to reinsurers.  For business assumed from the  Association,  such
costs  were  comprised  of  management  fees,  certain  rating  agency  fees and
marketing  and legal  costs,  reduced  by  ceding  commissions  received  by the
Association  on  premiums  ceded to  reinsurers.  Policy  acquisition  costs are
deferred and amortized over the period in which the related premiums are earned.

LOSSES AND LOSS ADJUSTMENT EXPENSES
Reserves for losses and loss adjustment  expenses  ("LAE") are established in an
amount equal to MBIA Corp.'s estimate of the identified and unidentified losses,
including costs of settlement on the obligations it has insured.

         To the extent that specific  insured issues are identified as currently
or likely to be in default,  the present value of expected  payments,  including
loss and LAE  associated  with these  issues,  net of  expected  recoveries,  is
allocated  within the total loss reserve as case basis  reserves.  Management of
MBIA  Corp.  periodically  evaluates  its  estimates  for losses and LAE and any
resulting adjustments are reflected in current earnings. Management 
                                       B-10

<PAGE>



                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

believes  that the  reserves  are  adequate  to cover the  ultimate  net cost of
claims, but the reserves are necessarily based on estimates, and there can be no
assurance that the ultimate liability will not exceed such estimates.

CONTINGENT COMMISSIONS
Contingent commissions may be receivable from MBIA Corp.'s and the Association's
reinsurers  under  various  reinsurance  treaties and are accrued as the related
premiums are earned.

INCOME TAXES
MBIA Corp. is included in the  consolidated tax return of MBIA
Inc.  The tax  provision  for MBIA Corp.  for  financial  reporting  purposes is
determined on a stand alone basis. Any benefit derived by MBIA Corp. as a result
of the tax sharing  agreement with MBIA Inc. and its  subsidiaries  is reflected
directly in shareholder's equity for financial reporting purposes.

         Deferred income taxes are provided in respect of temporary  differences
between the financial  statement and tax bases of assets and  liabilities  using
enacted tax rates in effect for the year in which the  differences  are expected
to reverse.

         The  Internal  Revenue  Code  permits  financial   guarantee  insurance
companies to deduct from taxable income  additions to the statutory  contingency
reserve,  subject to certain  limitations.  The tax benefits  obtained from such
deductions  must be invested in  non-interest  bearing U. S.  Government tax and
loss bonds.  MBIA Corp.  records  purchases of tax and loss bonds as payments of
Federal  income taxes.  The amounts  deducted must be restored to taxable income
when the contingency  reserve is released,  at which time MBIA Corp. may present
the tax and loss bonds for redemption to satisfy the additional tax liability.

PROPERTY AND EQUIPMENT
Property and equipment  consists of MBIA Corp.'s  headquarters and equipment and
MBIA Assurance's furniture,  fixtures and equipment,  which are recorded at cost
and,  exclusive of land, are depreciated on the straight-line  method over their
estimated service lives ranging from 4 to 31 years.  Maintenance and repairs are
charged to expenses as incurred.

GOODWILL
Goodwill  represents  the  excess of the cost of the  acquired  and  contributed
subsidiaries  over  the  tangible  net  assets  at the  time of  acquisition  or
contribution. Goodwill attributed to the acquisition of the licensed insurance

                                      B-11


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

company  includes  recognition  of the value of the state  licenses held by that
company,  and is amortized by the straight-line  method over 25 years.  Goodwill
related to the  wholly  owned  subsidiary  of MBIA Inc.  contributed  in 1988 is
amortized by the straight-line method over 25 years.  Goodwill attributed to the
acquisition of MBIA Illinois is amortized according to the recognition of future
profits from its deferred premium revenue and installment premiums, except for a
minor  portion  attributed  to  state  licenses,   which  is  amortized  by  the
straight-line method over 25 years.

FOREIGN CURRENCY TRANSLATION
Assets and  liabilities  denominated  in foreign  currencies  are  translated at
year-end  exchange rates.  Operating  results are translated at average rates of
exchange  prevailing during the year.  Unrealized gains or losses resulting from
translation are included as a separate component of shareholder's equity.


3.  STATUTORY ACCOUNTING PRACTICES
The financial  statements have been prepared on the basis of GAAP, which differs
in certain  respects  from the  statutory  accounting  practices  prescribed  or
permitted  by  the  insurance  regulatory   authorities.   Statutory  accounting
practices differ from GAAP in the following respects:

o premiums  are earned  only when the  related  risk has  expired
  rather than over the period of the risk;

o acquisition costs are charged to operations as incurred rather
  than as the related premiums are earned;

o a contingency  reserve is computed on the basis of statutory  requirements and
  reserves for losses and LAE are  established,  at present value,  for specific
  insured  issues which are  identified as currently or likely to be in default.
  Under GAAP reserves are established based on MBIA Corp.'s reasonable  estimate
  of the identified and unidentified  losses and LAE on the insured  obligations
  it has written;

o Federal  income  taxes are only  provided on taxable  income for which  income
  taxes are  currently  payable,  while under GAAP,  deferred  income  taxes are
  provided with respect to temporary differences;

o fixed-maturity securities are reported at amortized cost rather than fair
  value;

                                      B-12

<PAGE>



                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


o tax and loss bonds  purchased are reflected as admitted assets as well as
  payments of income taxes; and

o certain  assets  designated  as  "non-admitted  assets" are  charged  directly
  against surplus but are reflected as assets under GAAP.

         The following is a reconciliation of consolidated  shareholder's equity
presented  on a GAAP basis to statutory  capital and surplus for MBIA Corp.  and
its subsidiaries, MBIA Illinois and MBIA Assurance:

                                                As of December 31
                                                -----------------
   (In thousands)                         1995         1994              1993
   --------------                         ----         ----              ----
   GAAP shareholder's equity ...    $ 2,525,872    $ 2,055,503     $ 1,857,743
   Premium revenue recognition .       (328,450)      (296,524)       (242,577)
   Deferral of acquisition costs       (140,348)      (133,048)       (120,484)
   Unrealized (gains) losses ...       (223,635)        71,932            --
   Contingent commissions ......         (1,645)        (1,706)         (1,880)
   Contingency reserve .........       (743,510)      (620,988)       (539,103)
   Loss and loss adjustment
    expense reserves ...........         28,024         18,181          26,262
   Deferred income taxes .......        205,425         90,328          99,186
   Tax and loss bonds ..........         70,771         50,471          25,771
   Goodwill ....................       (105,614)      (110,543        (115,503)
   Other .......................        (12,752)       (13,568         (11,679)
                                    ------------   -----------      -----------
    Statutory capital
           and surplus .........    $ 1,274,138      1,110,038     $   977,736
                                    ===========      =========     ===========


         Consolidated  net income of MBIA Corp.  determined in  accordance  with
statutory  accounting  practices for the years ended December 31, 1995, 1994 and
1993 was $278.3 million, $224.9 million and $258.4 million, respectively.


4.  PREMIUMS EARNED FROM REFUNDED AND CALLED BONDS
Premiums earned include $34.0 million, $53.0 million and $85.6 million for 1995,
1994 and 1993, respectively, related to refunded and called bonds.


5.  INVESTMENTS
MBIA Corp.'s investment  objective is to optimize  long-term,  after-tax returns
while  emphasizing  the  preservation  of capital and  claims-paying  capability
through maintenance of high-quality  investments with adequate  liquidity.  MBIA
Corp.'s  investment  policies  limit the  amount of credit  exposure  to any one
issuer. The fixed-maturity portfolio is comprised of high-quality (average

                                      B-13


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


rating Double-A) taxable and tax-exempt investments of diversified maturities.

         The following tables set forth the amortized cost and fair value of the
fixed-maturities  and  short-term   investments  included  in  the  consolidated
investment portfolio of MBIA Corp. as of December 31, 1995 and 1994.


                                                Gross        Gross
                             Amortized     Unrealized   Unrealized
                                  Cost          Gains       Losses    Fair Value
                                  ----          -----       ------    ----------
(In thousands)
December 31, 1995
Taxable bonds
 United States Treasury
  and Government Agency ..   $    6,742     $      354          --    $    7,096
 Corporate and other
  obligations ............      592,604         30,536        (212)      622,928
Mortgage-backed ..........      389,943         21,403        (932)      410,414
Tax-exempt bonds municipal
Obligations ..............    2,637,732        175,081      (2,595)    2,810,218
                              ---------        -------      ------     ---------

 Total fixed-
  maturities                 $3,627,021     $  227,374      (3,739)   $3,850,656
                             ==========     ==========      ======    ==========



                                                 Gross        Gross
                              Amortized     Unrealized    Unrealized
                                   Cost          Gains        Losses  Fair Value
                                   ----          -----        ------  ----------
(In thousands)
Taxable bonds
  United States Treasury
    and Government Agency    $   15,133           --           (149)  $   14,984
  Corporate and other ...
    obligations .........       461,601          2,353      (23,385)     440,569
Mortgage-backed .........       317,560          3,046      (12,430)     308,176
Tax-exempt bonds
 State and municipal
  obligations ...........     2,450,928         36,631      (77,998)   2,409,561
                              ---------         ------      -------    ---------
     Total fixed-
     maturities .........    $3,245,222     $   42,030   $ (113,962)  $3,173,290
                             ==========     ==========    ==========  ==========


         Fixed-maturity  investments  carried at fair value of $8.1  million and
$7.4  million as of December  31, 1995 and 1994,  respectively,  were on deposit
with various regulatory authorities to comply with insurance laws.

                                      B-14

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         The table below sets forth the distribution by expected maturity of the
fixed-maturities and short-term  investments at amortized cost and fair value at
December 31, 1995.  Expected  maturities may differ from contractual  maturities
because borrowers may have the right to call or prepay obligations.

                                              Amortized           Fair
(In thousands)                                   Cost            Value
- --------------                                   ----            -----
Maturity
Within 1 year .......................       $  178,328       $  178,256
Beyond 1 year but within 5 years ....          448,817          477,039
Beyond 5 years but within 10 years ..        1,133,527        1,211,645
Beyond 10 years but within 15 years .          742,790          804,421
Beyond 15 years but within 20 years .          686,871          730,030
Beyond 20 years .....................           46.745           38,851
                                              --------         --------
                                             3,237,078        3,440,242
Mortgage-backed .....................          389,943          410,414
                                               -------          -------

Total fixed-maturities and short-term
  investments .......................       $3,627,021       $3,850,656
                                            ==========       ==========


6.  INVESTMENT INCOME AND GAINS AND LOSSES

Investment income consists of:

                                               Years ended December 31
                                               -----------------------
(In thousands)                           1995           1994           1993
- -------------------------------          ----           ----           ----
Fixed-maturities ..............   $   216,653    $   193,729    $   173,070
Short-term investments   ......         6,008          3,003          2,844
Other investments .............            17             12          2,078
                                           --             --          -----
Gross investment income .....         222,678        196,744        177,992
Investment expenses ...........         2,844          2,778          2,663
                                        -----          -----          -----
  Net investment income .......       219,834        193,966        175,329

Net realized gains (losses):
  Fixed-maturities:
     Gains.....................         9,941          9,635          9,070
     Losses................ ..        (2,537)        (8,851)          (744)
                                      ------         ------           ----
     Net.....................          7,404            784           8,326
  Other investments:
     Gains...................            382          9,551             615
     Losses...................            (9)            --             --
                                         ----         ------           ----
  Net.......................              373          9,551            615
                                          ---          -----            ---
  Net realized gains ..........         7,777         10,335          8,941
                                        -----         ------          -----

Total investment income .......   $   227,611    $   204,301    $   184,270
                                  ===========    ===========    ===========

                                      B-15


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         Unrealized gains (losses) consist of:

                                        As of December 31
                                        -----------------
(In thousands)                               1995             1994
- ---------------------------------            ----             ----
Fixed-maturities:
  Gains .........................       $ 227,374        $  42,030
  Losses ........................          (3,739)        (113,962)
   Net ..........................         223,635          (71,932)
Other investments:
  Gains .........................             287             --
  Losses ........................            (821)          (1,042)
                                           -------           ------
  Net ...........................            (534)          (1,042)
                                            ------           ------
Total ...........................         223,101          (72,974)

Deferred income tax (benefit) ...          78,372          (25,334)
                                           ------          -------
  Unrealized gains (losses) - net       $ 144,729        $ (47,640)
                                        =========        =========

         The  deferred  taxes in 1995 and 1994 relate  primarily  to  unrealized
gains and losses on MBIA Corp.'s fixed-maturity investments, which are reflected
in  shareholders'  equity  in 1995  and 1994 in  accordance  with  MBIA  Corp.'s
adoption of SFAS 115.

         The change in net unrealized gains (losses) consists of:

                                            Years ended December 31
                                            -----------------------
In thousands                         1995          1994          1993
- ------------                         ----          ----          ----

Fixed-maturities ...............   $ 295,567   $(289,327)   $ 101,418
Other investments ..............         508      (8,488)       3,842
                                         ---      ------        -----
  Total ........................     296,075    (297,815)     105,260
Deferred income taxes (benefit)      103,706     (27,940)       1,381
                                     -------     -------        -----
  Unrealized gains (losses), net   $ 192,369   $(269,875)   $ 103,879
                                   =========   =========    =========


7.  INCOME TAXES

Effective  January 1, 1993,  MBIA Corp.  changed  its method of  accounting  for
income  taxes from the income  statement-based  deferred  method to the  balance
sheet-based liability method required by SFAS 109 "Accounting for Income Taxes."
MBIA Corp.  adopted the new  pronouncement on the cumulative  catch-up basis and
recorded a cumulative  adjustment,  which  increased  net income and reduced the
deferred tax liability by $13.0 million.  The cumulative  effect  represents the
impact of adjusting  the  deferred tax  liability to reflect the January 1, 1993
tax rate of 34% as opposed to the higher tax rates in effect when certain of the
deferred taxes originated.

                                      B-16

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         SFAS 109 requires  recognition  of deferred tax assets and  liabilities
for the expected  future tax  consequences  of events that have been included in
the  financial  statements  or tax  returns.  Under this  method,  deferred  tax
liabilities  and assets  are  determined  based on the  difference  between  the
financial  statement and tax bases of assets and  liabilities  using enacted tax
rates in effect for the year in which the  differences  are expected to reverse.
The effect on tax assets and  liabilities of a change in tax rates is recognized
in income in the period that includes the enactment date.

     The tax effects of  temporary  differences  that give rise to deferred  tax
assets and liabilities at December 31, 1995 and 1994 are as presented below:

(In thousands)                                        1995       1994
- -----------------------------------------------       ----       ----
Deferred tax assets
  Tax and loss bonds ..........................   $ 71,183   $ 50,332
  Unrealized losses ...........................       --       25,334
  Alternative minimum tax credit carry forwards     39,072     22,391
  Loss and loss adjustment expense reserves ...      9,809      6,363
  Other .......................................        954      3,981
                                                       ---      -----
  Total gross deferred tax assets .............    121,018    108,401
                                                   =======    =======

Deferred tax liabilities
  Contingency reserve .........................    131,174     91,439
  Deferred premium revenue ....................     64,709     54,523
  Deferred acquisition costs ..................     49,122     48,900
  Unrealized gains ............................     78,372       --
  Contingent commissions ......................      7,158      4,746
  Other .......................................      3,408      6,621
                                                     -----      -----
  Total gross deferred tax liabilities ........    333,943    206,229
                                                   -------    -------

  Net deferred tax liability ..................   $212,925   $ 97,828
                                                  ========   ========

         Under SFAS 109, a change in the Federal tax rate requires a restatement
of deferred tax assets and  liabilities.  Accordingly,  the  restatement for the
change in the 1993 Federal tax rate  resulted in a $5.4 million  increase in the
tax provision, of which $3.2 million resulted from the recalculation of deferred
taxes at the new Federal rate.

      The provision for income taxes is composed of:

                                        Years ended December 31
                                        -----------------------
(In thousands)                         1995      1994      1993
- ---------------------------------      ----      ----      ----

Current .........................   $70,357   $58,043   $66,086
Deferred ........................    11,391    19,082    20,598
                                     ------    ------    ------
  Total .........................   $81,748   $77,125   $86,684
                                    =======   =======   =======

                                      B-17


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


      The  provision  for income  taxes gives  effect to  permanent  differences
between financial and taxable income. Accordingly, MBIA Corp.'s effective income
tax rate differs from the  statutory  rate on ordinary  income.  The reasons for
MBIA Corp.'s lower effective tax rates are as follows:

                                                  Years ended December 31
                                                  -----------------------
                                                   1995     1994     1993
                                                   ----     ----     ----
Income taxes computed on pre-tax
  financial income at statutory rates ..........   35.0%    35.0%    35.0%
Increase (reduction) in taxes resulting from:
    Tax-exempt interest ........................  (12.5)   (12.0)   (10.6)
    Amortization of goodwill ...................    0.5      0.5      0.5
    Other ......................................   (1.1)    (1.7)      --
                                                   ----     ----     ----
            Provision for income taxes .........   21.9%    21.8%    24.9%
                                                   ====     ====     ====


8.  DIVIDENDS AND CAPITAL REQUIREMENTS

Under New York state  insurance  law,  MBIA Corp.  may pay a dividend  only from
earned surplus subject to the maintenance of a minimum capital requirement.  The
dividends  in any  12-month  period  may not  exceed  the  lesser  of 10% of its
policyholders'  surplus  as shown on its last  filed  statutory-basis  financial
statements,  or of adjusted net investment income, as defined, for such 12-month
period,  without  prior  approval  of the  superintendent  of the New York State
Insurance Department.

         In accordance  with such  restrictions on the amount of dividends which
can be paid in any 12-month  period,  MBIA Corp. had  approximately  $44 million
available  for the payment of dividends as of December 31, 1995.  In 1995,  1994
and 1993, MBIA Corp. declared and paid dividends of $83 million, $38 million and
$50 million, respectively, to MBIA Inc.

         Under  Illinois  Insurance  Law,  MBIA Illinois may pay a dividend from
unassigned surplus,  and the dividends in any 12-month period may not exceed the
greater of 10% of policyholders'  surplus (total capital and surplus) at the end
of the preceding calendar year, or the net income of the preceding calendar year
without prior approval of the Illinois State Insurance Department.

         In accordance  with such  restrictions on the amount of dividends which
can be paid in any 12-month  period,  MBIA Illinois may pay a dividend only with
prior approval as of December 31, 1995.

                                      B-18

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         The insurance departments of New York state and certain other statutory
insurance  regulatory  authorities and the agencies which rate the bonds insured
by MBIA Corp. have various  requirements  relating to the maintenance of certain
minimum ratios of statutory capital and reserves to net insurance in force. MBIA
Corp.  and MBIA  Assurance  were in  compliance  with these  requirements  as of
December 31, 1995.


9.  LINES OF CREDIT
MBIA Corp. has a standby line of credit commitment in the amount of $650 million
with a group of major banks to provide loans to MBIA Corp. after it has incurred
cumulative  losses (net of any recoveries)  from September 30, 1995 in excess of
the  greater of $500  million  and 6.25% of average  annual  debt  service.  The
obligation  to repay  loans  made  under this  agreement  is a limited  recourse
obligation  payable solely from, and  collateralized  by, a pledge of recoveries
realized on defaulted insured obligations including certain installment premiums
and other  collateral.  This  commitment  has a  seven-year  term and expires on
September  30, 2002 and  contains  an annual  renewal  provision  subject to the
approval by the bank group.

     MBIA Corp.  and MBIA Inc.  maintain bank liquidity  facilities  aggregating
$275 million.  At December 31, 1995, MBIA Inc. had $18 million outstanding under
these facilities.


10.  NET INSURANCE IN FORCE
MBIA Corp. guarantees the timely payment of principal and interest on municipal,
asset-/mortgage-backed and other non-municipal securities. MBIA Corp.'s ultimate
exposure  to  credit  loss in the  event of  nonperformance  by the  insured  is
represented by the insurance in force as set forth below.

         The  insurance   policies  issued  by  MBIA  Corp.  are   unconditional
commitments to guarantee  timely payment on the bonds and notes to  bondholders.
The creditworthiness of each insured issue is evaluated prior to the issuance of
insurance  and each  insured  issue must comply with MBIA  Corp.'s  underwriting
guidelines. Further, the payments to be made by the issuer on the bonds or notes
may be  backed  by a pledge of  revenues,  reserve  funds,  letters  of  credit,
investment contracts or collateral in the form of mortgages or other assets. The
right to such money or collateral  would typically  become MBIA Corp.'s upon the
payment of a claim by MBIA Corp.

                                      B-19

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     As of December 31, 1995, insurance in force, net of cessions to reinsurers,
has a range of maturity of 1-43 years.  The  distribution  of net  insurance  in
force by geographic  location and type of bond,  including $2.7 billion and $1.5
billion  relating to IMC's municipal  investment  agreements  guaranteed by MBIA
Corp. in 1995 and 1994, respectively, is set forth in the following tables:

<TABLE>
<CAPTION>
                                          As of December 31
                                          -----------------

($ in billions)              1995                                      1994
- ---------------              ----                                      ----
                      Net   Number        % of Net     Net           Number       % of Net
Georgraphic     Insurance   of Issues     Insurance    Insurance     of Issues    Insurance
Location         In Force   Outstanding   In Force     In Force      Outstanding  In Force
- --------         --------   -----------   --------     --------      -----------  --------

<S>             <C>           <C>          <C>       <C>             <C>          <C>
California ..   $   51.2      3,122        14.8      $   43.9        2,832        14.3%
New York ....       30.1      4,846         8.7          25.0        4,447         8.2
Florida .....       26.9      1,684         7.7          25.4        1,805         8.3
Texas .......       20.4      2,031         5.9          18.6        2,102         6.1
Pennsylvania        19.7      2,143         5.7          19.5        2,108         6.4
New Jersey ..       16.4      1,730         4.7          15.0        1,590         4.9
Illinois ....       15.0      1,090         4.3          14.7        1,139         4.8
Massachusetts        9.3      1,070         2.7           8.6        1,064         2.8
Ohio ........        9.1      1,017         2.6           8.3          996         2.7
Michigan ....        7.9      1,012         2.3           5.7          972         1.9
                     ---      -----         ---           ---          ---         ---
Subtotal ....      206.0     19,745        59.4         184.7       19,055        60.4

Other .......      135.6     11,147        39.1         118.8       10,711        38.8
                   -----     ------        ----         -----       ------        ----
  Total U.S.       341.6     30,892        98.5         303.5       29,766        99.2

International        5.1         53         1.5           2.5            18        0.8
                     ---         --         ---           ---            --        ---
                $  346.7     30,945       100.0%     $  306.0        29,784      100.0%
                ========     ======       =====      ========        ======      =====
</TABLE>


                                      B-20


<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


<TABLE>
<CAPTION>
                                          As of December 31
                                          -----------------
($ in billions)                     1995                                1994
- ---------------                     ----                                ----
                         Net        Number   % of Net       Net       Number   % of Net
                   Insurance     of Issues   nsurance  Insurance   of Issues  Insurance
Type of Bond        In Force   Outstanding   In Force   In Force Outstanding   In Force
- ------------        --------   -----------   --------   -------- -----------   --------

Municipal
<S>                   <C>        <C>          <C>      <C>         <C>            <C>
General Obligation    $ 91.6     11,445       26.4%    $ 84.2       11,029        27.5%
Utilities ........      60.3      4,931       17.4       56.0        5,087        18.3
Health Care ......      51.9      2,458       15.0       50.6        2,670        16.5
Transportation ...      25.5      1,562        7.4       21.3        1,486         7.0
Special Revenue ..      24.4      1,445        7.0       22.7        1,291         7.4
Industrial
 development and
 pollution control
 revenue .........      17.2        924        5.0       15.1        1,016         4.9
Housing ..........      15.8      2,671        4.5       13.6        2,663         4.5
Higher education .      15.2      1,261        4.4       14.0        1,208         4.6
                      =======    =======    ======     =======     =======        =====
Other ............       7.3        134        2.1        3.8          124         1.2
                       309.2     26,831       89.2      281.3       26,574        91.9
                      =======    =======    =======    =======     =======        =====
Non-municipal
Asset/mortgage-
  backed .........      20.2         256       5.8       12.8          151         4.2
Investor-owned
  utilities ......       6.4       3,559       1.8        5.7        2,918         1.9
International ....       5.1          53       1.5        2.5           18         0.8
Other ............       5.8         246       1.7        3.7          123         1.2
                         ---         ---       ---        ---          ---         ---
                        37.5       4,114      10.8       24.7        3,210         8.1
                        ----       -----      ----       ----        -----         ---
                      $346.7      30,945     100.0%    $306.0       29,784       100.0%
                      =======    =======   =======     ======      =======       =====
</TABLE>

11.  REINSURANCE

MBIA  Corp.  reinsures  portions  of its risks with  other  insurance  companies
through  various quota and surplus share  reinsurance  treaties and  facultative
agreements.  In the event that any or all of the reinsurers  were unable to meet
their obligations, MBIA Corp. would be liable for such defaulted amounts.

     Amounts  deducted from gross  insurance in force for  reinsurance  ceded by
MBIA Corp., MBIA Assurance and MBIA Illinois were $50.1 billion and 

                                      B-21

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

$42.6 billion, at December 31, 1995 and 1994, respectively.  The distribution of
ceded insurance in force by geographic location and type of bond is set forth in
the tables below:


                                                  As of December 31
                                                  -----------------
(In billions)                           1995                        1994
- -------------                           ----                        ----
                                          % of                           % of
                          Ceded          Ceded           Ceded          Ceded
                       Insurance     Insurance       Insurance      Insurance
Geographic Location     In Force      In Force        In Force       In Force
- -------------------     --------      --------        --------       --------
California .........     $   8.8          17.5%          $ 7.5         17.6%
New York ...........         5.7          11.4             4.9         11.5
New Jersey .........         3.1           6.1             2.0          4.7
Texas ..............         2.8           5.6             2.5          5.9
Pennsylvania .......         2.7           5.4             2.6          6.1
Florida ............         2.3           4.6             2.1          4.9
Illinois ...........         2.2           4.5             2.3          5.4
District of Columbia         1.5           3.0             1.6          3.8
Washington .........         1.4           2.7             1.2          2.8
Puerto Rico ........         1.3           2.6             1.1          2.6
Massachusetts ......         1.1           2.1             0.9          2.1
Ohio ...............         1.0           2.1             0.9          2.1
                             ---           ---             ---          ---
 Subtotal ...........       33.9          67.6            29.6         69.5

Other ..............        14.4          28.8            12.3         28.9
                            ----          ----            ----         ----
    Total U. S .....        48.3          96.4            41.9         98.4

International ......         1.8           3.6             0.7          1.6
                             ---           ---             ---          ---
                         $  50.1         100.0%          $42.6        100.0%
                         =======         =====           =====        =====

                                      B-22


<PAGE>



                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                                           As of December 31
                                           -----------------
(In billions)                     1995                          1994
- -------------                     ----                          ----
                                                            % of          % of
                             Ceded         Ceded           Ceded         Ceded
                         Insurance      Insurance       Insurance     Insurance
Type of Bond              In Force       In Force        In Force      In Force
- ------------              --------       --------        --------      --------
Municipal
General obligation ...   $   11.7         23.3%        $    9.7            22.8%
Utilities ............        9.0         18.0              8.5            20.0
Health care ..........        6.6         13.1              6.5            15.3
Transportation .......        5.5         11.0              4.5            10.6
Special revenue ......        3.2          6.4              2.7             6.3
Industrial development
    and pollution
    control revenue...        3.0          6.0              2.9             6.8
Housing ..............        1.4          2.8              1.0             2.3
Higher education .....        1.2          2.4              1.2             2.8
Other ................        2.4          4.8              1.5             3.5
                              ---          ---              ---             ---
                             44.0         87.8             38.5            90.4
                             ====         ====             ====            ====

Non-municipal
Asset-/mortgage-backed        3.6          7.2              2.7             6.3
International ........        1.8          3.6              0.7             1.6
Other ................        0.7          1.4              0.7             1.7
                              ---          ---              ---             ---
                              6.1         12.2              4.1             9.6
                              ---         ----              ---             ---
                         $   50.1        100.0%        $   42.6           100.0%
                         ========        =====         ========           =====

         Included in gross  premiums  written are  assumed  premiums  from other
insurance  companies of $11.7  million,  $6.3 million and $20.4  million for the
years ended December 31, 1995, 1994 and 1993,  respectively.  The percentages of
the amounts  assumed to net premiums  written were 3.8%,  2.0% and 4.7% in 1995,
1994 and 1993, respectively.

         Gross premiums written include $0.2 million in 1994 and $5.4 million in
1993 related to the  reassumption by MBIA Corp. of reinsurance  previously ceded
by the Association.  Also included in gross premiums in 1993 is $10.8 million of
premiums  assumed from a member of the  Association.  Ceded premiums written are
net of $0.2  million  in 1995,  $1.6  million  in 1994 and $2.5  million in 1993
related to the  reassumption  of reinsurance  previously  ceded by MBIA Corp. or
MBIA Illinois.

                                      B-23

<PAGE>



                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



12.  EMPLOYEE BENEFITS

MBIA Corp.  participates  in MBIA Inc.'s  pension  plan  covering  all  eligible
employees.  The  pension  plan is a  defined  contribution  plan and MBIA  Corp.
contributes 10% of each eligible employee's annual total  compensation.  Pension
expense for the years ended  December 31, 1995,  1994 and 1993 was $3.2 million,
$3.0  million  and $3.1  million,  respectively.  MBIA  Corp.  also has a profit
sharing/401(k)  plan which allows eligible  employees to contribute up to 10% of
eligible compensation. MBIA Corp. matches employee contributions up to the first
5% of total  compensation.  MBIA Corp.  contributions to the profit sharing plan
aggregated  $1.4  million,  $1.4  million  and $1.3  million for the years ended
December  31,  1995,  1994 and 1993,  respectively.  The 401(k) plan amounts are
invested in common stock of MBIA Inc.  Amounts  relating to the above plans that
exceed  limitations  established  by Federal  regulations  are  contributed to a
non-qualified  deferred  compensation plan. Of the above amounts for the pension
and profit  sharing plans,  $2.7 million,  $2.6 million and $2.6 million for the
years ended  December 31,  1995,  1994 and 1993,  respectively,  are included in
policy acquisition costs.

     MBIA Corp.  also  participates  in MBIA Inc.'s common stock  incentive plan
which  enables  employees  of MBIA Corp.  to acquire  shares of MBIA Inc.  or to
benefit from appreciation in the price of the common stock of MBIA Inc.

     MBIA Corp.  also  participates  in MBIA Inc.'s  restricted  stock  program,
adopted in December  1995,  whereby  key  executive  officers of MBIA Corp.  are
granted restricted shares of MBIA Inc. common stock.

     Effective  January  1,  1993,  MBIA  Corp.  adopted  SFAS  106  "Employers'
Accounting for  Postretirement  Benefits Other than  Pensions."  Under SFAS 106,
companies are required to accrue the cost of employee  post-retirement  benefits
other than pensions  during the years that employees  render  service.  Prior to
January 1, 1993, MBIA Corp. had accounted for these post-retirement  benefits on
a cash  basis.  In  1993,  MBIA  Corp.  adopted  the  new  pronouncement  on the
cumulative  catch-up  basis and recorded a cumulative  effect  adjustment  which
decreased  net income and increased  other  liabilities  by $0.1 million.  As of
January 1, 1994, MBIA Corp. eliminated these post-retirement benefits.

                                      B-24

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.  RELATED PARTY TRANSACTIONS
The  business  assumed  from the  Association,  relating  to  insurance  on unit
investment trusts sponsored by two members of the Association, includes deferred
premium  revenue of $1.6 million and $1.9 million at December 31, 1995 and 1994,
respectively.

         In 1993,  MBIA Corp.  assumed the balance of $10.8  million of deferred
premium revenue from a member of the Association  which had not previously ceded
its  insurance  portfolio to MBIA Corp.  Also in 1993,  MBIA Corp.  assumed $0.4
million of deferred  premium  revenue  relating  to one of the trusts  which was
previously ceded to an affiliate of an Association member.

         Since 1989,  MBIA Corp. has executed five surety bonds to guarantee the
payment  obligations  of the  members  of the  Association,  one of  which  is a
principal   shareholder  of  MBIA  Inc.,  which  had  their  Standard  &  Poor's
claims-paying  rating  downgraded  from  Triple-A  on  their  previously  issued
Association  policies.  In the  event  that they do not meet  their  Association
policy payment obligations, MBIA Corp. will pay the required amounts directly to
the paying agent instead of to the former  Association  member as was previously
required.  The aggregate  amount  payable by MBIA Corp. on these surety bonds is
limited to $340 million.  These surety bonds remain  outstanding  as of December
31, 1995.

         MBIA Corp. has investment  management and advisory  agreements  with an
affiliate of a principal shareholder of MBIA Inc., which provides for payment of
fees on assets  under  management.  Total  related  expenses for the years ended
December 31, 1995, 1994 and 1993 amounted to $2.5 million, $2.6 million and $2.4
million,  respectively.  These  agreements were terminated on January 1, 1996 at
which time SECO  commenced  management of MBIA Corp.'s  consolidated  investment
portfolios.  In addition,  investment  management  expenses of $0.1 million were
paid to SECO for the portion of the investment portfolio transferred in 1995.

         MBIA Corp.  has  various  insurance  coverages  provided by a principal
shareholder of MBIA Inc.,  the cost of which was $1.9 million,  $1.9 million and
$2.0 million for the years ended December 31, 1995, 1994 and 1993, respectively.

                                      B-25

<PAGE>


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         Included in other  assets at December 31, 1995 and 1994 is $1.1 million
and $14.5 million of net receivables from MBIA Inc. and other subsidiaries.


14.  FAIR VALUE OF FINANCIAL INSTRUMENTS
The estimated fair value amounts of financial instruments shown in the following
table have been determined by MBIA Corp. using available market  information and
appropriate  valuation  methodologies.  However,  in certain cases  considerable
judgment is necessarily  required to interpret market data to develop  estimates
of fair value.  Accordingly,  the estimates presented herein are not necessarily
indicative of the amount MBIA Corp.  could realize in a current market exchange.
The use of different market assumptions and/or estimation methodologies may have
a material effect on the estimated fair value amounts.

FIXED-MATURITY  SECURITIES - The fair value of fixed-maturity  securities equals
quoted market price,  if available.  If a quoted market price is not  available,
fair value is estimated using quoted market prices for similar securities.

SHORT-TERM  INVESTMENTS - Short-term  investments  are carried at amortized cost
which, because of their short duration, is a reasonable estimate of fair value.

OTHER  INVESTMENTS  - Other  investments  consist of MBIA  Corp.'s  interest  in
limited  partnerships and a mutual fund which invests  principally in marketable
equity securities. The fair value of other investments is based on quoted market
prices.

CASH AND CASH  EQUIVALENTS,  RECEIVABLE  FOR  INVESTMENTS  SOLD AND  PAYABLE FOR
INVESTMENTS  PURCHASED - The  carrying  amounts of these items are a  reasonable
estimate of their fair value.

PREPAID  REINSURANCE   PREMIUMS  -  The  fair  value  of  MBIA  Corp.'s  prepaid
reinsurance  premiums  is  based  on the  estimated  cost  of  entering  into an
assumption of the entire  portfolio  with third party  reinsurers  under current
market conditions.

                                      B-26

<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


DEFERRED  PREMIUM  REVENUE - The fair  value of MBIA  Corp.'s  deferred  premium
revenue is based on the estimated  cost of entering into a cession of the entire
portfolio with third party reinsurers under current market conditions.

LOSS AND LOSS ADJUSTMENT  EXPENSE  RESERVES - The carrying amount is composed of
the present value of the expected cash flows for specifically  identified claims
combined  with an estimate  for  unidentified  claims.  Therefore,  the carrying
amount is a reasonable estimate of the fair value of the reserve.

INSTALLMENT  PREMIUMS - The fair value is derived  by  calculating  the  present
value of the estimated  future cash flow stream at 9% and 13.25% at December 31,
1995 and December 31, 1994, respectively.

                                                As of December 31,
                                                ------------------
                                        1995                        1994
                                        ----                        ----
                               Carrying    Estimated     Carrying     Estimated
(In thousands)                  Amount     Fair Value     Amount      Fair Value
- --------------                  ------     ----------     ------      ----------
ASSETS:
Fixed-maturity securuities   $3,652,621  $3,652,621    $3,051,906    $3,051,906
Short-term investments..        198,035     198,035       121,384       121,384
Other investments ......         14,064      14,064        11,970        11,970
Cash and cash equivalents        23,258      23,258         1,332         1,332
Prepaid reinsurance
 premiums ..............        200,887     174,444       186,492       159,736
Receivable for
 investments sold ......          5,729       5,729           945           945

LIABILITIES:
Deferred premium
   revenue .............      1,616,315   1,395,159     1,512,211     1,295,305
Loss and loss adjustment
  expense reserves .....         42,505      42,505        40,148        40,148
Payable for investments
   purchased ...........         10,695      10,695         6,552         6,552

OFF-BALANCE-SHEET
INSTRUMENTS:
Installment premiums....           ----     235,371           ---       176,944

                                      B-27
 <PAGE>










                      [THIS PAGE INTENTIONALLY LEFT BLANK]








<PAGE>
                                                                      APPENDIX C












           UNAUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER












                                       C-1
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES



                                    I N D E X



                                                                           PAGE

Consolidated Balance Sheets -
    June 30, 1996 (Unaudited) and December 31, 1995 (Audited) ............   3

Consolidated Statements of Income -
    Three months and six months ended June 30, 1996
      and 1995 (Unaudited) ...............................................   4

Consolidated Statement of Changes in Shareholder's Equity -
    Six months ended June 30, 1996 (Unaudited) ...........................   5

Consolidated Statements of Cash Flows -
    Six months ended June 30, 1996 and 1995 (Unaudited) ..................   6

Notes to Consolidated Financial Statements (Unaudited) ...................   7

                                       C-2
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>
                                                                     June 30, 1996      December 31, 1995
                                                                    ---------------     ------------------
                                                                       (Unaudited)           (Audited)
                     ASSETS
<S>                                                                     <C>                   <C>
Investments:
    Fixed-maturity securities held as available-for-sale
      at fair value (amortized cost $3,735,457 and $3,428,986) ......   $3,813,749            $3,652,621
    Short-term investments, at amortized cost
      (which approximates fair value) ...............................      219,945               198,035
    Other investments ...............................................       13,781                14,064
                                                                        ----------            ----------

        TOTAL INVESTMENTS ...........................................    4,047,475             3,864,720

Cash and cash equivalents ...........................................        4,649                 2,135
Accrued investment income ...........................................       64,494                60,247
Deferred acquisition costs ..........................................      143,536               140,348
Prepaid reinsurance premiums ........................................      208,614               200,887
Goodwill (less accumulated amortization of $39,814 and $37,366) .....      103,166               105,614
Property and equipment, at cost (less accumulated depreciation
    of $13,540 and $12,137) .........................................       42,845                41,169
Receivable for investments sold .....................................        1,430                 5,729
Securities purchased under agreement to resell ......................       36,750                   ---
Other assets ........................................................       37,614                42,145
                                                                        ----------            ----------
        TOTAL ASSETS ................................................   $4,690,573            $4,462,994
                                                                        ==========            ==========

   LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
    Deferred premium revenue ........................................   $1,728,845            $1,616,315
    Loss and loss adjustment expense reserves .......................       50,437                42,505
    Deferred income taxes ...........................................      168,981               212,925
    Payable for investments purchased ...............................       30,857                10,695
    Securities sold under agreement to repurchase ...................       36,750                   ---
    Other liabilities ...............................................       72,506                54,682
                                                                        ----------            ----------
        TOTAL LIABILITIES ...........................................    2,088,376             1,937,122
                                                                        ----------            ----------
Shareholder's Equity:
    Common stock, par value $150 per share; authorized,
      issued and outstanding - 100,000 shares .......................       15,000                15,000
    Additional paid-in capital ......................................    1,030,998             1,021,584
    Retained earnings ...............................................    1,506,726             1,341,855
    Cumulative translation adjustment ...............................       (1,109)                2,704
    Unrealized appreciation of investments, net of deferred
     income tax provision of $27,542 and $78,372 ....................       50,582               144,729
                                                                        ----------            ----------
        TOTAL SHAREHOLDER'S EQUITY ..................................    2,602,197             2,525,872
                                                                        ----------            ----------
        TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY ..................   $4,690,573            $4,462,994
                                                                        ==========            ==========
</TABLE>
               The accompanying notes are an integral part of the
                       consolidated financial statements.
                                       C-3
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
                             (Dollars in thousands)

                                        Three months ended     Six months ended
                                              June 30              June 30
                                        ------------------   -------------------
                                          1996      1995       1996      1995
                                        --------  --------   --------  --------
Revenues:
  Gross premiums written                $134,443  $106,665   $255,454  $177,777
  Ceded premiums                         (11,914)  (12,049)   (26,629)  (19,129)
                                        --------  --------   --------  --------
    Net premiums written                 122,529    94,616    228,825   158,648
  Increase in deferred premium revenue   (60,021)  (40,406)  (105,553)  (53,086)
                                        --------  --------   --------  --------
    Premiums earned (net of ceded
     premiums of $9,682, $6,814
     $18,902 and $14,652)                 62,508    54,210    123,272   105,562
  Net investment income                   61,653    53,783    120,656   106,848
  Net realized gains                       3,895     1,698      6,587     3,422
  Other income                               354       224      1,323     1,132
                                        --------  --------   --------  --------
    Total revenues                       128,410   109,915    251,838   216,964
                                        --------  --------   --------  --------

Expenses:
  Losses and loss adjustment expenses      4,288     2,710      7,466     4,743
  Policy acquisition costs, net            5,990     5,130     11,890    10,270
  Underwriting and operating expenses     11,777     9,247     22,326    18,999
                                        --------  --------   --------  --------
    Total expenses                        22,055    17,087     41,682    34,012
                                        --------  --------   --------  --------

Income before income taxes               106,355    92,828    210,156   182,952

Provision for income taxes                22,786    20,604     45,285    40,080
                                        --------  --------   --------  --------
Net income                               $83,569   $72,224   $164,871  $142,872
                                        ========  ========   ========  ========

               The accompanying notes are an integral part of the
                       consolidated financial statements.
                                     C-4
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (Unaudited)

                     For the six months ended June 30, 1996

                 (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>

                                                   Common Stock            Additional                    Cumulative     Unrealized
                                             -------------------------      Paid-In        Retained      Translation   Appreciation
                                               Shares         Amount        Capital        Earnings      Adjustment   of Investments
                                             ----------     ----------     ----------     ----------     -----------  --------------
<S>                                            <C>            <C>          <C>            <C>              <C>           <C>
Balance, January 1, 1996 ...............       100,000        $15,000      $1,021,584     $1,341,855       $ 2,704       $144,729

Exercise of stock options ..............           --             --            3,740           --            --             --

Net income .............................           --             --             --          164,871          --             --

Change in foreign
  currency transactions ................           --             --             --             --          (3,813)          --

Change in unrealized
  appreciation of
  investment net of change
  in deferred income taxes
  of $50,830 ...........................           --             --             --             --            --           (94,147)

Tax reduction related to
  tax sharing agreement
  with MBIA Inc. .......................           --             --            5,674           --            --             --

                                             ----------     ----------     ----------     ----------     ----------      ----------
Balance, June 30, 1996 ................        100,000        $15,000      $1,030,998     $1,506,726       $(1,109)     $   50,582
                                             ==========     ==========     ==========     ==========     ==========      ==========
</TABLE>
               The accompanying notes are an integral part of the
                       consolidated financial statements.
                                       C-5
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                             (Dollars in thousands)

                                                              Six Months Ended
                                                                  June 30
                                                           ---------------------
                                                             1996        1995
                                                           ---------   ---------
Cash flows from operating activities:
  Net income .............................................  $164,871   $142,872
  Adjustments to reconcile net income to net cash
    provided by operating activities:
    Increase in accrued investment income ................    (4,247)    (2,129)
    Increase in deferred acquisition costs ...............    (3,188)    (4,081)
    Increase in prepaid reinsurance premiums .............    (7,727)    (4,477)
    Increase in deferred premium revenue .................   113,280     59,123
    Increase in loss and loss adjustment expense reserves.     7,932      3,872
    Depreciation .........................................     1,442      1,295
    Amortization of goodwill .............................     2,448      2,465
    Amortization of bond discount, net ...................    (2,870)      (620)
    Net realized gains on sale of investments ............    (6,587)    (3,422)
    Deferred income taxes ................................     6,886      6,092
    Other, net ...........................................    27,690     20,094
                                                           ---------   --------
    Total adjustments to net income ......................   135,059     78,212
                                                           ---------   --------
    Net cash provided by operating activities ............   299,930    221,084
                                                           ---------   --------
Cash flows from investing activities:
  Purchase of fixed-maturity securities, net
    of payable for investments purchased .................  (698,356)  (381,468)
  Sale of fixed-maturity securities, net of
    receivable for investments sold ......................   334,470    237,019
  Redemption of fixed-maturity securities,
    net of receivable for investments redeemed ...........    75,960     31,546
  Purchase of short-term investments, net ................    (6,763)   (60,631)
  Securities purchased under agreement to resell .........   (36,750)       ---
  Sale (purchase) of other investments, net ..............       402       (807)
  Capital expenditures, net of disposals .................    (3,129)    (2,326)
                                                           ---------   --------
    Net cash used in investing activities ................  (334,166)  (176,667)
                                                           ---------   --------
Cash flows from financing activities:
  Dividends paid .........................................       ---    (43,500)
  Securities sold under agreement to repurchase ..........    36,750        ---
                                                           ---------   --------
    Net cash provided (used) by financing activities .....    36,750    (43,500)
                                                           ---------   --------

Net increase in cash and cash equivalents ................     2,514        917
Cash and cash equivalents - beginning of period ..........     2,135      1,332
                                                           ---------   --------
Cash and cash equivalents - end of period ................ $   4,649   $  2,249
                                                           =========   ========
Supplemental cash flow disclosures:
  Income taxes paid ...................................... $  32,978   $ 26,201

               The accompanying notes are an integral part of the
                       consolidated financial statements.
                                       C-6
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.  Basis  of   Presentation
- ----------------------------

     The  accompanying  consolidated  financial  statements  are  unaudited  and
include the accounts of MBIA Insurance  Corporation  and its  Subsidiaries  (the
"Company"). The statements do not include all of the information and disclosures
required by generally accepted accounting principles. These statements should be
read in conjunction  with the Company's  consolidated  financial  statements and
notes  thereto  for  the  year  ended  December  31,  1995.   The   accompanying
consolidated   financial   statements  have  not  been  audited  by  independent
accountants in accordance with generally  accepted auditing standards but in the
opinion  of  management  such  financial  statements  include  all  adjustments,
consisting only of normal recurring  adjustments,  necessary to summarize fairly
the  Company's  financial  position  and results of  operations.  The results of
operations  for the six months ended June 30, 1996 may not be  indicative of the
results that may be expected for the year ending December 31, 1996. The December
31,  1995  condensed  balance  sheet data was  derived  from  audited  financial
statements,  but does not include all disclosures required by generally accepted
accounting principles.


2. Dividends Declared
- ---------------------

     No dividends  were declared by the Company during the six months ended June
30, 1996.
                                       C-7
<PAGE>









                      [THIS PAGE INTENTIONALLY LEFT BLANK]









<PAGE>

PROSPECTUS
- --------------------------------------------------------------------------------


                      Mortgage Loan Asset Backed Securities
                              (Issuable in Series)
                   AMRESCO Residential Securities Corporation
                                   (Depositor)

     This  Prospectus  relates to Mortgage  Loan Asset Backed  Securities  to be
issued from time to time in one or more series (and one or more classes within a
series), certain classes of which may be offered on terms determined at the time
of sale and described in this Prospectus and the related Prospectus  Supplement.
Each series of Securities  will be issued by a separate  trust (each, a "Trust")
and will evidence a beneficial ownership interest in such Trust. The assets of a
Trust will include one or more of the following:  (i) single family  residential
mortgage loans,  including mortgage loans secured by junior liens on the related
mortgaged  properties  and  Title I loans and  other  types of home  improvement
retail  installment  contracts and timeshare  mortgages,  (ii) conditional sales
contracts and installment  sales or loan agreements or  participation  interests
therein secured by manufactured housing, (iii) mortgage-backed  securities, (iv)
other  mortgage-related  assets  and  securities  and (v)  reinvestment  income,
reserve funds, cash accounts,  insurance policies (including  financial guaranty
insurance policies and surety bonds),  guaranties,  letters of credit or similar
types of credit  support or enhancement  as more  particularly  described in the
related Prospectus Supplement.

     One or more  classes  of  Securities  of a series  may be (i)  entitled  to
receive distributions allocable to principal, principal prepayments, interest or
any combination thereof prior to one or more other classes of Securities of such
series or after the  occurrence of certain  events or (ii)  subordinated  in the
right to receive such  distributions to one or more senior classes of Securities
of such series, in each case as specified in the related Prospectus  Supplement.
Interest on each class of  Securities  entitled to  distributions  allocable  to
interest  may accrue at a fixed rate or at a rate that is subject to change from
time to time as specified in the related Prospectus Supplement. The Depositor or
its affiliates may retain or hold for sale from time to time one or more classes
of a series of Securities.

     Distributions  on the  Securities  will be made at the intervals and on the
dates  specified  in the related  Prospectus  Supplement  from the assets of the
related Trust and any other assets pledged for the benefit of the Securities. An
affiliate of the Depositor may make or obtain for the benefit of the  Securities
limited  representations and warranties with respect to mortgage assets assigned
to the related  Trust.  Neither the Depositor nor any  affiliates  will have any
other obligation with respect to the Securities.

     The  yield  on  Securities  will be  affected  by the  rate of  payment  of
principal (including  prepayments) of mortgage assets in the related Trust. Each
series  of  Securities   will  be  subject  to  early   termination   under  the
circumstances described herein and in the related Prospectus Supplement.

     If specified in a Prospectus  Supplement,  an election may be made to treat
the Trust for the related series or specified portions thereof as a "real estate
mortgage  investment  conduit"  ("REMIC") for federal  income tax purposes.  See
"Certain Federal Income Tax Consequences".

     It is a condition to the issuance of the Securities  that the Securities be
rated in not less  than the  fourth  highest  rating  category  by a  nationally
recognized rating organization.

     See "Risk Factors"  beginning on Page 7 herein and in the section  entitled
"Risk  Factors"  in  the  related  Prospectus  Supplement  for a  discussion  of
significant risk factors.

     See "ERISA  Considerations" herein and in the related Prospectus Supplement
for a discussion  of  restrictions  on the  acquisition  of  Securities by "plan
fiduciaries."

     An  investor  should  carefully  review  the  information  in  the  related
Prospectus  Supplement  concerning the risks associated with the different types
and classes of Securities.

     THE  ASSETS OF A TRUST  ARE THE SOLE  SOURCE OF  PAYMENTS  ON  THE  RELATED
SECURITIES.  THE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
DEPOSITOR, ANY SERVICER, ANY MASTER SERVICER, ANY ORIGINATOR, ANY TRUSTEE OR ANY
OF THEIR  AFFILIATES,  EXCEPT AS SET FORTH HEREIN AND IN THE RELATED  PROSPECTUS
SUPPLEMENT.  NEITHER THE SECURITIES NOR THE UNDERLYING  MORTGAGE  ASSETS WILL BE
GUARANTEED OR INSURED BY ANY GOVERNMENTAL  AGENCY OR  INSTRUMENTALITY  OR BY THE
DEPOSITOR, ANY SERVICER, ANY MASTER SERVICER, ANY ORIGINATOR, ANY TRUSTEE OR ANY
OF THEIR AFFILIATES, EXCEPT AS SET FORTH IN THE RELATED PROSPECTUS SUPPLEMENT.
- --------------------------------------------------------------------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES 
           AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
                  PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                      PROSPECTUS OR ANY RELATED PROSPECTUS
                                   SUPPLEMENT.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
- --------------------------------------------------------------------------------

     Offers of the Securities may be made through one or more different methods,
including offerings through underwriters,  as more fully described herein and in
the  related  Prospectus  Supplement.  See  "Plan of  Distribution"  herein  and
"Underwriting" in the related Prospectus Supplement.

     There will have been no public market for any series of Securities prior to
the offering  thereof.  There can be no assurance  that a secondary  market will
develop  for the  Securities  of any  series or, if it does  develop,  that such
market will continue.

     Retain this  Prospectus for future  reference.  This  Prospectus may not be
used to  consummate  sales of  Securities  unless  accompanied  by a  Prospectus
Supplement.
- --------------------------------------------------------------------------------
                  The date of this Prospectus is July 28, 1996.
<PAGE>
                              AVAILABLE INFORMATION

         The  representative  has  filed  a  Registration  Statement  under  the
Securities  Act of 1933, as amended (the "1933 Act"),  with the  Securities  and
Exchange  Commission (the  "Commission")  with respect to the Certificates.  The
Registration  Statement and amendments  thereof and to the exhibits thereto,  as
well as such reports and other information, are available for inspection without
charge at the public  reference  facilities  maintained by the Commission at 450
Fifth Street,  N.W.,  Washington,  D.C. 20549; 7 World Trade Center, 13th Floor,
New York, New York 10048;  and Citicorp Center,  500 West Madison Street,  Suite
1400, Chicago,  Illinois  60661-2511.  Copies of the Registration  Statement and
amendments  thereof  and  exhibits  thereto  may be  obtained  from  the  Public
Reference Section of the Commission,  450 Fifth Street, N.W.,  Washington,  D.C.
20549,  at  prescribed  rates  and   electronically   through  the  Commission's
Electronic Data Gathering, Analysis and Retrieval system at the Commission's Web
site (http:\\www.sec.gov).

         No person has been  authorized to give any  information  or to make any
representation  other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation  of an  offer to buy any  securities  other  than the  Certificates
offered hereby and thereby nor an offer of the Certificates to any person in any
state or other jurisdiction in which such offer would be unlawful.  The delivery
of this Prospectus at any time does not imply that information herein is correct
as of any time subsequent to its date.

                                REPORTS TO OWNERS

         Periodic and annual reports concerning any Certificates and the related
Trust will be  provided  to the  persons  in whose  names the  Certificates  are
registered (the "Owners"). See "Administration-Reports"  herein. If specified in
the related Prospectus  Supplement,  a Series of Certificates may be issuable in
book-entry form. In such event, the related  Certificates  will be registered in
the name of a Clearing Agency (as defined herein) and,  therefore,  the Clearing
Agency will be the Owner for  purposes  hereof.  All reports will be provided to
the  Clearing  Agency,  which in turn will  provide such reports to its Clearing
Agency Participants (as defined herein).  Such Clearing Agency Participants will
then  forward  such  reports  to the  beneficial  owners  of  Certificates.  See
"Description of the  Certificates-Book-Entry  Registration."  The Depositor will
file or cause to be filed with the Commission such periodic reports with respect
to each  Trust  as are  required  under  the  Exchange  Act and  the  rules  and
regulations  of the  Commission  thereunder.  It is the  Depositor's  intent  to
suspend  filing such reports as soon as such  reports are no longer  statutorily
required.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All documents filed with respect to each  respective  Trust pursuant to
Sections  13(a),  13(c),  14 and 15(d) of the  Securities  Exchange  Act of 1934
subsequent to the date of this  Prospectus  and prior to the  termination of the
offering of the  securities of such Trust  offered  hereby shall be deemed to be
incorporated  by reference into this  Prospectus  when delivered with respect to
such Trust. Any statement  contained in a document  incorporated or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
or in any other  subsequently  filed  document  which also is or is deemed to be
incorporated by reference  herein  modifies or supersedes  such  statement.  Any
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

         Any person  receiving a copy of this  Prospectus  may  obtain,  without
charge,  upon  written  or  oral  request,  a  copy  of  any  of  the  documents
incorporated  by reference  herein,  except for the  exhibits to such  documents
(other than the documents expressly incorporated therein by reference). Requests
should be directed to AMRESCO Residential Credit Corporation, 3535 Inland Empire
Blvd., Ontario, California 91764 (telephone number (909) 941-3213).
<PAGE>
                                TABLE OF CONTENTS

                                                                        Page


SUMMARY OF PROSPECTUS....................................................  1
RISK FACTORS.............................................................  7
DESCRIPTION OF THE SECURITIES............................................ 10
     General............................................................. 11
     Classes of Securities............................................... 11
     Distributions of Principal and Interest............................. 13
     Book Entry Registration............................................. 14
     List of Owners of Securities........................................ 14
THE TRUSTS............................................................... 15
     Mortgage Loans...................................................... 15
     Contracts........................................................... 17
     Mortgage-Backed Securities.......................................... 17
     Other Mortgage Securities........................................... 17
CREDIT ENHANCEMENT....................................................... 18
SERVICING OF MORTGAGE LOANS AND
     CONTRACTS........................................................... 22
     Payments on Mortgage Loans.......................................... 23
     Advances............................................................ 23
     Collection and Other Servicing Procedures........................... 23
     Primary Mortgage Insurance.......................................... 25
     Standard Hazard Insurance........................................... 25
     Title Insurance Policies............................................ 27
     Claims Under Primary Mortgage Insurance Policies
         and Standard Hazard Insurance Policies; Other
         Realization Upon Defaulted Loan................................. 27
     Servicing Compensation and Payment of Expenses...................... 27
     Master Servicer..................................................... 28
ADMINISTRATION........................................................... 28
     Assignment of Mortgage Assets....................................... 28
     Evidence as to Compliance........................................... 30
     The Trustee......................................................... 31
     Administration of the Security Account.............................. 31
     Reports............................................................. 32
     Forward Commitments; Pre-Funding.................................... 33
     Servicer Events of Default.......................................... 33
     Rights Upon Servicer Event of Default............................... 33
     Amendment........................................................... 34
     Termination......................................................... 34
USE OF PROCEEDS.......................................................... 34
THE DEPOSITOR............................................................ 34


CERTAIN LEGAL ASPECTS OF THE MORTGAGE
     ASSETS.............................................................. 35
     General............................................................. 35
     Foreclosure......................................................... 36
     Soldiers' and Sailors' Civil Relief Act............................. 41
     The Contracts....................................................... 41
     The Title I Program................................................. 44
LEGAL INVESTMENT MATTERS................................................. 44
ERISA CONSIDERATIONS..................................................... 45
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................. 46
     Federal Income Tax Consequences For REMIC
         Securities...................................................... 47
     Taxation of Regular Securities...................................... 48
     Taxation of Residual Securities..................................... 53
     Treatment of Certain Items of REMIC Income and
         Expense......................................................... 55
     Tax-Related Restrictions on Transfer of Residual
         Securities...................................................... 57
     Sale or Exchange of a Residual Security............................. 59
     Taxes That May Be Imposed on the REMIC Pool......................... 59
     Liquidation of the REMIC Pool....................................... 60
     Administrative Matters.............................................. 60
     Limitations on Deduction of Certain Expenses........................ 61
     Taxation of Certain Foreign Investors............................... 61
     Backup Withholding.................................................. 62
     Reporting Requirements.............................................. 62
     Federal Income Tax Consequences for Securities as to
         Which No REMIC Election Is Made................................. 63
     Premium and Discount................................................ 64
     Stripped Securities................................................. 66
     Reporting Requirements and Backup Withholding....................... 68
     Taxation of Certain Foreign Investors............................... 69
     Debt Securities..................................................... 69
     Taxation of Securities Classified as Partnership
         Interests....................................................... 70
PLAN OF DISTRIBUTION..................................................... 70
RATINGS.................................................................. 71
LEGAL MATTERS............................................................ 71
FINANCIAL INFORMATION.................................................... 71
INDEX TO LOCATION OF PRINCIPAL DEFINED
     TERMS...............................................................A-1
<PAGE>










                      [THIS PAGE INTENTIONALLY LEFT BLANK]












<PAGE>

                              SUMMARY OF PROSPECTUS

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the Prospectus  Supplement  relating to a particular series of Securities and to
the related  Agreement  which will be prepared in connection with each series of
Securities.  Unless otherwise specified,  capitalized terms used and not defined
in this Summary of Prospectus have the meanings given to them in this Prospectus
and in the related Prospectus Supplement.

Securities............................   Mortgage Loan Asset Backed  Securities,
                                         issuable in series, in fully registered
                                         form  or  book  entry  only  form,   in
                                         authorized denominations,  as described
                                         in  the  Prospectus   Supplement   (the
                                         "Securities").   Each   Security   will
                                         evidence  a debt  obligation  of,  or a
                                         beneficial  ownership  interest  in,  a
                                         trust (a "Trust")  created from time to
                                         time   pursuant   to  a   pooling   and
                                         servicing  agreement or trust agreement
                                         (each,  an   "Agreement").   Securities
                                         evidencing a debt obligation of a Trust
                                         will  be  issued  pursuant  to a  trust
                                         indenture    (each,   an   "Indenture")
                                         between  the  Trust  and  an  indenture
                                         trustee.

The Depositor.........................   AMRESCO     Residential      Securities
                                         Corporation  (the   "Depositor")  is  a
                                         Delaware  corporation.  The Depositor's
                                         principal executive offices are located
                                         at 700 N.  Pearl  Street,  Suite  2400,
                                         Dallas,  Texas 75201;  telephone number
                                         (214)  953-7700.  See  "The  Depositor"
                                         herein. The Depositor or its affiliates
                                         may  retain  or hold for sale from time
                                         to time one or more classes of a series
                                         of Securities.

The Servicer..........................   The  entity  or  entities  named as the
                                         Servicer in the  Prospectus  Supplement
                                         (the "Servicer"), will act as servicer,
                                         with respect to the Mortgage  Loans and
                                         Contracts   included   in  the  related
                                         Trust. The Servicer may be an affiliate
                                         of the  Depositor and may be the seller
                                         of  Mortgage  Assets  to the  Depositor
                                         (each, a "Seller").

The Master Servicer...................   A "Master Servicer" may be specified in
                                         the related  Prospectus  Supplement for
                                         the related series of Securities.

The Trustee...........................   The trustee  (the  "Trustee")  for each
                                         series of Securities  which  evidence a
                                         beneficial  ownership  interest  in the
                                         Trust will be  specified in the related
                                         Prospectus Supplement.

The Indenture Trustee.................   The indenture  trustee (the  "Indenture
                                         Trustee") for each series of Securities
                                         which evidence a debt obligation of the
                                         Trust will be  specified in the related
                                         Prospectus Supplement.

Trust Assets..........................   The   assets   of  a   Trust   will  be
                                         mortgage-related  assets (the "Mortgage
                                         Assets")  consisting  of one or more of
                                         the following types of assets:

A.  The Mortgage Loans................   "Mortgage   Loans"  may  include:   (i)
                                         conventional   (i.e.,  not  insured  or
                                         guaranteed by any governmental  agency)
                                         Mortgage  Loans secured by  one-to-four
                                         family  residential  properties;   (ii)
                                         Mortgage   Loans  secured  by  security
                                         interests in shares  issued by private,
                                         non-profit,     cooperative     housing
                                         corporations  ("Cooperatives")  and  in
                                         the  related   proprietary   leases  or
                                         occupancy agreements granting exclusive
                                         rights  to  occupy  specific   dwelling
                                         units in such Cooperatives'  buildings;
                                         (iii) Mortgage Loans
                                        1
<PAGE>

                                         secured by junior  liens on the related
                                         mortgaged properties, including Title I
                                         Loans   and   other   types   of   home
                                         improvement      retail     installment
                                         contracts;   and  (iv)  Mortgage  Loans
                                         secured    by     timeshare     estates
                                         representing  an ownership  interest in
                                         common with other owners in one or more
                                         vacation  units   entitling  the  owner
                                         thereof to the  exclusive use of a unit
                                         and   access   to   the    accompanying
                                         recreational facilities for the week or
                                         weeks owned. See "The Trusts - Mortgage
                                         Loans" herein.

B.  Contracts.........................   Contracts may include conditional sales
                                         contracts and installment sales or loan
                                         agreements or  participation  interests
                                         therein   secured   by  new   or   used
                                         Manufactured Homes (as defined herein).
                                         Contracts  may be  conventional  (i.e.,
                                         not  insured  or   guaranteed   by  any
                                         government  agency)  or  insured by the
                                         Federal Housing Administration ("FHA"),
                                         including   Title   I   Contracts,   or
                                         partially  guaranteed  by the  Veterans
                                         Administration  ("VA"), as specified in
                                         the related Prospectus Supplement.  See
                                         "The Trusts - Contracts" herein.

C. Mortgage-Backed Securities.........   "Mortgage-Backed Securities" (or "MBS")
                                         may include  (i) private  (that is, not
                                         guaranteed  or  insured  by the  United
                                         States or any agency or instrumentality
                                         thereof)    mortgage    participations,
                                         mortgage  pass-through  certificates or
                                         other  mortgage-backed   securities  or
                                         (ii) certificates insured or guaranteed
                                         by   Federal    Home   Loan    Mortgage
                                         Corporation    ("FHLMC")   or   Federal
                                         National Mortgage  Association ("FNMA")
                                         or   Government    National    Mortgage
                                         Association ("GNMA"). See "The Trusts -
                                         Mortgage-Backed Securities" herein.

D.  Other Mortgage Assets.............   Trust    assets   may   also    include
                                         reinvestment  income,   reserve  funds,
                                         cash   accounts,   insurance   policies
                                         (including financial guaranty insurance
                                         policies and surety bonds), guaranties,
                                         letters of credit or  similar  types of
                                         credit   support  or   enhancement   as
                                         described  in  the  related  Prospectus
                                         Supplement.

                                         The related Prospectus Supplement for a
                                         series of Securities  will describe the
                                         Mortgage  Assets to be  included in the
                                         Trust for such series.

The Securities........................   The  Securities  of any  series  may be
                                         issued  in  one  or  more  classes,  as
                                         specified in the Prospectus Supplement.
                                         One or more  classes of  Securities  of
                                         each  series  (i)  may be  entitled  to
                                         receive distributions allocable only to
                                         principal,  only to  interest or to any
                                         combination   thereof;   (ii)   may  be
                                         entitled to receive  distributions only
                                         of prepayments of principal  throughout
                                         the lives of the  Securities  or during
                                         specified   periods;   (iii)   may   be
                                         subordinated  in the  right to  receive
                                         distributions of scheduled  payments of
                                         principal,  prepayments  of  principal,
                                         interest or any combination  thereof to
                                         one or more other classes of Securities
                                         of such series  throughout the lives of
                                         the  Securities  or  during   specified
                                         periods;   (iv)  may  be   entitled  to
                                         receive such  distributions  only after
                                         the  occurrence of events  specified in
                                         the Prospectus  Supplement;  (v) may be
                                         entitled  to receive  distributions  in
                                         accordance  with a schedule  or formula
                                         or on the  basis  of  collections  from
                                         designated  portions  of the  assets in
                                         the   related   Trust;   (vi)   as   to
                                         Securities  entitled  to  distributions
                                         allocable to interest,  may be entitled
                                         to receive  interest at a fixed rate or
                                         a rate that is subject  to change  from
                                         time  to   time;   (vii)   may   accrue
                                         interest,  with such  accrued  interest
                                         added  to  the  principal  or  notional
                                         amount  of  the   Securities,   and  no
                                         payments being made thereon
                                        2
<PAGE>
                                         until  certain  other  classes  of  the
                                         series  have  been  paid in  full;  and
                                         (viii)  as to  Securities  entitled  to
                                         distributions  allocable  to  interest,
                                         may  be   entitled   to   distributions
                                         allocable  to  interest  only after the
                                         occurrence  of events  specified in the
                                         Prospectus  Supplement  and may  accrue
                                         interest  until such events  occur,  in
                                         each case as  specified  in the related
                                         Prospectus  Supplement.  The timing and
                                         amounts of such  distributions may vary
                                         among classes,  over time, or otherwise
                                         as specified in the related  Prospectus
                                         Supplement.

Distributions on
  the Securities......................   The related Prospectus  Supplement will
                                         specify  (i) whether  distributions  on
                                         the Securities entitled thereto will be
                                         made monthly, quarterly,  semi-annually
                                         or at other  intervals and dates out of
                                         the payments received in respect of the
                                         Mortgage Assets included in the related
                                         Trust and other assets, if any, pledged
                                         for the benefit of the  related  Owners
                                         of   Securities;    (ii)   the   amount
                                         allocable to payments of principal  and
                                         interest on any Distribution  Date; and
                                         (iii) whether all distributions will be
                                         made pro rata to Owners  of  Securities
                                         of the class entitled thereto.

                                         The   aggregate    original   principal
                                         balance  of the  Securities  will equal
                                         the aggregate  distributions  allocable
                                         to principal that such  Securities will
                                         be entitled to receive;  the Securities
                                         will   have   an   aggregate   original
                                         principal balance equal to or less than
                                         the aggregate unpaid principal  balance
                                         of the related  Mortgage  Assets  (plus
                                         amounts held in a Pre-Funding  Account,
                                         if  any)  as of  the  first  day of the
                                         month of creation of the Trust; and the
                                         Securities  will bear  interest  in the
                                         aggregate at a rate (the  "Pass-Through
                                         Rate") equal to the interest rate borne
                                         by the related  Mortgage  Assets net of
                                         servicing fees and any other  specified
                                         amounts.

Pre-Funding Account...................   A Trust  may  enter  into an  agreement
                                         (each, a "Pre-Funding  Agreement") with
                                         the  Depositor  whereby  the  Depositor
                                         will  agree  to   transfer   additional
                                         Mortgage Assets to such Trust following
                                         the  date  on  which   such   Trust  is
                                         established and the related  Securities
                                         are issued.  Any Pre-Funding  Agreement
                                         will require that any Mortgage Loans so
                                         transferred conform to the requirements
                                         specified    in    such     Pre-Funding
                                         Agreement.  If  a Pre-Funding Agreement
                                         is to be utilized,  the related Trustee
                                         will  be   required  to  deposit  in  a
                                         segregated     account     (each,     a
                                         "Pre-Funding Account") all or a portion
                                         of the proceeds received by the Trustee
                                         in  connection  with the sale of one or
                                         more  classes  of   Securities  of  the
                                         related   series;   subsequently,   the
                                         additional   Mortgage  Assets  will  be
                                         transferred  to the  related  Trust  in
                                         exchange  for  money  released  to  the
                                         Depositor from the related  Pre-Funding
                                         Account.   Each  Pre-Funding  Agreement
                                         will  set  a  specified  period  during
                                         which any such  transfers  must  occur,
                                         which  period  will not  exceed 90 days
                                         from the date the Trust is established.
                                         If all moneys  originally  deposited to
                                         such  Pre-Funding  Account are not used
                                         by the  end of such  specified  period,
                                         then  any  remaining   moneys  will  be
                                         applied as a mandatory  prepayment of a
                                         class  or  classes  of   Securities  as
                                         specified  in  the  related  Prospectus
                                         Supplement.  The  specified  period for
                                         the   acquisition   by   a   Trust   of
                                         additional    Mortgage    Loans    will
                                         generally  not exceed three months from
                                         the date such Trust is established.
                                        3
<PAGE>
Optional Termination..................   The   Servicer,    the   Seller,    the
                                         Depositor,  or,  if  specified  in  the
                                         related  Prospectus   Supplement,   the
                                         Owners of a related class of Securities
                                         or  a  credit  enhancer  may  at  their
                                         respective    options    effect   early
                                         retirement  of a series  of  Securities
                                         through the  purchase  of the  Mortgage
                                         Assets  in  the  related   Trust.   See
                                         "Administration -- Termination" herein.

Mandatory Termination.................   The  Trustee,  the  Servicer or certain
                                         other entities specified in the related
                                         Prospectus  Supplement  may be required
                                         to effect early  retirement of a series
                                         of Securities by soliciting competitive
                                         bids for the  purchase of the assets of
                                         the  related  Trust or  otherwise.  See
                                         "Administration -- Termination" herein.

Advances..............................   The Servicer of the Mortgage  Loans and
                                         Contracts  will be obligated  (but only
                                         as specified in the related  Prospectus
                                         Supplement)   to   advance   delinquent
                                         installments   of   principal    and/or
                                         interest  (less  applicable   servicing
                                         fees)  on  the   Mortgage   Loans   and
                                         Contracts   in  a   Trust.   Any   such
                                         obligation  to  make  advances  may  be
                                         limited to amounts due to the Owners of
                                         Securities  of the related  series,  to
                                         amounts deemed to be  recoverable  from
                                         late payments or liquidation  proceeds,
                                         to   specified   periods   or  to   any
                                         combination  thereof,  in each  case as
                                         specified  in  the  related  Prospectus
                                         Supplement.  Any such  advance  will be
                                         recoverable   under   the   terms   and
                                         conditions  specified  in  the  related
                                         Prospectus  Supplement.  See "Servicing
                                         of   Mortgage   Loans  and   Contracts"
                                         herein.

Credit Enhancement....................   If specified in the related  Prospectus
                                         Supplement, a series of Securities,  or
                                         certain classes within such series, may
                                         have the  benefit  of one or more types
                                         of    credit    enhancement    ("Credit
                                         Enhancement") including but not limited
                                         to   subordination,    cross   support,
                                         mortgage pool insurance, special hazard
                                         insurance, financial guaranty insurance
                                         policies,  a bankruptcy  bond,  reserve
                                         funds, other insurance,  guaranties and
                                         similar  instruments and  arrangements.
                                         The protection  against losses afforded
                                         by any such Credit  Enhancement will be
                                         limited.  If Owners of  Securities  are
                                         materially    dependent   upon   Credit
                                         Enhancement   for  timely  payments  of
                                         interest  and/or   principal  on  their
                                         Securities,   the  related   Prospectus
                                         Supplement  will  include  information,
                                         including    financial     information,
                                         concerning  the provider of such Credit
                                         Enhancement.  See "Credit  Enhancement"
                                         herein.

Book Entry Registration...............   Securities  of one or more classes of a
                                         series may be issued in book entry form
                                         ("Book Entry  Securities")  in the name
                                         of  a  clearing   agency  (a  "Clearing
                                         Agency") registered with the Securities
                                         and   Exchange   Commission,   or   its
                                         nominee.  Transfers and pledges of Book
                                         Entry   Securities  may  be  made  only
                                         through  entries  on the  books  of the
                                         Clearing Agency in the name of brokers,
                                         dealers,  banks and other organizations
                                         eligible to maintain  accounts with the
                                         Clearing   Agency   ("Clearing   Agency
                                         Participants")   or   their   nominees.
                                         Transfers and pledges by purchasers and
                                         other  beneficial  owners of Book Entry
                                         Securities  ("Beneficial Owners") other
                                         than Clearing Agency  Participants  may
                                         be  effected   only  through   Clearing
                                         Agency Participants.  All references to
                                         the  Owners of  Securities  shall  mean
                                         Beneficial   Owners   to   the   extent
                                         Beneficial  Owners may  exercise  their
                                         rights   through  a  Clearing   Agency.
                                         Except as  otherwise  specified in this
                                         Prospectus  or  a  related   Prospectus
                                         Supplement,  the term "Owners" shall be
                                         deemed to  include  Beneficial  Owners.
                                         See "Risk Factors -- Book
                                        4
<PAGE>
                                         Entry Registration" and "Description of
                                         the    Securities    -    Book    Entry
                                         Registration" herein.

Certain Federal Income Tax
    Consequences......................   Federal  income tax  consequences  will
                                         depend on, among other factors, whether
                                         one or more elections are made to treat
                                         a Trust or specified  portions  thereof
                                         as a "real estate  mortgage  investment
                                         conduit"  ("REMIC")  under the Internal
                                         Revenue  Code of 1986,  as amended (the
                                         "Code"),  or, if no REMIC  election  is
                                         made,   whether  the   Securities   are
                                         considered  to  be  debt   obligations,
                                         Standard      Securities,      Stripped
                                         Securities  or  Partnership  Interests.
                                         The related  Prospectus  Supplement for
                                         each series of Securities  will specify
                                         whether a REMIC  election will be made.
                                         See   "Certain   Federal   Income   Tax
                                         Consequences" herein and in the related
                                         Prospectus Supplement.

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

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

Use of Proceeds.......................   Substantially all the net proceeds from
                                         the sale of a series of Securities will
                                         be  applied  to  the  purchase  of  the
                                         Mortgage   Assets  included  or  to  be
                                         included  in the  related  Trust (or to
                                         reimburse the amounts  previously  used
                                         to effect such purchase),  the costs of
                                         carrying the Mortgage Assets until sale
                                         of the  Securities  and  to  pay  other
                                         expenses. See "Use of Proceeds" herein.
                                        5
<PAGE>
Rating................................   It is a  condition  to the  issuance of
                                         each  class  of  Securities  that  each
                                         class of the  Securities of such Series
                                         be  rated  by one or  more  of  Moody's
                                         Investors  Service,  Inc.  ("Moody's"),
                                         Standard  &  Poor's  Ratings   Services
                                         ("S&P")  and Fitch  Investors  Service,
                                         Inc.   ("Fitch"   and  each  of  Fitch,
                                         Moody's and S&P, a "Rating  Agency") in
                                         one  of  their  four   highest   rating
                                         categories; provided, however, that one
                                         or   more   classes   of   Subordinated
                                         Securities and Residual Securities need
                                         not be so rated.  A security  rating is
                                         not a  recommendation  to buy,  sell or
                                         hold  securities  and may be subject to
                                         revision or  withdrawal at any time. No
                                         person is  obligated  to  maintain  any
                                         rating    on   any    Security,    and,
                                         accordingly,  there can be no assurance
                                         that the ratings  assigned to any class
                                         of  Securities  upon  initial  issuance
                                         thereof   will   not  be   lowered   or
                                         withdrawn  by a  Rating  Agency  at any
                                         time  thereafter.  If a  rating  of any
                                         class  of  Securities  of a  Series  is
                                         revised or withdrawn,  the liquidity of
                                         such   class  of   Securities   may  be
                                         adversely  affected.  In  general,  the
                                         ratings  address credit risk and do not
                                         represent   any   assessment   of   the
                                         likelihood   or   rate   of   principal
                                         prepayments.  See "Risk Factors" herein
                                         and "Ratings" in the related Prospectus
                                         Supplement.

Risk Factors..........................   Investment  in the  Securities  will be
                                         subject  to one or more  risk  factors,
                                         including  declines  in  the  value  of
                                         Mortgaged  Properties,   prepayment  of
                                         Mortgage   Loans,   higher   risks   of
                                         defaults   on   particular   types   of
                                         Mortgage Loans, limitations on security
                                         for the Mortgage Loans,  limitations on
                                         credit  enhancement,   consumer  credit
                                         laws  affecting  the  Mortgage  Assets,
                                         interest  rates on the Mortgage  Assets
                                         resetting at  different  times or using
                                         different  indices than the Securities,
                                         availability   of  Mortgage  Assets  to
                                         satisfy  Pre-Funding   Agreements   and
                                         various   other   factors.   See  "Risk
                                         Factors"  herein  and  in  the  related
                                         Prospectus Supplement.
                                        6
<PAGE>
                                  RISK FACTORS

         Prospective   investors  should  consider,   among  other  things,  the
following risk factors in connection with the purchase of the Securities:

         Declining  Real  Estate  Market;  Geographic   Concentration.   If  the
residential  real  estate  market in general  or a regional  or local area where
Mortgage  Assets  for a Trust are  concentrated  should  experience  an  overall
decline in property values, a significant downturn in economic conditions,  or a
natural  disaster,  rates of  delinquencies,  foreclosures  and losses  could be
higher than those now generally experienced in the mortgage lending industry.
See "The Trusts - Mortgage Loans" herein.

         Limited  Obligations.  The Securities will not represent an interest in
or  obligation  of the  Depositor.  The  Securities  of each  series will not be
insured  or  guaranteed  by  any  government  agency  or  instrumentality,   the
Depositor, any Servicer or the Seller.

         Prepayment   Considerations;   Optional  Termination.   The  prepayment
experience  on  Mortgage  Loans or  Contracts  constituting  or  underlying  the
Mortgage  Assets  will  affect  the  average  life of each  class of  Securities
relating to a Trust.  Prepayments  may be  influenced  by a variety of economic,
geographic, social and other factors, including changes in interest rate levels.
In general,  if mortgage  interest rates fall,  the rate of prepayment  would be
expected to increase.  Conversely,  if mortgage interest rates rise, the rate of
prepayment would be expected to decrease.  Other factors affecting prepayment of
mortgage loans include changes in housing needs, job transfers, unemployment and
servicing  decisions.  See "Prepayment and Yield  Considerations" in the related
Prospectus Supplement. In addition,  investors in the Securities should be aware
that the  Servicer,  the Seller,  or, if  specified  in the  related  Prospectus
Supplement,  the Owners of a Class of  Securities  or a credit  enhancer  may at
their  respective  options  effect early  retirement  of a series of  Securities
through  the  purchase  of  Mortgage   Assets  from  the  related   Trust.   See
"Administration-Termination" herein.

         Risk of Higher Default Rates for Mortgage Loans with Balloon  Payments.
A portion of the aggregate  principal  balance of the Mortgage Loans at any time
may be "balloon loans" that provide for the payment of the unamortized principal
balance of such Mortgage Loan in a single payment at maturity ("Balloon Loans").
Such Balloon Loans provide for equal monthly  payments,  consisting of principal
and interest,  generally based on a 30- year amortization schedule, and a single
payment of the remaining  balance of the Balloon Loan  generally 5, 7, 10, or 15
years after  origination.  Amortization  of a Balloon  Loan based on a scheduled
period that is longer than the term of the loan results in a remaining principal
balance at maturity  that is  substantially  larger  than the regular  scheduled
payments.  The  Depositor  does not have any  information  regarding the default
history or prepayment history of payments on Balloon Loans. Because borrowers of
Balloon Loans are required to make substantial single payments upon maturity, it
is possible that the default risk  associated  with the Balloon Loans is greater
than that associated with fully-amortizing Mortgage Loans.

         Security Interests and Other Aspects of the Contracts. Contracts may be
secured by a security  interest in a Manufactured  Home.  Perfection of security
interests in the  Manufactured  Homes and  enforcement of rights to realize upon
the value of the Manufactured  Homes as collateral for the Contracts are subject
to a number of Federal and state laws,  including the Uniform Commercial Code as
adopted in each state and each state's certificate of title statutes.  The steps
necessary to perfect the security interest in a Manufactured Home will vary from
state  to  state.  Because  of  the  expense  and  administrative  inconvenience
involved, no party will be required to amend any certificates of title to change
the lienholder specified therein to the Trustee and no party will be required to
deliver any  certificate  of title to the Trustee or note thereon the  Trustee's
interest. Consequently, in some states, in the absence of such an amendment, the
assignment to the Trustee of the security  interest in the Manufactured Home may
not be effective  or such  security  interest  may not be perfected  and, in the
absence of such  notation or  delivery to the  Trustee,  the  assignment  of the
security  interest  in  the  Manufactured  Home  may  not be  effective  against
creditors  of the  previous  owner  of the  related  Contract  or a  trustee  in
bankruptcy  of such  previous  owner.  In addition,  numerous  Federal and state
consumer  protection laws impose requirements on lending under conditional sales
contracts and installment loan agreements such as the Contracts, and the failure
by the  lender or seller of goods to comply  with such  requirements  could give
rise to liabilities of assignees for amounts due under such agreements
                                        7
<PAGE>
and  claims by such  assignees  may be  subject  to  set-off as a result of such
lender's  or  seller's  noncompliance.  These laws would apply to the Trustee as
assignee of the  Contracts.  Each Seller of  Contracts  will  warrant  that each
Contract sold by it complies with all  requirements of law and will make certain
warranties relating to the validity, subsistence, perfection and priority of the
security interest in each Manufactured Home securing a Contract. A breach of any
such warranty that  materially  adversely  affects any Contract  would create an
obligation  of the Seller to  repurchase  such  Contract  unless  such breach is
cured.  If any related  Credit  Enhancement is exhausted and recovery of amounts
due on the  Contracts is dependent on  repossession  and resale of  Manufactured
Homes securing  Contracts  that are in default,  certain other factors may limit
the ability of the Trust to realize upon the Manufactured Homes or may limit the
amount  realized to less than the amount due. See "Certain  Legal Aspects of the
Mortgage Assets - The Contracts" herein.

         Limited  Liquidity.  There will be no market for the  Securities of any
series  prior to the  issuance  thereof,  and there can be no  assurance  that a
secondary  market will  develop  or, if it does  develop,  that it will  provide
liquidity of investment or will continue for the life of the  Securities of such
series.  The  market  value of some or all of the  classes  of  Securities  will
fluctuate with changes in prevailing rates of interest.  Consequently,  the sale
of  Securities  in any market  that may  develop  may be at a discount  from the
principal amount or purchase price. Owners of Securities generally have no right
to  request  redemption  of  Securities,  and  the  Securities  are  subject  to
redemption  only  under  the  limited  circumstances  described  in the  related
Prospectus Supplement

         Limited  Assets.  Owners of  Securities  of each  series must rely upon
distributions on the related  Mortgage Assets,  together with the other specific
assets  pledged for the benefit of such series  (which  assets may be subject to
release  from such pledge prior to payment in full of the  Securities),  for the
payment of  principal  of, and interest  on, that series of  Securities.  If the
assets   comprising  the  Trust  are  insufficient  to  make  payments  on  such
Securities,  no other assets of the  Depositor  will be available for payment of
the  deficiency.  Because  payments of  principal  will be applied to classes of
outstanding  Securities  of a series in the  priority  specified  in the related
Prospectus Supplement, a deficiency may have a disproportionately greater effect
on the Securities of classes having lower priority in payment. In addition,  due
to the priority of payments and the allocation of losses,  defaults  experienced
on the  assets  comprising  a Trust  may  have a  disproportionate  effect  on a
specified class or classes within such series.

         Limitations,  Reduction and Substitution of Credit Enhancement.  Credit
Enhancement may be provided in one or more of the forms described in the related
Prospectus  Supplement,  including,  but not  limited to,  prioritization  as to
payments  of one or more  classes  of such  series,  a Mortgage  Pool  Insurance
Policy,  a Financial  Guaranty  Insurance  Policy,  a Special  Hazard  Insurance
Policy,  a  bankruptcy  bond,  one  or  more  Reserve  Funds,  other  insurance,
guaranties and similar instruments and agreements,  or any combination  thereof.
Regardless  of the Credit  Enhancement  provided,  the amount of coverage may be
limited in amount and in most cases  will be subject to  periodic  reduction  in
accordance with a schedule or formula.  Furthermore, such Credit Enhancement may
provide only very limited coverage as to certain types of losses and may provide
no coverage as to certain other types of losses. The Trustee may be permitted to
reduce,  terminate or substitute all or a portion of the Credit  Enhancement for
any series of Securities,  if the applicable  rating agencies  indicate that the
then-current rating thereof will not be adversely affected.

         Original  Issue  Discount.  All the Compound  Interest  Securities  and
Stripped  Securities that are entitled only to interest  distributions  will be,
and certain of the other  Securities may be, issued with original issue discount
for federal  income tax  purposes.  An Owner of a Security  issued with original
issue  discount will be required to include  original issue discount in ordinary
gross  income for  federal  income tax  purposes  as it  accrues,  in advance of
receipt of the cash attributable to such income.  Accrued but unpaid interest on
such  Securities  generally  will be treated as original issue discount for this
purpose.   Moreover,  the  calculation  of  original  issue  discount  on  REMIC
Securities (as defined herein) is subject to  uncertainties  because of the lack
of  guidance  from the  Internal  Revenue  Service  under  applicable  statutory
provisions.  See "Certain  Federal Income Tax  Consequences - Federal Income Tax
Consequences for REMIC Securities," "- Taxation of Regular Securities - Variable
Rate Regular  Securities,"  "Certain  Federal Income Tax  Consequences - Federal
Income Tax  Consequences  for Securities as to Which No REMIC Election Is Made -
Standard Securities," and "Certain Federal Income Tax Consequences - Premium and
Discount" and "- Stripped Securities" herein.
                                        8
<PAGE>
         Book Entry  Registration.  Because  transfers and pledges of Book Entry
Securities  may be  effected  only  through  book  entries at a Clearing  Agency
through Clearing Agency Participants,  the liquidity of the secondary market for
Book Entry  Securities  may be reduced to the  extent  that some  investors  are
unwilling to hold  Securities in book entry form in the name of Clearing  Agency
Participants  and the ability to pledge Book Entry Securities may be limited due
to lack of a physical  certificate.  Beneficial  Owners of Book Entry Securities
may, in certain cases,  experience delay in the receipt of payments of principal
and  interest  because  such  payments  will be  forwarded by the Trustee to the
Clearing   Agency  who  will  then  forward   payment  to  the  Clearing  Agency
Participants who will thereafter  forward payment to Beneficial  Owners.  In the
event  of  the  insolvency  of  the  Clearing  Agency  or of a  Clearing  Agency
Participant  in whose name  Securities  are recorded,  the ability of Beneficial
Owners to obtain  timely  payment  and (if the  limits of  applicable  insurance
coverage by the Securities Investor Protection  Corporation are exceeded,  or if
such  coverage is  otherwise  unavailable)  ultimate  payment of  principal  and
interest on Book Entry Securities may be impaired.

         The Status of the  Mortgage  Assets in the Event of  Bankruptcy  of the
Seller.  The Seller and the Depositor  intend that the transfers of the Mortgage
Assets from the Seller to the Depositor,  and in turn to the  applicable  Trust,
constitute  sales  rather than  pledges to secure  indebtedness  for  insolvency
purposes.  If,  however,  the Seller  were to become a debtor  under the federal
bankruptcy  code,  it is  possible  that a  creditor,  trustee-in-bankruptcy  or
receiver of the Seller may argue that the sale thereof by the Seller is a pledge
rather than a sale.  This  position,  if argued or  accepted  by a court,  could
result in a delay in or reduction of distributions on the related Securities.

         Junior Lien Mortgage  Loans.  Because  Mortgage Loans secured by junior
(i.e.,  second,  third,  etc.)  liens  are  subordinate  to  the  rights  of the
beneficiaries  under the related  senior deeds of trust or senior  mortgages,  a
decline  in the  residential  real  estate  market  would  adversely  affect the
position of the related Trust as a junior beneficiary or junior mortgagee before
having such an effect on the  position of the related  senior  beneficiaries  or
senior  mortgagees.  A rise in interest rates over a period of time, the general
condition of a Mortgaged  Property and other factors may also have the effect of
reducing  the  value of the  Mortgaged  Property  from the value at the time the
junior  lien  Mortgage  Loan was  originated  and,  as a result,  may reduce the
likelihood that, in the event of a default by the borrower, liquidation or other
proceeds  will be  sufficient  to satisfy  the junior lien  Mortgage  Loan after
satisfaction of any senior liens and the payment of any liquidation expenses.

         Liquidation  expenses with respect to defaulted  Mortgage  Loans do not
vary directly with the  outstanding  principal  balance of the Mortgage Loans at
the time of default. Therefore,  assuming that a Servicer took the same steps in
realizing  upon  defaulted  Mortgage  Loans  having  small  remaining  principal
balances as in the case of  defaulted  Mortgage  Loans having  larger  principal
balances,  the amount realized after expenses of liquidation would be smaller as
a percentage of the outstanding principal balance of the smaller Mortgage Loans.
To the extent the average  outstanding  principal balances of the Mortgage Loans
in a Trust are relatively  small,  realizations net of liquidation  expenses may
also be relatively small as a percentage of the principal amount of the Mortgage
Loans.

         Reliance on Management of the Timeshare Unit.  Unlike most conventional
single-family  residential  properties,   the  value  of  a  timeshare  unit  is
substantially  dependent on the management of the resort property in which it is
located.  Management  of timeshare  resort  properties  includes  operation of a
reservation  system,  maintenance  of the physical  structure,  refurbishing  of
individual  units,  maintenance and management of common areas and  recreational
facilities,  and  facilitating  the  rental  of  individual  units on  behalf of
timeshare  owners.  In  addition,  timeshare  units,  which  are  purchased  for
intervals of one or more specified  weeks each year, are marketed as the owner's
purchase of future vacation  opportunities rather than as a primary residence, a
second home or an  investment.  Accordingly,  while  Mortgagors are obligated to
make payments under their Mortgage Loan irrespective of any defect in, damage to
or  change  in  conditions  (such as poor  management,  faulty  construction  or
physical,   social  or  environmental  conditions)  relating  to  the  timeshare
properties,  any such  defect,  damage or change in  conditions  could result in
delays in  payment  or in  defaults  by  Mortgagors  whose  timeshare  units are
affected.

         Limitations on Interest Payments and Foreclosures. Generally, under the
terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as amended (the
"Relief Act"),  or similar state  legislation,  a Mortgagor who enters  military
service  after  the  origination  of the  related  Mortgage  Loan  (including  a
Mortgagor who is a member of the National  Guard or is in reserve  status at the
time of the origination of the Mortgage Loan and is later called to active
                                        9
<PAGE>
duty) may not be charged  interest  (including fees and charges) above an annual
rate of 6% during the period of such  Mortgagor's  active duty status,  unless a
court orders otherwise upon application of the lender.  It is possible that such
action could have an effect, for an indeterminate period of time, on the ability
of the related  Servicer to collect  full  amounts of interest on certain of the
Mortgage  Loans.  In  addition,  the Relief Act imposes  limitations  that would
impair the ability of the related Servicer to foreclose on an affected  Mortgage
Loan during the  Mortgagor's  period of active duty status.  Thus,  in the event
that such a  Mortgage  Loan goes into  default,  there may be delays  and losses
occasioned by the  inability to realize upon the Mortgaged  Property in a timely
fashion.

         Limited  Nature of Ratings.  It is a condition  to the  issuance of the
Securities  that each class of  Securities  be rated in one of the four  highest
rating  categories  by one or more of  Moody's,  S&P or Fitch.  See  "Summary of
Prospectus-Ratings"  herein. A security rating is not a  recommendation  to buy,
sell or hold  securities  and may be subject to  revision or  withdrawal  at any
time.  No person is obligated to maintain  the rating on any  Certificate,  and,
accordingly, there can be no assurance that the ratings assigned to any class of
Securities on the date on which such Securities are initially issued will not be
lowered or withdrawn by a Rating Agency at any time thereafter. In the event any
rating is revised or withdrawn,  the liquidity of the related  Securities may be
adversely  affected.  Issuance of any of the  Securities in book-entry  form may
reduce the liquidity of such Securities in the secondary  trading market because
investors may be unwilling to purchase  Securities  for which they cannot obtain
physical securities.

         Applicable  Legal and Regulatory  Risks.  Applicable  federal and state
laws  generally  regulate  interest  rates and other  charges,  require  certain
disclosures,  prohibit unfair and deceptive practices, regulate debt collection,
and require  licensing of the  originators  of the mortgage loans and contracts.
Depending on the provisions of the  applicable  law and the specified  facts and
circumstances  involved,  violations of those laws,  policies and principles may
limit the ability to collect all or part of the  principal of or interest on the
Mortgage Loans and Contracts and may entitle the borrower to a refund of amounts
previously  paid.  In addition,  many state and local  authorities  have imposed
stringent  restrictions  on the  operations of timeshare  developers,  including
requirements of filing  registration  statements and  advertising  material with
state  regulatory  authorities  regarding  timeshare  units  being  offered  and
permitting  the right to rescind an  executed  contract  within  specified  time
periods and possibly  permitting  such  purchasers to recover  damages from such
timeshare  developers.  Such  remedies  could  adversely  affect the  quality of
management of the related resort,  in particular,  the ability of the management
of the related  resorts to minimize  losses through  remarketing  efforts and/or
through the  assumption  programs.  See "Certain  Legal  Aspects of the Mortgage
Assets" herein.


                          DESCRIPTION OF THE SECURITIES

         Each Trust will be created pursuant to an Agreement  entered into among
the Depositor,  the Trustee, the Master Servicer, if any, and the Servicer.  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.
Securities  which  represent  beneficial  interests  in the Trust will be issued
pursuant to the Agreement.  Securities  which represent debt  obligations of the
Trust  will be  issued  pursuant  to an  Indenture  between  the  Trust  and the
Indenture  Trustee.  The  following  summaries and the summaries set forth under
"Administration"   describe  certain  provisions  relating  to  each  series  of
Securities.  The Prospectus  Supplement for a series of Securities will describe
the specific  provisions  relating to such series. Such summaries do not purport
to be  complete  and are  subject  to, and are  qualified  in their  entirety by
reference to, all the provisions of the Agreement for each series of Securities.
The Depositor will provide Owners,  without charge, on written request a copy of
the Agreement for the related  series.  Requests  should be addressed to AMRESCO
Residential  Securities  Corporation,  700 N. Pearl Street,  Suite 2400, Dallas,
Texas 75201. The Agreement relating to a series of Securities will be filed with
the Securities and Exchange Commission within 15 days after the date of issuance
of such series of Securities (the "Delivery Date").

         The  Securities  of a series will be entitled to payment  only from the
assets  of the  Trust  and any  other  assets  pledged  for the  benefit  of the
Securities  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, the
                                       10
<PAGE>
Trustee, the Master Servicer,  if any, any Servicer or any affiliate thereof and
will not be guaranteed by any governmental agency. See "The Trusts" herein.

         The  Mortgage  Assets  relating to a series of  Securities,  other than
Title  I  Loans  and  GNMA  MBS,  will  not  be  insured  or  guaranteed  by any
governmental  entity and, to the extent that delinquent payments on or losses in
respect  of  defaulted  Mortgage  Assets,  are not  advanced  or paid  from  any
applicable Credit  Enhancement,  such  delinquencies may result in delays in the
distribution  of  payments  on, or losses  allocated  to one or more  classes of
Securities of such series.

General

         The  Securities of each series will be issued either in book entry form
or in fully registered form. The minimum original  denomination of each class of
Securities will be specified in the related Prospectus Supplement.  The original
"Security   Principal  Balance"  of  each  Security  will  equal  the  aggregate
distributions  or payments  allocable  to  principal  to which such  Security is
entitled and  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.

         Except as described below under "Book Entry  Registration" with respect
to Book Entry Securities, the Securities of each series will be transferable and
exchangeable  on a "Security  Register" to be maintained at the corporate  trust
office or such  other  office  or agency  maintained  for such  purposes  by the
Trustee or the Indenture  Trustee.  The Trustee or the Indenture Trustee will be
appointed  initially as the "Security  Registrar"  and no service charge will be
made for any registration of transfer or exchange of Securities,  but payment of
a sum sufficient to cover any tax or other governmental charge may be required.

         Under  current  law the  purchase  and  holding of  certain  classes of
Securities may result in "prohibited  transactions"  within the meaning of ERISA
and the Code. See "ERISA  Considerations"  herein and in the related  Prospectus
Supplement. Transfer of Securities of such a class will not be registered unless
the transferee (i) executes a representation  letter stating 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 Servicer or the  Depositor to any  obligation  or liability in
addition to those undertaken in the Agreement.

         As to each  series,  one or more  elections  may be made to  treat  the
related Trust or designated  portions  thereof as a REMIC for federal income tax
purposes.  The  related  Prospectus  Supplement  will  specify  whether  a REMIC
election is to be made.  Alternatively,  the  Agreement for a series may provide
that a REMIC  election  may be made at the  discretion  of the  Depositor or the
Servicer and may only be made if certain conditions are satisfied.  See "Certain
Federal Income Tax Considerations"  herein. 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 Owners of Securities 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 "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 Servicer,  the Trustee,  an
Owner of  Residual  Securities  or another  person as  specified  in the related
Prospectus Supplement 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 person so  specified  will be  entitled  to
reimbursement for any such payment.

Classes of Securities

         Each series of  Securities  will be issued in one or more classes which
will evidence a beneficial  ownership  interest in, or a debt obligation payable
from, the assets of the Trust that are allocable to (i) principal of such class
                                       11
<PAGE>
of  Securities  and  (ii)  interest  on such  Securities.  If  specified  in the
Prospectus  Supplement,  one or more  classes  of a  series  of  Securities  may
evidence a beneficial  ownership interest in, or a debt obligation payable from,
separate groups of assets included in the related Trust.

         The  Securities  will have an  aggregate  original  Security  Principal
Balance equal to the aggregate unpaid  principal  balance of the Mortgage Assets
(plus,  amounts held in a  Pre-Funding  Account,  if any) as of the time and day
prior to creation of the Trust  specified in the related  Prospectus  Supplement
(the  "Cut-Off  Date")  after  deducting  payments of  principal  due before the
Cut-Off Date and will bear interest at rates which, on a weighted basis, will be
equal to the Pass-Through  Rate. The  Pass-Through  Rate will equal the weighted
average  rate of  interest  borne by the  related  Mortgage  Assets,  net of the
aggregate  servicing fees,  amounts allocated to the residual  interests and any
other  amounts as are  specified  in the  Prospectus  Supplement.  The  original
Security  Principal Balance (or Notional Principal Balance) of the Securities of
a  series  and the  interest  rate on the  classes  of such  Securities  will be
determined in the manner specified in the Prospectus Supplement.

         Each class of Securities that is entitled to distributions allocable to
interest  will bear interest at a fixed rate or a rate that is subject to change
from time to time (a) in  accordance  with a schedule,  (b) by  reference  to an
index, or (c) otherwise (each, a "Security  Interest Rate"). One or more classes
of Securities may provide for interest that accrues but is not currently payable
("Compound Interest Securities"). With respect to any class of Compound Interest
Securities,  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.

         A series of Securities may include one or more classes entitled only to
distributions or payments (i) allocable to interest, (ii) allocable to principal
(and  allocable  as  between  scheduled  payments  of  principal  and  Principal
Prepayments,  as defined  below),  or (iii)  allocable  to both  principal  (and
allocable as between scheduled payments of principal and Principal  Prepayments)
and interest.  A series of  Securities  may consist of one or more classes as to
which  distributions  or  payments  will  be  allocated  (i)  on  the  basis  of
collections  from  designated  portions  of the  assets  of the  Trust,  (ii) in
accordance  with a schedule or formula,  (iii) in relation to the  occurrence of
events,  or (iv)  otherwise.  The timing and  amounts of such  distributions  or
payments may vary among classes, over time or otherwise.

         A series of  Securities  may include one or more  Classes of  Scheduled
Amortization  Securities  and  Companion  Securities.   "Scheduled  Amortization
Securities" are Securities with respect to which payments of principal are to be
made in specified  amounts on  specified  Distribution  Dates,  to the extent of
funds available on such Distribution Date. "Companion Securities" are Securities
which  receive  payments of all or a portion of any funds  available  on a given
Distribution  Date  which are in excess of  amounts  required  to be  applied to
payments on Scheduled Amortization Securities on such Distribution Date. Because
of the manner of application  of payments of principal to Companion  Securities,
the weighted  average lives of Companion  Securities of a series may be expected
to be more sensitive to the actual rate of prepayments on the Mortgage Assets in
the  related  Trust  than will the  Scheduled  Amortization  Securities  of such
series.

         One or more  series of  Securities  may  constitute  series of "Special
Allocation  Securities",  which  may  include  Senior  Securities,  Subordinated
Securities, Priority Securities and Non-Priority Securities. As specified in the
related Prospectus Supplement for a series of Special Allocation Securities, the
timing and/or priority of payments of principal and/or interest may favor one or
more classes of Securities  over one or more other classes of  Securities.  Such
timing and/or  priority may be modified or reordered  upon the occurrence of one
or more  specified  events.  Losses  on  Trust  assets  for such  series  may be
disproportionately borne by one or more classes of such series, and the proceeds
and distributions  from such assets may be applied to the payment in full of one
or more classes within such series before the balance,  if any, of such proceeds
are  applied to one or more other  classes  within  such  series.  For  example,
Special  Allocation  Securities  in a  series  may be  comprised  of one or more
classes of Senior  Securities  having a priority  in right to  distributions  of
principal and interest over one or more classes of Subordinated Securities, as a
form of Credit Enhancement.  See "Credit  Enhancement -- Subordination"  herein.
Typically,  the  Subordinated  Securities  will  carry a  rating  by the  rating
agencies  lower than that of the Senior  Securities.  In  addition,  one or more
classes of Securities  ("Priority  Securities") may be entitled to a priority of
distributions  of  principal  or interest  from assets in the Trust over another
class of Securities ("Non-Priority
                                       12
<PAGE>
Securities"),  but  only  after  the  exhaustion  of  other  Credit  Enhancement
applicable to such series. The Priority  Securities and Non-Priority  Securities
nonetheless may be within the same rating category.

Distributions of Principal and Interest

         General.  Distributions  of principal  and interest will be made to the
extent of funds  available  therefor,  on the dates  specified in the Prospectus
Supplement  (each,  a  "Distribution  Date") to the  persons in whose  names the
Securities are  registered  (the "Owners") at the close of business on the dates
specified in the Prospectus  Supplement (each, a "Record Date"). With respect to
Securities other than Book Entry Securities, distributions will be made by check
or money order mailed to the person entitled thereto at the address appearing in
the Security Register or, if specified in the Prospectus Supplement, in the case
of Securities  that are of a certain  minimum  denomination  as specified in the
Prospectus Supplement,  upon written request by the Owner of a Security, by wire
transfer  or by such  other  means as are agreed  upon with the person  entitled
thereto;  provided,  however,  that the final  distribution in retirement of the
Securities   (other  than  Book  Entry   Securities)  will  be  made  only  upon
presentation  and  surrender  of the  Securities  at the office or agency of the
Trustee specified in the notice of such final distribution. With respect to Book
Entry  Securities,  such  payments  will be made as described  below under "Book
Entry Registration".

         Distributions  will be made out of, and only to the extent of, funds in
a separate account  established and maintained for the benefit of the Securities
of the related  series (the  "Security  Account"  with respect to such  series),
including any funds  transferred  from any related Reserve Fund.  Amounts may be
invested in the  Eligible  Investments  specified  herein and in the  Prospectus
Supplement, and all income or other gain from such investments will be deposited
in the related  Security  Account and may be available  to make  payments on the
Securities of the applicable series on the next succeeding  Distribution Date or
pay other amounts owed by the Trust.

         Distributions  of  Interest.  Interest  will  accrue  on the  aggregate
Security  Principal  Balance  (or, in the case of  Securities  entitled  only to
distributions  allocable to interest,  the aggregate  Notional Principal Balance
(as defined  below)) of each class of  Securities  entitled to interest from the
date, at the applicable  Security  Interest Rate and for the periods  (each,  an
"Interest Accrual Period") specified in the Prospectus Supplement. The aggregate
Security Principal Balance of any class of Securities  entitled to distributions
of principal will be the aggregate  original Security  Principal Balance of such
class of Securities,  reduced by all distributions allocable to principal,  and,
in the case of Compound Interest  Securities,  increased by all interest accrued
but not then distributable on such Compound Interest Securities. With respect to
a class of Securities entitled only to distributions allocable to interest, such
interest will accrue on a notional  principal  balance (the "Notional  Principal
Balance") of such class,  computed solely for purposes of determining the amount
of interest accrued and payable on such class of Securities.

         To the extent funds are available  therefor,  interest  accrued  during
each Interest  Accrual  Period on each class of Securities  entitled to interest
(other than a class of Compound  Interest  Securities)  will be distributable on
the  Distribution  Dates  specified  in  the  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
Prospectus  Supplement.  Distributions  of  interest  on each class of  Compound
Interest  Securities  will  commence  only  after the  occurrence  of the events
specified in the  Prospectus  Supplement  and, prior to such time, the aggregate
Security  Principal  Balance (or  Notional  Principal  Balance) of such class of
Compound  Interest  Securities,  will increase on each  Distribution Date by the
amount of interest  that accrued on such class of Compound  Interest  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 Compound
Interest Securities will thereafter accrue interest on its outstanding  Security
Principal Balance (or Notional Principal Balance) as so adjusted.

         Distributions of Principal.  The 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.

         One or more classes of  Securities  may be entitled to receive all or a
disproportionate  percentage of the payments of principal  which are received on
the related Mortgage Assets in advance of their scheduled due dates
                                       13
<PAGE>
and are not accompanied by amounts representing scheduled interest due after the
month of such payments ("Principal  Prepayments").  Any such allocation may have
the effect of accelerating the  amortization of such Securities  relative to the
interests evidenced by the other Securities.

         Unscheduled Distributions. The Securities of a series may be subject to
receipt of distributions  before the next scheduled  Distribution Date under the
circumstances  and in the manner  described below and in the related  Prospectus
Supplement.  If applicable,  such unscheduled  distributions will be made on the
Securities  of a series on the date and in the amount  specified  in the related
Prospectus  Supplement if, due to substantial  payments of principal  (including
Principal  Prepayments) on the related Mortgage Assets, low rates then available
for reinvestment of such payments or both, it is determined,  based on specified
assumptions,  that the  amount  anticipated  to be on  deposit  in the  Security
Account for such series on the next related Distribution Date, together with, if
applicable,  any amounts available to be withdrawn from any related Reserve Fund
or  from  any  other  Credit  Enhancement  provided  for  such  series,  may  be
insufficient  to  make  required   distributions   on  the  Securities  on  such
Distribution  Date.  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 and will include interest at the applicable  Security Interest
Rate  (if  any) on the  amount  of the  unscheduled  distribution  allocable  to
principal for the period and to the date specified in the Prospectus Supplement.

         All   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
except as  otherwise  stated in the related  Prospectus  Supplement,  and,  with
respect to Securities of the same class, unscheduled  distributions of principal
will be made on a pro rata basis. Notice of any unscheduled distribution will be
given by the Trustee prior to the date of such distribution.

Book Entry Registration

         Securities may be issued as Book Entry  Securities and held in the name
of a Clearing Agency  registered with the Securities and Exchange  Commission or
its nominee.  Transfers  and pledges of Book Entry  Securities  may be made only
through  entries  on the books of the  Clearing  Agency in the name of  Clearing
Agency Participants or their nominees.  Clearing Agency Participants may also be
Beneficial Owners of Book Entry Securities.

         Purchasers  and  other  Beneficial  Owners  may  not  hold  Book  Entry
Securities directly but may hold, transfer or pledge their ownership interest in
the  Securities  only  through   Clearing  Agency   Participants.   Furthermore,
Beneficial  Owners will  receive all payments of  principal  and  interest  with
respect  to the  Securities  and,  if  applicable,  may  request  redemption  of
Securities,   only  through  the  Clearing   Agency  and  the  Clearing   Agency
Participants.  Beneficial  Owners will not be registered Owners of Securities or
be entitled to receive  definitive  certificates  representing  their  ownership
interest  in the  Securities  except  under the limited  circumstances,  if any,
described in the related Prospectus  Supplement.  See "Risk Factors - Book Entry
Registration" herein.

         If  Securities  of a series are issued as Book  Entry  Securities,  the
Clearing  Agency will be required to make book entry  transfers  among  Clearing
Agency Participants,  to receive and transmit payments of principal and interest
with  respect to the  Securities  of such  series,  and to receive and  transmit
requests  for  redemption  with  respect  to such  Securities.  Clearing  Agency
Participants with whom Beneficial Owners have accounts with respect to such Book
Entry  Securities  will be similarly  required to make book entry  transfers and
receive  and  transmit  payments  and  redemption  requests  on  behalf of their
respective Beneficial Owners.  Accordingly,  although Beneficial Owners will not
be registered Owners of Securities and will not possess physical certificates, a
method will be provided whereby Beneficial Owners may receive payments, transfer
their  interests,  submit  redemption  requests and receive the reports provided
herein.

List of Owners of Securities

         Upon written  request of a specified  number or percentage of interests
of Owners of  Securities  of record of a series of  Securities  for  purposes of
communicating  with other Owners of  Securities  with respect to their rights as
Owners of Securities, the Trustee will afford such Owners access during business
hours to the most recent list
                                       14
<PAGE>
of Owners of Securities of that series held by the Trustee. With respect to Book
Entry  Securities,  the only named Owner on the  Security  Register  will be the
Clearing Agency.

         Neither the Agreement nor the Trust Indenture, if any, will not provide
for the holding of any annual or other meetings of Owners of Securities.

                                   THE TRUSTS

         The Trust for a series of Securities  will consist of: (i) the Mortgage
Assets (subject, if specified in the related Prospectus  Supplement,  to certain
exclusions,  such as a portion of the mortgage  interest rate being  retained by
the Seller and not sold to the Trust)  received on and after the related Cut-Off
Date;  (ii)  amounts,  if any,  deposited in a  Pre-Funding  Account;  (iii) all
payments  (subject,  if  specified  in the  Prospectus  Supplement,  to  certain
exclusions,  such as the  retention  by the Seller of  payments  due and accrued
before the  related  Cut-Off  Date but  collected  after such  Cut-Off  Date) in
respect of such Mortgage Assets, which may be adjusted,  to the extent specified
in the  related  Prospectus  Supplement,  in the case of  interest  payments  on
Mortgage Assets,  to the Pass-Through  Rate; (iv) if specified in the Prospectus
Supplement,  reinvestment  income on such payments;  (v) with respect to a Trust
that includes Mortgage Loans, or Contracts, all property acquired by foreclosure
or deed in lieu  of  foreclosure  with  respect  to any  such  Mortgage  Loan or
Contract;  (vi) certain  rights of the Trustee,  the  Depositor and the Servicer
under any insurance  policies,  hazard  insurance or surety bonds required to be
maintained in respect of the related Mortgage Assets;  and (vii) if so specified
in the Prospectus Supplement, one or more forms of Credit Enhancement.

         The Securities of each series will be entitled to payment only from the
assets of the related Trust and any other assets  pledged  therefor and will not
be entitled to payments in respect of the assets of any other trust  established
by the Depositor.

         Mortgage  Assets may be acquired by the  Depositor  from  affiliated or
unaffiliated  originators.  The following is a brief description of the Mortgage
Assets expected to be included in the Trusts. If specific information respecting
the Mortgage  Assets is not known at the time the related  series of  Securities
initially are 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.  A copy of the Agreement and, if applicable, a copy of the Indenture
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  Mortgage
Assets  relating to each series of  Securities,  will be attached to the related
Agreement delivered to the Trustee upon delivery of such Securities.

Mortgage Loans

         The Mortgage Loans will be evidenced by promissory notes (the "Mortgage
Notes") secured by mortgages or deeds of trust (the "Mortgages")  creating liens
on residential properties (the "Mortgaged Properties"). Such Mortgage Loans will
be within the broad  classification  of single family  mortgage  loans,  defined
generally as loans on  residences  containing  one to four  dwelling  units.  If
specified  in  the  Prospectus  Supplement,   the  Mortgage  Loans  may  include
cooperative  apartment loans ("Cooperative Loans") secured by security interests
in shares  issued  by  Cooperatives  and in the  related  proprietary  leases or
occupancy agreements granting exclusive rights to occupy specific dwelling units
in such Cooperatives'  buildings, or the Mortgage Loans may be secured by junior
liens on the related  mortgaged  properties,  including  Title I Loans and other
types of home improvement retail installment contracts. The Mortgaged Properties
securing the Mortgage Loans may include  investment  properties and vacation and
second homes,  including timeshare estates.  Each Mortgage Loan will be selected
by the  Depositor  for  inclusion in the Trust from among those  acquired by the
Depositor or  originated or acquired by one or more  affiliated or  unaffiliated
originators, including newly originated loans.

         The Mortgage Loans will be "conventional"  mortgage loans, that is they
will not be insured or guaranteed by any governmental  agency, the principal and
interest on the Mortgage Loans included in the Trust for a series
                                       15
<PAGE>
of  Securities  will be  payable  either on the  first  day of each  month or on
different  scheduled due dates  throughout each month,  and the interest will be
calculated either on a  simple-interest  or actuarial method as described in the
related  Prospectus  Supplement.  When a full  principal  amount  is  paid  on a
Mortgage Loan during a month,  the mortgagor is generally  charged interest only
on the days of the month actually elapsed up to the date of such prepayment,  at
a daily  interest rate that is applied to the  principal  amount of the Mortgage
Loan so prepaid.

         The payment terms of the Mortgage Loans to be included in a Trust for a
series will be described in the related  Prospectus  Supplement  and may include
any  of the  following  features  or  combinations  thereof  or  other  features
described 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,  a rate that is fixed for a
         period  of time or  under  certain  circumstances  and  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
         Mortgage Loan for such periods and under such  circumstances  as may be
         specified  in the related  Prospectus  Supplement.  Mortgage  Loans may
         provide for the payment of interest at a rate lower than the  specified
         mortgage rate for a period of time or for the life of the Mortgage Loan
         with the amount of any  difference  contributed  from funds supplied by
         the seller of the Mortgaged Property or another source.

                  (b)  Principal may be payable on a level debt service basis to
         fully  amortize the Mortgage  Loan over its term,  may be calculated on
         the basis of an amortization  schedule that is longer than the original
         term to  maturity  or on an interest  rate that is  different  from the
         interest rate on the Mortgage  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.  Principal may include
         interest that has been  deferred and added to the principal  balance of
         the Mortgage Loan.

                  (c) Monthly  payments of  principal  and interest may be fixed
         for the life of the Mortgage Loan, may increase over a specified period
         of time or may change from period to period. Mortgage 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  Mortgage  Loan or may
         decline over time,  and may be prohibited  for the life of the Mortgage
         Loan or for certain periods ("lockout periods"). Certain Mortgage 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 Mortgage Loans may permit
         prepayments  without  payment  of a fee unless  the  prepayment  occurs
         during   specified  time  periods.   The  Mortgage  Loans  may  include
         "due-on-sale"  clauses which permit the mortgagee to demand  payment of
         the  entire  Mortgage  Loan in  connection  with  the  sale or  certain
         transfers of the related mortgaged  property.  Other Mortgage Loans may
         be  assumable  by  persons  meeting  the then  applicable  underwriting
         standards  of the  Servicer,  or as may be required  by any  applicable
         government program.

         With respect to a series for which the related Trust includes  Mortgage
Loans,  the related  Prospectus  Supplement  may  specify,  among other  things,
information  regarding the interest  rates (the "Mortgage  Rates"),  the average
Principal Balance and the aggregate Principal Balance,  the years of origination
and  original  principal  balances and the original  loan-to-value  ratios.  The
"Principal Balance" of any Mortgage Loan will be the unpaid principal balance of
such  Mortgage  Loan as of the  Cut-Off  Date,  after  deducting  any  principal
payments  due before  the  Cut-Off  Date,  reduced  by all  principal  payments,
including  principal  payments  advanced  pursuant  to  the  related  Agreement,
previously  distributed  with  respect to such  Mortgage  Loan and  reported  as
allocable to principal.

         The  "loan-to-value  ratio" of any Mortgage  Loan will be determined by
dividing  the  principal  amount  of the  Mortgage  Loan by the  original  value
(defined below) of the related Mortgaged Property. The "principal amount" of the
Mortgage Loan, for purposes of  computation  of the  Loan-to-Value  Ratio of any
Mortgage Loan,
                                       16
<PAGE>
will  include any part of an  origination  fee that has been  financed.  In some
instances,  it may also include  amounts which the seller or some other party to
the  transaction  has paid to the  mortgagee,  such as minor  reductions  in the
purchase price made at the closing.  The "original  value" of a Mortgage Loan is
(a) in the case of any purchase money Mortgage Loan, the lesser of (i) the value
of the mortgaged property,  based on an appraisal thereof,  and (ii) the selling
price,  and (b)  otherwise  the  value of the  mortgaged  property,  based on an
appraisal thereof.

         There can be no assurance  that the Original  Value will reflect actual
real estate values during the term of a Mortgage Loan. If the  residential  real
estate market should  experience an overall decline in property values such that
the  outstanding  principal  balances of the  Mortgage  Loans become equal to or
greater  than the  values  of the  Mortgaged  Properties,  the  actual  rates of
delinquencies,  foreclosures and losses could be significantly higher than those
now generally experienced in the mortgage lending industry. In addition, adverse
economic  conditions (which may or may not affect real estate values) may affect
the timely and ultimate payment by mortgagors of scheduled payments of principal
and  interest  on the  Mortgage  Loans and,  accordingly,  the  actual  rates of
delinquencies, foreclosures and losses with respect to the Mortgage Loans.

Contracts

         Contracts  included in the Trust with respect to a series of Securities
will consist of manufactured housing conditional sales contracts and installment
loan agreements or participation interests therein (collectively,  "Contracts").
The Contracts may be conventional  manufactured  housing  contracts or contracts
insured by the FHA, including Title I Contracts,  or partially guaranteed by the
VA. Each Contract is secured by a Manufactured  Home. The Prospectus  Supplement
will specify  whether the Contracts  will be fully  amortizing or have a balloon
payment and whether they will bear interest at a fixed or variable rate.

         The  related  Prospectus  Supplement  may  specify  for  the  Contracts
contained  in the  related  Contract  Pool,  among  other  things,  the  date of
origination of the Contracts;  the annual percentage rates on the Contracts; the
loan-to-value  ratios; the minimum and maximum outstanding  principal balance as
of  the  Cut-Off  Date  and  the  average  outstanding  principal  balance;  the
outstanding  principal  balances of the Contracts included in the Contract Pool;
the original  maturities  of the  Contracts;  and the last  maturity date of any
Contract.

Mortgage-Backed Securities

         "Mortgage-Backed  Securities"  (or "MBS") may include (i) private (that
is,  not   guaranteed  or  insured  by  the  United  States  or  any  agency  or
instrumentality   thereof)  mortgage   participations,   mortgage   pass-through
certificates or other mortgage-backed securities or (ii) certificates insured or
guaranteed by FNMA, FHLMC or GNMA.

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

Other Mortgage Securities

         Other Mortgage  Securities  include other  securities  that directly or
indirectly  represent  an  ownership  interest in, or are secured by and payable
from,   single-family   mortgage  loans  on  real  property  or  mortgage-backed
securities, including residual interests in issuances of collateralized mortgage
obligations  or mortgage  pass-through  certificates,  as well as other types of
mortgage-related assets and securities that may be developed and marketed
                                       17
<PAGE>
from time to time.  The Prospectus  Supplement  for a series of Securities  will
describe  any Other  Mortgage  Securities  to be  included in the Trust for such
series.

                               CREDIT ENHANCEMENT

         General.  Various  forms of Credit  Enhancement  may be  provided  with
respect to one or more classes of a series of  Securities or with respect to the
assets  in the  related  Trust.  Credit  Enhancement  may be in the  form of the
subordination  of one or more  classes of the  Securities  of such  series,  the
establishment of one or more Reserve Funds, the use of a cross-support  feature,
use of a Mortgage  Pool  Insurance  Policy,  Special  Hazard  Insurance  Policy,
bankruptcy bond, or another form of Credit Enhancement  described in the related
Prospectus Supplement,  or any combination of the foregoing.  Credit Enhancement
may not  provide  protection  against  all  risks of loss and may not  guarantee
repayment  of the  entire  principal  balance  of the  Securities  and  interest
thereon.  If losses occur which exceed the amount covered by Credit  Enhancement
or which are not  covered  by the  Credit  Enhancement,  Owners  will bear their
allocable share of losses.

         Subordination.   Distributions  in  respect  of  scheduled   principal,
interest or any combination  thereof otherwise payable to one or more classes of
Securities  of a series (the  "Subordinated  Securities")  may be paid to one or
more  other  classes  of  such  series  (the  "Senior   Securities")  under  the
circumstances  and to the  extent  provided  in the  Prospectus  Supplement.  If
specified in the Prospectus Supplement,  delays in receipt of scheduled payments
on the  Mortgage  Assets and losses on defaulted  Mortgage  Assets will 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 the Prospectus Supplement. The aggregate
distributions in respect of delinquent  payments on the Mortgage Assets over the
lives of the  Securities  or at any time,  the  aggregate  losses in  respect of
defaulted Mortgage Assets which must be borne by the Subordinated  Securities by
virtue  of  subordination  and  the  amount  of  the   distributions   otherwise
distributable  to the  Subordinated  Securities  that will be  distributable  to
Owners of Senior Securities on any Distribution Date may be limited as specified
in  the  Prospectus  Supplement.   If  aggregate  distributions  in  respect  of
delinquent  payments on the Mortgage  Assets or  aggregate  losses in respect of
such Mortgage  Assets were to exceed the total amounts payable and available for
distribution  to Owners of  Subordinated  Securities or, if applicable,  were to
exceed  the  specified  maximum  amount,   Owners  of  Senior  Securities  could
experience losses on the Securities.

         In  addition  to or in lieu of the  foregoing,  all or any  portion  of
distributions  otherwise payable to Subordinated  Securities on any Distribution
Date may instead be deposited  into one or more Reserve Funds (as defined below)
established by the Trustee. If so specified in the Prospectus  Supplement,  such
deposits may be made on each  Distribution  Date, on each  Distribution Date for
specified periods, or on each Distribution Date until the balance in the Reserve
Fund has reached a specified  amount and,  following  payments  from the Reserve
Fund to Owners of Senior  Securities  or  otherwise,  thereafter  to the  extent
necessary to restore the balance in the Reserve Fund to required levels, in each
case  as  specified  in  the  Prospectus  Supplement.  If so  specified  in  the
Prospectus Supplement, amounts on deposit in the Reserve Fund may be released to
the  Depositor or the Owners of any class of  Securities  at the times and under
the circumstances specified in the Prospectus Supplement.

         If  specified  in  the  Prospectus   Supplement,   various  classes  of
Subordinate 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  Prospectus  Supplement.  As
between  classes of  Subordinated  Securities,  payments  with respect to Senior
Securities  on account of  delinquencies  or losses and  payments to any Reserve
Fund will be allocated as specified in the Prospectus Supplement.

         Financial Guaranty Insurance  Policies.  If so specified in the related
Prospectus  Supplement,  a financial  guaranty  insurance  policy or surety bond
("Financial Guaranty Insurance Policy") may be obtained and maintained
                                       18
<PAGE>
for each class or series of  Securities.  The issuer of any  Financial  Guaranty
Insurance  Policy (a  "Financial  Guaranty  Insurer")  will be  described in the
related Prospectus Supplement.


         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Financial  Guaranty  Insurance  Policy  will   unconditionally  and  irrevocably
guarantee  to  holders  of  Securities  that an  amount  equal to each  full and
complete  insured  payment  will be received by an agent (an  "Insurance  Paying
Agent") of the  Trustee or  Indenture  Trustee  on behalf of such  holders,  for
distribution  by the Trustee to them.  The "insured  payment" will be defined in
the related Prospectus  Supplement,  and will generally equal the full amount of
the  distributions  of principal and interest to which such holders are entitled
under the  related  Agreement  or  Indenture  plus any other  amounts  specified
therein or in the related Prospectus Supplement (the "Insured Payment").

         Financial  Guaranty  Insurance  Policies  may  apply  only  to  certain
specified  classes,  or may  apply  at the  Mortgage  Asset  level  and  only to
specified Mortgage Assets.

         The specific terms of any Financial  Guaranty  Insurance Policy will be
as set forth in the related Prospectus Supplement.  Financial Guaranty Insurance
Policies may have limitations  including (but not limited to) limitations on the
insurer's  obligation  to  guarantee  the  obligations  of  the  Originators  to
repurchase or substitute for any Mortgage Loans.  Financial  Guaranty  Insurance
Policies will not guarantee any specified rate of prepayments  and/or to provide
funds to redeem Securities on any specified date.

         Subject to the terms of the related  Agreement,  the Financial Guaranty
Insurer may be  subrogated to the rights of each holder of Securities to receive
payments  under the  Securities  to the extent of any payment by such  Financial
Guaranty Insurer under the related Financial Guaranty Insurance Policy.

         Cross-Support.  If specified in the related Prospectus Supplement,  the
beneficial  ownership of separate  groups of assets  included in the Trust for a
series may be evidenced by separate classes of related series of Securities.  In
such case, Credit  Enhancement may be provided by a cross-support  feature which
may require that  distributions  be made with respect to  Securities  evidencing
beneficial  ownership  of one or more asset  groups  prior to  distributions  to
Subordinated  Securities  evidencing  a beneficial  ownership  interest in other
asset groups within the same Trust. The Prospectus Supplement for a series which
includes a  cross-support  feature will describe the manner and  conditions  for
applying such cross-support feature.

         If specified in the Prospectus Supplement, the coverage provided by one
or more  forms of  Credit  Enhancement  may  apply  concurrently  to two or more
separate  Trusts  for a  separate  series  of  Securities.  If  applicable,  the
Prospectus  Supplement  will  identify  the Trusts 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 Trusts.

         Pool Insurance. If specified in the related Prospectus Supplement,  one
or more mortgage pool  insurance  policies  (each,  a "Mortgage  Pool  Insurance
Policy") will be obtained.

         Any  such  Mortgage  Pool  Insurance   Policy  will,   subject  to  the
limitations  described  below and in the  Prospectus  Supplement,  cover loss by
reason of default in payments on such Mortgage Loans up to the amounts specified
in the Prospectus Supplement or report on Form 8-K and for the periods specified
in the Prospectus Supplement. The Trustee under the related Agreement will agree
to use its best reasonable  efforts to cause to be maintained in effect any such
Mortgage Pool Insurance Policy and to supervise the filing of claims  thereunder
to the issuer of such Mortgage Pool  Insurance  Policy (the "Pool  Insurer") for
the period of time specified in the related  Prospectus  Supplement.  A Mortgage
Pool Insurance Policy,  however,  is not a blanket policy against loss,  because
claims  thereunder may only be made  respecting  particular  defaulted  Mortgage
Loans and only upon  satisfaction of certain  conditions  precedent set forth in
such policy as described in the related Prospectus Supplement. The Mortgage Pool
Insurance  Policies,  if any,  will not cover  loss due to a  failure  to pay or
denial of a claim under a primary mortgage insurance policy, irrespective of the
reason therefor. The related Prospectus Supplement will
                                       19
<PAGE>
describe the terms of any applicable Mortgage Pool Insurance Policy and will set
forth certain information with respect to the related Pool Insurer.

         In general,  a Mortgage Pool  Insurance  Policy may 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  Mortgage  Loan,
including  misrepresentation  by  the  Mortgagor  or  persons  involved  in  the
origination  thereof or (ii)  failure  to  construct  a  Mortgaged  Property  in
accordance  with  plans  and  specifications.  If so  specified  in the  related
Prospectus  Supplement,  a  failure  of  coverage  attributable  to  one  of the
foregoing events might result in a breach of a representation  and in such event
might give rise to an obligation to purchase the defaulted  Mortgage Loan if the
breach  materially and adversely  affects the interests of the Owners and cannot
be cured.

         The  original  amount of coverage  under any  Mortgage  Pool  Insurance
Policy will be reduced 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 will  generally  include
certain expenses incurred with respect to the applicable  Mortgage Loans as well
as accrued  interest on delinquent  Mortgage Loans to the date of payment of the
claim. See "Certain Legal Aspects of the Mortgage Assets - Foreclosure"  herein.
Accordingly,  if  aggregate  net claims paid under any Mortgage  Pool  Insurance
Policy  reach the original  policy  limit,  coverage  under that  Mortgage  Pool
Insurance  Policy will be exhausted and any further  losses will be borne by one
or more classes of Securities unless otherwise covered by another form of Credit
Enhancement, as specified in the Prospectus Supplement.

         Since any Mortgage Pool Insurance Policy may require that the Mortgaged
Property  subject to a  defaulted  Mortgage  Loan be  restored  to its  original
condition  prior to  claiming  against  the Pool  Insurer,  such  policy may not
provide  coverage  against  hazard  losses.  As set forth  under  "Servicing  of
Mortgage Loans and Contracts -- Standard Hazard Insurance",  the hazard policies
concerning the Mortgage Loans  typically  exclude from coverage  physical damage
resulting  from a number of  causes  and even when the  damage is  covered,  may
afford recoveries which are significantly less than the full replacement cost of
such losses.  Even if special hazard insurance is applicable as specified in the
Prospectus  Supplement,  no  coverage in respect of special  hazard  losses will
cover all  risks,  and the  amount of any such  coverage  will be  limited.  See
"Special Hazard Insurance" below. As a result,  certain hazard risks will not be
insured against and will therefore be borne by Owners,  unless otherwise covered
by  another  form  of  Credit  Enhancement,   as  specified  in  the  Prospectus
Supplement.

         The terms of any Mortgage  Pool  Insurance  Policy will be described in
the related Prospectus Supplement.

         Special  Hazard  Insurance.  If  specified  in the  related  Prospectus
Supplement,  one or more special  hazard  insurance  policies  (each, a "Special
Hazard Insurance Policy") will be obtained.

         Any such Special Hazard Insurance  Policy will,  subject to limitations
described  below and in the Prospectus  Supplement,  cover (i) loss by reason of
damage to Mortgaged Properties caused by certain hazards (including  earthquakes
and, to a limited  extent,  tidal waves and related water damage) not covered by
the standard form of hazard insurance policy for the respective  states in which
the Mortgaged Properties are located or under flood insurance policies,  if any,
covering  the  Mortgaged  Properties,  and (ii)  loss  caused  by  reason of the
application of the coinsurance  clause contained in hazard  insurance  policies.
See  "Servicing of Mortgage Loans and Contracts -- Standard  Hazard  Insurance."
Any Special  Hazard  Insurance  Policy may not cover losses  occasioned  by war,
civil  insurrection,  certain  governmental  actions,  errors in design,  faulty
workmanship or materials (except under certain circumstances), nuclear reaction,
flood (if the  Mortgaged  Property  is located in a federally  designated  flood
area),  chemical  contamination and certain other risks.  Aggregate claims under
each Special Hazard Insurance Policy will be limited as described in the related
Prospectus Supplement. Any Special Hazard Insurance Policy may also provide that
no claim may be paid unless hazard and, if  applicable,  flood  insurance on the
Mortgaged  Property has been kept in force and other protection and preservation
expenses have been paid.
                                       20
<PAGE>
         Subject to the  foregoing  limitations,  any Special  Hazard  Insurance
Policy  generally  will  provide  that,  where there has been damage to property
securing a  foreclosed  Mortgage  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  with  respect  to such
Mortgage Loan, the issuer of the Special Hazard  Insurance  Policy (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  Mortgage  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
with  respect to such  property.  If the unpaid  principal  balance 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 or  replacement  of the  property  will also
reduce  coverage by such amount.  Restoration  of the property with the proceeds
described  under (i) above  will  satisfy  the  condition  under any  applicable
Mortgage  Pool  Insurance  Policy that the  property be restored  before a claim
under such Mortgage Pool Insurance Policy may be validly  presented with respect
to the defaulted  Mortgage Loan secured by such property.  The payment described
under (ii) above will render  unnecessary  presentation of a claim in respect of
such Mortgage Loan under any related Mortgage Pool Insurance Policy.  Therefore,
so long as a Mortgage Pool Insurance  Policy  remains in effect,  the payment by
the Special Hazard Insurer under a Special Hazard  Insurance  Policy of the cost
of repair or  replacement or the unpaid  principal  balance of the Mortgage Loan
plus accrued  interest and certain  expenses will not affect the total insurance
proceeds but will affect the relative  amounts of coverage  remaining  under any
related Special Hazard  Insurance Policy and any related Mortgage Pool Insurance
Policy.

         The terms of any Special Hazard  Insurance  Policy will be described in
the related Prospectus Supplement.

         Bankruptcy  Bond.  In the  event of a  bankruptcy  of a  borrower,  the
bankruptcy  court may establish  the value of the property  securing the related
Mortgage Loan at an amount less than the then outstanding  principal  balance of
such  Mortgage  Loan.  The amount of the  secured  debt could be reduced to such
value  and the  holder of such  Mortgage  Loan thus  would  become an  unsecured
creditor to the extent the outstanding  principal  balance of such Mortgage Loan
exceeds the value so  assigned  to the  property  by the  bankruptcy  court.  In
addition, certain other modifications of the terms of a Mortgage Loan can result
from a  bankruptcy  proceeding,  including  the  reduction  in monthly  payments
required to be made by the borrower.  See "Certain Legal Aspects of the Mortgage
Assets"  herein.  If so  provided  in the  related  Prospectus  Supplement,  the
Depositor  will obtain a  bankruptcy  bond or similar  insurance  contract  (the
"bankruptcy   bond")  for  proceedings  with  respect  to  borrowers  under  the
Bankruptcy  Code. The bankruptcy bond will cover certain losses resulting from a
reduction  by a  bankruptcy  court of  scheduled  payments of  principal  of and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage 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  bankruptcy  bond will  provide  coverage in the  aggregate  amount
specified in the related Prospectus  Supplement.  Such amount will be reduced by
payments  made under such  bankruptcy  bond in respect of the  related  Mortgage
Loans and will not be restored.

         If  specified  in the  related  Prospectus  Supplement,  other forms of
Credit Enhancement may be provided to cover such bankruptcy-related  losses. Any
bankruptcy  bond  or  other  form  of  Credit  Enhancement   provided  to  cover
bankruptcy-related   losses  will  be  described   in  the  related   Prospectus
Supplement.

         Reserve Funds.  If specified in the Prospectus  Supplement,  cash, U.S.
Treasury securities,  instruments  evidencing ownership of principal or interest
payments thereon, letters of credit, surety bonds, demand notes, certificates of
deposit  or a  combination  thereof in the  aggregate  amount  specified  in the
Prospectus Supplement will be deposited by the Depositor on the Delivery Date in
one or more accounts  (each, a "Reserve  Fund")  established and maintained with
the Trustee.  Such cash and the  principal  and interest  payments on such other
investments  will be  used to  enhance  the  likelihood  of  timely  payment  of
principal of, and interest on, or, if so specified in the Prospectus Supplement,
to provide additional protection against losses in respect of, the assets in the
related  Trust,  to pay the  expenses  of the Trust or for such  other  purposes
specified in the  Prospectus  Supplement.  Whether or not the  Depositor has any
obligation  to make such a  deposit,  certain  amounts  to which  the  Owners of
Subordinated
                                       21
<PAGE>
Securities,  if any,  would  otherwise be entitled may instead be deposited into
the  Reserve  Fund  from time to time and in the  amounts  as  specified  in the
Prospectus  Supplement.  Any cash in any  Reserve  Fund and the  proceeds of any
other  instrument upon maturity will be invested in Eligible  Investments.  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  as a
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  Funds may be set forth in the  Prospectus
Supplement.

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

         Other Insurance,  Guaranties and Similar Instruments or Agreements.  If
specified  in the  Prospectus  Supplement,  the related  Trust may also  include
insurance,  guaranties,  surety bonds, letters of credit,  guaranteed investment
contracts  or similar  arrangements  for the purpose of (i)  maintaining  timely
payments  or  providing  additional  protection  against  losses  on the  assets
included in such Trust, (ii) paying administrative  expenses, (iii) establishing
a minimum  reinvestment  rate on the payments  made in respect of such assets or
principal  payment  rate on such assets,  (iv)  guaranteeing  timely  payment of
principal  and interest  under the  Securities,  or for such other purpose as is
specified  in  such  Prospectus   Supplement.   Such  arrangements  may  include
agreements  under which  Owners are  entitled to receive  amounts  deposited  in
various  accounts held by the Trustee upon the terms specified in the Prospectus
Supplement.  Such arrangements may be in lieu of any obligation of the Servicers
or the  Seller to advance  delinquent  installments  in respect of the  Mortgage
loans. See "Servicing of Mortgage Loans and Contracts - Advances" herein.


                    SERVICING OF MORTGAGE LOANS AND CONTRACTS

         With respect to each series of Securities,  the related  Mortgage Loans
and Contracts  will be serviced by a sole servicer or by a master  servicer with
various  sub-servicers  pursuant to, or as provided for in, the  Agreement.  The
Prospectus  Supplement  for each series will specify the servicer and the master
servicer, if any, for such series.

         The  Depositor  will  require  adequate  servicing  experience,   where
appropriate,   and  financial   stability,   generally  including  a  net  worth
requirement  (to be  specified  in the  Agreement)  as well as  satisfaction  of
certain other criteria.

         Each Servicer will be required to perform the customary  functions of a
mortgage loan  servicer,  including  collection of payments from  borrowers (the
"Mortgagors") and remittance of such collections to the Trustee,  maintenance of
applicable  standard hazard  insurance or primary mortgage  insurance  policies,
attempting  to  cure  delinquencies,  supervising  foreclosures,  management  of
Mortgaged  Properties under certain  circumstances,  and maintaining  accounting
records  relating to the Mortgage  Loans and Contracts,  as applicable,  and, if
specified  in the  related  Prospectus  Supplement,  maintenance  of  escrow  or
impoundment  accounts of Mortgagors for payment of taxes,  insurance,  and other
items  required to be paid by the  Mortgagor  pursuant to the  Mortgage  Loan or
Contract.  Each  Servicer  will also be obligated to make advances in respect of
delinquent  installments  on Mortgage  Loans and Contracts,  as  applicable,  as
described more fully under "- Payments on Mortgage Loans" and "- Advances" below
and in respect  of certain  taxes and  insurance  premiums  not paid on a timely
basis by Mortgagors.

         Each Servicer will be entitled to a monthly  servicing fee as specified
in the related  Prospectus  Supplement.  Each  Servicer  will also  generally be
entitled to collect  and retain,  as part of its  servicing  compensation,  late
payment  charges  and  assumption  underwriting  fees.  Each  Servicer  will  be
reimbursed  from  proceeds of one or more of the  insurance  policies  described
herein  ("Insurance  Proceeds") or from proceeds received in connection with the
liquidation  of defaulted  Mortgage Loans  ("Liquidation  Proceeds") for certain
expenditures  pursuant  to the  Agreement.  See "-  Advances"  and "-  Servicing
Compensation and Payment of Expenses" below.
                                       22
<PAGE>
         Each  Servicer  will be  required  to service  each  Mortgage  Loan and
Contract,  as applicable,  pursuant to the terms of the Agreement for the entire
term of such Mortgage Loan and Contract, as applicable, unless such Agreement is
earlier  terminated.  Upon  termination,  a replacement for the Servicer will be
appointed.

Payments on Mortgage Loans

         Each Servicer will  establish and maintain a separate  account (each, a
"Custodial Account"). Subject to the following paragraph, each Custodial Account
must be an account the deposits in which are fully insured by either the Federal
Deposit   Insurance   Corporation   ("FDIC")  or  the   National   Credit  Union
Administration ("NCUA") or are, to the extent such deposits are in excess of the
coverage provided by such insurance, continuously secured by certain obligations
issued or guaranteed by the United States of America.  If at any time the amount
on  deposit  in such  Custodial  Account  shall  exceed the amount so insured or
secured, the applicable Servicer must remit to the Trustee the amount on deposit
in such Custodial  Account which exceeds the amount so insured or secured,  less
any  amount  such  Servicer  may  retain  for its own  account  pursuant  to its
Servicing Agreement.

         Notwithstanding the foregoing,  the deposits in a Servicer's  Custodial
Account will not be required to be fully insured or secured as described  above,
and such Servicer  will not be required to remit  amounts on deposit  therein in
excess of the amount so  insured  or  secured,  so long as such  Servicer  meets
certain  requirements  established by the rating agencies  requested to rate the
Securities.

         Each  Servicer is required to deposit into its  Custodial  Account on a
daily  basis all  amounts in  respect of each  Mortgage  Loan  received  by such
Servicer,  with interest adjusted to a rate (the "Remittance Rate") equal to the
related Mortgage Rate less the Servicer's servicing fee rate. On the day of each
month specified in the related  Prospectus  Supplement (the "Remittance  Date"),
each  Servicer  of the  Mortgage  Loans will remit to the  Trustee or  Indenture
Trustee, if applicable,  all funds held in its Custodial Account with respect to
each  Mortgage  Loan;  provided,  however,  that  Principal  Prepayments  may be
remitted  on the  Remittance  Date in the  month  following  the  month  of such
prepayment.  Each  Servicer  will  be  required  pursuant  to the  terms  of the
Agreement and as specified in the related Prospectus  Supplement,  to remit with
each Principal  Prepayment  interest  thereon at the Remittance Rate through the
last day of the month in which such Principal  Prepayment is made. Each Servicer
may also be required to advance its own funds as described below.

Advances

         With respect to a  delinquent  Mortgage  Loan or Contract,  the related
Servicer  may be  obligated  (but only to the  extent  set forth in the  related
Prospectus  Supplement)  to advance  its own funds or funds  from its  Custodial
Account  equal to the  aggregate  amount of payments of  principal  and interest
(adjusted to the  applicable  Remittance  Rate) which were due on a due date and
which are  delinquent  as of the close of business on the business day preceding
the  Remittance  Date  ("Monthly  Advance").  Generally,  such  advances will be
required to be made by the  Servicer  unless the Servicer  determines  that such
advances  ultimately  would not be recoverable  under any  applicable  insurance
policy, from the proceeds of liquidation of the related Mortgaged Properties, or
from any other source (any amount not so  reimbursable  being referred to herein
as a "Nonrecoverable  Advance"). Such advance obligation generally will continue
through the month following the month of final liquidation of such Mortgage Loan
or Contract.  Any Servicer  funds thus  advanced  will be  reimbursable  to such
Servicer out of  recoveries on the Mortgage  Loans or Contracts  with respect to
which such amounts were  advanced.  Each Servicer will also be obligated to make
advances  with  respect  to certain  taxes and  insurance  premiums  not paid by
Mortgagors  on a  timely  basis.  Funds  so  advanced  are  reimbursable  to the
Servicers  out of recoveries on the related  Mortgage  Loans or Contracts.  Each
Servicer's right of reimbursement for any advance will be prior to the rights of
the Trust to receive any related  Insurance  Proceeds or  Liquidation  Proceeds.
Failure by a Servicer  to make a required  Monthly  Advance  will be grounds for
termination under the related Agreement.

Collection and Other Servicing Procedures

         Each Servicer will service the Mortgage Loans and Contracts pursuant to
guidelines established in the related Agreement.
                                       23
<PAGE>
         Mortgage Loans. The Servicer will be responsible for making  reasonable
efforts  to  collect  all  payments  called for under the  Mortgage  Loans.  The
Servicer will be obligated to follow such normal  practices and procedures as it
deems necessary or advisable to realize upon a defaulted  Mortgage Loan. In this
regard,  the  Servicer  may  (directly  or  through a local  assignee)  sell the
property at a foreclosure or trustee's sale,  negotiate with the Mortgagor for a
deed in lieu of foreclosure or, in the event a deficiency  judgment is available
against  the  Mortgagor  or other  person  (see  "Certain  Legal  Aspects of the
Mortgage  Assets  --  Foreclosure  --  Anti-Deficiency   Legislation  and  Other
Limitations  on  Lenders"  for a  description  of the  limited  availability  of
deficiency  judgments),  foreclose  against  such  property  and proceed for the
deficiency  against  the  appropriate  person.  The amount of the  ultimate  net
recovery  (including the proceeds of any Mortgage Pool Insurance Policy or other
applicable  Credit  Enhancement),  after  reimbursement  to the  Servicer of its
expenses  incurred in  connection  with the  liquidation  of any such  defaulted
Mortgage  Loan and prior  unreimbursed  advances of principal  and interest with
respect thereto will be deposited in the Security Account when realized and will
be  distributed to Owners on the next  Distribution  Date following the month of
receipt.

         With respect to  Cooperative  Loans,  any  prospective  purchaser  will
generally  have to obtain the approval of the board of directors of the relevant
Cooperative  before purchasing the shares and acquiring rights under the related
proprietary  lease or occupancy  agreement.  See "Certain  Legal  Aspects of the
Mortgage  Assets"  herein.  This  approval is usually  based on the  purchaser's
income and net worth and numerous  other  factors.  Although  the  Cooperative's
approval is unlikely to be  unreasonably  withheld or delayed,  the necessity of
acquiring such approval could limit the number of potential purchasers for those
shares and otherwise  limit the Trust's ability to sell and realize the value of
those shares.

         In general, a  "tenant-stockholder"  (as defined in Code Section 216(b)
(2)) of a corporation  that  qualifies as a  "cooperative  housing  corporation"
within the meaning of Code Section  216(b)(1) is allowed a deduction for amounts
paid or accrued  within his taxable  year to the  corporation  representing  his
proportionate  share of certain interest  expenses and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections 163 and 164. In order for a  corporation  to qualify under Code Section
216(b)(1)  for its taxable year in which such items are allowable as a deduction
to the corporation, such Section requires, among other things, that at least 80%
of the gross income of the corporation be derived from its  tenant-stockholders.
By virtue of this requirement,  the status of a corporation for purposes of Code
Section  216(b)(1)  must be determined on a  year-to-year  basis.  Consequently,
there can be no assurance that  Cooperatives  relating to the Cooperative  Loans
will qualify under such Section for any particular  year. In the event that such
a  Cooperative  fails  to  qualify  for  one or more  years,  the  value  of the
collateral  securing  any  related  Cooperative  Loans  could  be  significantly
impaired  because no deduction  would be  allowable  to its  tenant-stockholders
under  Code  Section  216(a)  with  respect  to  those  years.  In  view  of the
significance of the tax benefits accorded  tenant-stockholders  of a corporation
that qualifies as a cooperative  housing  corporation,  however,  the likelihood
that  such a  failure  would be  permitted  to  continue  over a period of years
appears remote.

         The Servicer will expend its own funds to restore  property  securing a
Mortgage Loan which has sustained  uninsured  damage only if it determines  that
such  restoration  will increase the proceeds to the Trust of liquidation of the
Mortgage Loan after the reimbursement to the Servicer of its expenses.

         If a  Mortgaged  Property  has been or is about to be  conveyed  by the
Mortgagor,  the Servicer  will be obligated  (to the extent it has  knowledge of
such  conveyance)  to accelerate  the maturity of the Mortgage  Loan,  unless it
reasonably  believes it is unable to enforce that Mortgage Loan's  "due-on-sale"
clause under the applicable law. If it reasonably  believes it may be restricted
by law, for any reason, from enforcing such a "due-on-sale" clause, the Servicer
may enter 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 under the Mortgage  Note,  provided  such person  satisfies  the
criteria  required to maintain the  coverage  provided by  applicable  insurance
policies (unless  otherwise  restricted by applicable law). Any fee collected by
the Servicer for entering into an assumption  agreement  will be retained by the
Servicer  as  additional   servicing   compensation.   For  a   description   of
circumstances  in which the  Servicer  may be unable  to  enforce  "due-on-sale"
clauses,  see "Certain  Legal Aspects of the Mortgage  Assets --  Foreclosure --
Enforceability  of  Certain  Provisions"  herein.  In  connection  with any such
assumption,  the  Mortgage  Rate borne by the related  Mortgage  Note may not be
decreased.
                                       24
<PAGE>
         If specified in the related  Prospectus  Supplement,  the Servicer will
maintain  with one or more  depository  institutions  one or more  accounts into
which it will deposit all payments of taxes, insurance premiums,  assessments or
comparable  items received for the account of the Mortgagors.  Withdrawals  from
such account or accounts may be made only to effect payment of taxes,  insurance
premiums,  assessments  or  comparable  items,  to reimburse the Servicer out of
related  collections for any cost incurred in paying taxes,  insurance  premiums
and  assessments  or  otherwise  preserving  or  protecting  the  value  of  the
Mortgages,  to refund to mortgagors any amounts determined to be overages and to
pay interest to Mortgagors on balances in such account or accounts to the extent
required by law.

         So long as it acts as servicer of the Mortgage Loans, the Servicer will
be required to maintain certain  insurance  covering errors and omissions in the
performance of its  obligations  as servicer and certain  fidelity bond coverage
ensuring  against  losses  through  wrongdoing  of its  officers,  employees and
agents.

         Contracts.  Pursuant to the Agreement, the Servicer, either directly or
through  sub-servicers  subject to general  supervision  by the  Servicer,  will
perform  diligently all services and duties  required to be performed  under the
Agreement,  in the same manner as performed by prudent  lending  institutions of
manufactured  housing  installment  sales  contracts  of the  same  type  as the
Contracts  in those  jurisdictions  where  the  related  Manufactured  Homes are
located.  The duties to be performed by the Servicer will include collection and
remittance of principal and interest  payments,  collection of insurance  claims
and, if necessary, repossession.

         Each Agreement will provide that when any Manufactured  Home securing a
Contract is about to be conveyed by the borrower, the Servicer (to the extent it
has  knowledge  of such  prospective  conveyance  and  prior  to the time of the
consummation  of such  conveyance)  may  exercise its rights to  accelerate  the
maturity of such Contract under the  applicable  "due-on-sale"  clause,  if any,
unless  the  Servicer   reasonably   believes  it  is  unable  to  enforce  such
"due-on-sale"  clause  under  applicable  law.  In such  case  the  Servicer  is
authorized to take or enter into an assumption agreement from or with the person
to whom such Manufactured Home has been or is about to be conveyed,  pursuant to
which such  person  becomes  liable  under the  Contract,  provided  such person
satisfies the criteria  required to maintain the coverage provided by applicable
insurance  policies  (unless  otherwise  restricted  by applicable  law).  Where
authorized by the Contract,  the annual  percentage rate may be increased,  upon
assumption, to the then-prevailing market rate but will not be decreased.

         Under  each   Agreement  the  Servicer  will   repossess  or  otherwise
comparably  convert the  ownership of  properties  securing  such of the related
Contracts as come into and  continue in default and as to which no  satisfactory
arrangements  can be made for collection of delinquent  payments.  In connection
with such  repossession  or other  conversion,  the  Servicer  will  follow such
practices  and  procedures  as it deems  necessary or advisable  and as shall be
normal and usual in its general  servicing  activities.  The Servicer,  however,
will not be required to expend its own funds in connection with any repossession
or towards the  restoration  of any property  unless it determines (i) that such
restoration  or  repossession  will increase the proceeds of  liquidation of the
related  Contract to the Trust after  reimbursement  to itself for such expenses
and (ii) that such expenses will be recoverable to it either through Liquidation
Proceeds or through Insurance Proceeds.

Primary Mortgage Insurance

         Mortgage  Loans that the  Depositor  acquires  will  generally not have
primary mortgage insurance. If obtained, the primary mortgage insurance policies
will not insure against  certain losses which may be sustained in the event of a
personal bankruptcy of the mortgagor under a Mortgage Loan.

Standard Hazard Insurance

         Mortgage Loans. The Servicer will be required to cause to be maintained
for each Mortgage Loan a standard hazard insurance policy.  The coverage of such
policy is required to be in an amount not less than the maximum  insurable value
of the  improvements  securing  such  Mortgage  Loan  from  time  to time or the
principal  balance owing on such  Mortgage Loan from time to time,  whichever is
less. In all events,  such coverage  shall be in an amount  sufficient to ensure
avoidance of the  applicability of the  co-insurance  provisions under the terms
and conditions of the applicable  policy. The ability of each Servicer to assure
that hazard insurance proceeds are
                                       25
<PAGE>
appropriately  applied  may be  dependent  on its being  named as an  additional
insured under any standard hazard insurance policy and under any flood insurance
policy referred to below, or upon the extent to which information in this regard
is furnished to such Servicer by Mortgagors. Each Agreement may provide that the
related Servicer may satisfy its obligation to cause hazard  insurance  policies
to be maintained by maintaining a blanket policy insuring  against hazard losses
on the Mortgage Loans serviced by such Servicer.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements on the property by
fire, lightning,  explosion,  smoke, wind-storm and hail, riot, strike and civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.   Although  the  policies   relating  to  the  Mortgage  Loans  will  be
underwritten by different  insurers and,  therefore,  will not contain identical
terms and  conditions,  the basic terms  thereof are dictated by state law. 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 flow), 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 Mortgage  Loan is located in a federally  designated  flood
area, flood insurance will be required to be maintained in such amounts as would
be required by FNMA in connection with its mortgage loan purchase  program.  The
Depositor may also purchase  special  hazard  insurance  against  certain of the
uninsured  risks  described  above.  See "Credit  Enhancement  - Special  Hazard
Insurance".

         Since the amount of hazard  insurance the Servicer is required to cause
to be maintained on the improvements securing the Mortgage Loans declines as the
principal  balances  owing  thereon  decrease,  if  the  residential  properties
securing  the  Mortgage  Loans  appreciate  in value  over  time,  the effect of
coinsurance in the event of partial loss may be that hazard  insurance  proceeds
will be insufficient to restore fully the damaged property.

         The  Depositor  will  not  require  that a  standard  hazard  or  flood
insurance  policy be  maintained  on the  cooperative  dwelling  relating to any
Cooperative  Loan.   Generally,   the  Cooperative  itself  is  responsible  for
maintenance of hazard  insurance for the property owned by the  Cooperative  and
the  tenant-stockholders  of that Cooperative do not maintain  individual hazard
insurance policies.  To the extent,  however, that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate  coverage or any insurance  proceeds are not applied to the restoration
of damaged property,  any damage to such borrower's cooperative dwelling or such
Cooperative's  building could  significantly  reduce the value of the collateral
securing  such  Cooperative  Loan to the  extent  not  covered  by other  credit
support.

         Contracts.  The  Servicer  will  generally  be  required to cause to be
maintained with respect to each Contract one or more hazard  insurance  policies
which  provide,  at a minimum,  the same  coverage  as a standard  form fire and
extended coverage  insurance policy that is customary for manufactured  housing,
issued by a company  authorized to issue such policies in the state in which the
Manufactured Home is located and in an amount which is not less than the maximum
insurable value of such  Manufactured Home or the principal balance due from the
borrower on the related Contract,  whichever is less. When a Manufactured Home's
location  was,  at the time of  origination  of the related  Contract,  within a
federally  designated  special flood hazard area,  the Servicer also shall cause
such flood insurance to be maintained, which coverage shall be at least equal to
the minimum amount specified in the preceding  sentence or such lesser amount as
may be available under the federal flood insurance program.

         The  Servicer  may  maintain,  in lieu  of  causing  individual  hazard
insurance  policies to be maintained with respect to each Manufactured Home, and
shall  maintain,  to the extent that the related  Contract  does not require the
borrower  to  maintain a hazard  insurance  policy  with  respect to the related
Manufactured Home, one or more blanket insurance policies covering losses on the
borrowers'   interests  in  the   Contracts   resulting   from  the  absence  or
insufficiency of individual hazard insurance policies.

         The Servicer,  to the extent  practicable,  will cause the borrowers to
pay all taxes and similar  governmental  charges  when and as due. To the extent
that  nonpayment  of any taxes or charges would result in the creation of a lien
upon any Manufactured  Home having a priority equal or senior to the lien of the
related Contract, the Servicer will pay any such delinquent tax or charge.
                                       26
<PAGE>
         If the  Servicer  repossesses  a  Manufactured  Home on  behalf  of the
Trustee,  the Servicer will either (i) maintain at its expense hazard  insurance
with respect to such Manufactured Home or (ii) indemnify the Trustee against any
damage to such Manufactured Home prior to resale or other disposition.

Title Insurance Policies

         The Agreements will generally  require that a title insurance policy be
in effect on each of the  Mortgaged  Properties  and that such  title  insurance
policy contain no coverage  exceptions,  except customary  exceptions  generally
accepted in the mortgage banking industry.

Claims Under Primary Mortgage  Insurance  Policies and Standard Hazard Insurance
Policies; Other Realization Upon Defaulted Loan

         Each  Servicer  will present  claims to any primary  insurer  under any
related primary  mortgage  insurance  policy and to the hazard insurer under any
related  standard hazard  insurance  policy.  All collections  under any related
primary  mortgage  insurance  policy or any related  standard  hazard  insurance
policy  (less any  proceeds  to be applied to the  restoration  or repair of the
related Mortgaged  Property or to the reimbursement of Advances by the Servicer)
will be remitted to the Trustee.

         If any Mortgaged Property securing a defaulted Mortgage Loan is damaged
and proceeds,  if any, from the related  standard  hazard  insurance  policy are
insufficient to restore the damaged property to a condition sufficient to permit
recovery  under any  applicable  Mortgage Pool  Insurance  Policy or any related
primary mortgage  insurance policy,  each Servicer may be required to expend its
own finds to restore the damaged property to the extent specified in the related
Prospectus  Supplement,  but only to the extent it determines such  expenditures
are recoverable from Insurance Proceeds or Liquidation Proceeds.

         If recovery under any applicable  Mortgage Pool Insurance Policy or any
related primary mortgage  insurance  policy is not available,  the Servicer will
nevertheless  be  obligated to attempt to realize  upon the  defaulted  Mortgage
Loan.  Foreclosure  proceedings  will be conducted by the Servicer in accordance
with the Agreement. If the proceeds of any liquidation of the Mortgaged Property
securing the defaulted  Mortgage Loan are less than the Principal Balance of the
defaulted  Mortgage Loan plus interest accrued thereon,  a loss will be realized
on such Mortgage  Loan, to the extent the applicable  Credit  Enhancement is not
sufficient,  in the amount of such  difference  plus the  aggregate  of expenses
which are incurred by the Servicer in connection  with such  proceedings and are
reimbursable under the Agreement.  In such case there will be a reduction in the
value of the  Mortgage  Loans and Trust may be unable to recover the full amount
of principal and interest due thereon.

         In addition,  where a Mortgaged  Property securing a defaulted Mortgage
Loan can be resold for an amount exceeding the principal  balance of the related
Mortgage Loan together  with accrued  interest and expenses,  it may be expected
that,  where  retention  of any such  amount is  legally  permissible,  the Pool
Insurer  will  exercise  its right under the  related  Mortgage  Pool  Insurance
Policy,  if any, to purchase such Mortgaged  Property and realize for itself any
excess  proceeds.  Any amounts  remaining  in the  Security  Account  after such
foreclosure  or  liquidation  and  attributable  to such  Mortgage  Loan will be
distributed to Owners of the Securities.

Servicing Compensation and Payment of Expenses

         As  compensation  for  its  servicing  duties,  each  Servicer  will be
entitled  to a monthly  servicing  fee in the amount  specified  in the  related
Prospectus Supplement. In addition to the primary compensation,  Servicer may be
permitted to retain all assumption  underwriting  fees and late payment charges,
to the extent collected from Mortgagors.

         As set forth above, each Servicer will be entitled to reimbursement for
certain expenses  incurred by it in connection with the liquidation of defaulted
Mortgage  Loans  and  Contracts  and in  connection  with  advancing  delinquent
payments.  No loss will be suffered on the Securities by reason of such expenses
to the extent claims for such expenses are paid  directly  under any  applicable
Mortgage Pool Insurance Policy, a primary mortgage insurance policy, the special
hazard insurance policy or from other forms of Credit Enhancement. In the event,
                                       27
<PAGE>
however,  that the defaulted  Mortgage  Loans are not covered by a Mortgage Pool
Insurance  Policy,  primary  mortgage  insurance  policies,  the Special  Hazard
Insurance Policy or another form of Credit Enhancement, or claims are either not
made  or  paid  under  such  policies  or  Credit  Enhancement,  or if  coverage
thereunder  has ceased,  such a loss will occur to the extent that the  proceeds
from  the  liquidation  of  a  defaulted   Mortgage  Loan  or  Contract,   after
reimbursement of the Servicer's expenses, are less than the Principal Balance of
such defaulted Mortgage Loan or Contract.

Master Servicer

         A Master Servicer may be specified in the related Prospectus Supplement
for the related series of Securities. Customary servicing functions with respect
to  Mortgage  Loans  constituting  the  Mortgage  Pool will be  provided  by the
Servicer directly or through one or more Sub-Servicers subject to supervision by
the Master  Servicer.  If the Master  Servicer  is not  directly  servicing  the
Mortgage  Loans,  then the Master Servicer will (i) administer and supervise the
performance  by  the  Servicer  of  its  servicing  responsibilities  under  the
Agreement with the Master  Servicer,  (ii) maintain a current data base with the
payment histories of each Mortgagor,  (iii) review monthly servicing reports and
data relating to the Mortgage Pool for discrepancies and errors, and (iv) act as
back-up  Servicer  during the term of the  transaction  unless the  Servicer  is
terminated  or  resigns  in such  case the  Master  Servicer  shall  assume  the
obligations of the Servicer.

         The Master Servicer will be a party to the Agreement for any series for
which Mortgage Loans comprise the assets of a Trust. The Master Servicer will be
required to satisfy the standard established for the qualification of the Master
Servicer in the related  Agreement.  The Master Servicer will be compensated for
the  performance of its services and duties under each Agreement as specified in
the related Prospectus Supplement.

                                 ADMINISTRATION

         The following summary describes certain provisions which will be common
to each  Agreement.  The summary  does not purport to be complete and is subject
to,  and  qualified  in its  entirety  by  reference  to,  the  provisions  of a
particular  Agreement.  Material  terms of a specific  Agreement will be further
described in the related Prospectus Supplement.

Assignment of Mortgage Assets

         Assignment  of  the  Mortgage  Loans.  At the  time  of  issuance,  the
Depositor  will assign the  Mortgage  Loans to the  Trustee,  together  with all
principal and interest  adjusted to the Remittance  Rate,  subject to exclusions
specified in the Prospectus Supplement,  due on or with respect to such Mortgage
Loans on or after the Cut-Off Date. The Trustee and the Indenture  Trustee will,
concurrently  with  such  assignment,   execute,  countersign  and  deliver  the
Securities  to the Depositor in exchange for the Mortgage  Loans.  Each Mortgage
Loan will be identified in a schedule  appearing as an exhibit to the Agreement.
Such  schedule  may  include  information  as to the  Principal  Balance of each
Mortgage  Loan as of the Cut-Off  Date, as well as  information  respecting  the
Mortgage Rate, the scheduled monthly payment of principal and interest as of the
Cut-Off Date and the maturity date of each Mortgage Note.

         In addition,  as to each Mortgage  Loan, the Depositor will deliver the
Mortgage  Note and Mortgage,  any  assumption  and  modification  agreement,  an
assignment of the Mortgage in recordable form (but only recorded if so specified
in the related Prospectus Supplement), evidence of title insurance, if obtained,
and, if applicable,  the certificate of private mortgage insurance. In instances
where recorded  documents  cannot be delivered due to delays in connection  with
recording,  the  Depositor may deliver  copies  thereof and deliver the original
recorded documents promptly upon receipt.

         With respect to any Mortgage  Loans which are  Cooperative  Loans,  the
Depositor will cause to be delivered the related original  Cooperative note, the
original security agreement,  the proprietary lease or occupancy agreement,  the
recognition  agreement,  an executed financing  agreement and the relevant stock
certificate  and related  blank stock  powers.  The  Depositor  will file in the
appropriate office an assignment of each Cooperative Loan.
                                       28
<PAGE>
         Each Seller  generally will represent and warrant to the Depositor with
respect to the  Mortgage  Loans sold by it,  among  other  things,  that (i) the
information  set forth in the  schedule of Mortgage  Loans  attached  thereto is
correct in all material  respects:  (ii) a lender's  title  insurance  policy or
binder for each Mortgage Loan subject to the Agreement was issued on the date of
origination  thereof  and each  such  policy or  binder  assurance  is valid and
remains in full force and effect or a legal  opinion  concerning  title or title
search was obtained or  conducted  in  connection  with the  origination  of the
Mortgage  Loan;  (iii) at the  Delivery  Date,  the Seller has good title to the
Mortgage  Loans  and the  Mortgage  Loans  are  free  of  offsets,  defenses  or
counterclaims; (iv) at the Delivery Date, each Mortgage is a valid first lien on
the property securing the Mortgage Note (subject only to (a) the lien of current
real  property   taxes  and   assessments,   (b)  covenants,   conditions,   and
restrictions,  rights of way, easements and other matters of public record as of
the date of the recording of such Mortgage,  such exceptions appearing of record
being acceptable to mortgage lending institutions  generally in the area wherein
the property subject to the Mortgage is located or specifically reflected in the
appraisal  obtained  by the  Depositor  and (c)  other  matters  to  which  like
properties  are commonly  subject  which do not  materially  interfere  with the
benefits of the  security  intended to be  provided by such  Mortgage)  and such
property is free of material  damage and is in good repair or, with respect to a
junior lien Mortgage  Loan,  that such Mortgage is a valid junior lien Mortgage,
as the case may be and  specifying  the  percentage  of the  Mortgage  Loan Pool
comprised of junior lien Mortgage  Loans;  (v) at the Delivery Date, no Mortgage
Loan is 31 or more days delinquent  (with such exceptions as may be specified in
the Prospectus  Supplement) and there are no delinquent tax or assessment  liens
against the property covered by the related Mortgage; (vi) at the Delivery Date,
the portion of each Mortgage Loan, if any, which in the  circumstances set forth
below under  "Servicing  of  Mortgage  Loans and  Contracts  - Primary  Mortgage
Insurance" should be insured with a private mortgage insurer is so insured;  and
(vii)  each  Mortgage  Loan at the time it was  made  complied  in all  material
respects with applicable state and federal laws, including, with out limitation,
usury,  equal credit  opportunity and disclosure  laws. The  Depositor's  rights
against  the  Seller  in the event of a breach  of its  representations  will be
assigned to the  Trustee,  and, if  applicable,  the  Indenture  Trustee for the
benefit of the Securities of such series.

         Assignment of Contracts.  The Depositor  will cause the Contracts to be
assigned to the Trustee, and, if applicable,  to the Indenture Trustee, together
with principal and interest due on or with respect to the Contracts on and after
the Cut-Off Date. Each Contract will be identified in a loan schedule ("Contract
Loan Schedule") appearing as an exhibit to the related Agreement.  Such Contract
Loan Schedule may specify,  with respect to each  Contract,  among other things:
the original  principal balance and the outstanding  Principal Balance as of the
Cut-Off Date; the interest rate; the current  scheduled payment of principal and
interest; and the maturity date.

         In addition,  with respect to each Contract, the Depositor will deliver
or cause to be  delivered to the  Trustee,  the original  Contract and copies of
documents and instruments  related to each Contract and the security interest in
the Manufactured Home securing each Contract. To give notice of the right, title
and interest of the Trust,  and, if applicable,  the Indenture  Trustee,  to the
Contracts, the Depositor will cause appropriate UCC-1 financing statements to be
filed identifying the secured party and identifying all Contracts as collateral.
The  Contracts  will  not be  stamped  or  otherwise  marked  to  reflect  their
assignment by the Depositor.  Therefore,  if a subsequent purchaser were able to
take physical possession of the Contracts without notice of such assignment, the
interest  of the  Trust,  and,  if  applicable,  the  Indenture  Trustee  in the
Contracts could be defeated.  See "Certain Legal Aspects of the Mortgage Assets"
herein.

         The  Depositor or the related  Seller,  as the case may be, may provide
limited   representations   and  warranties   concerning  the  Contracts.   Such
representations and warranties may include:  (i) that the information  contained
in the Contract Loan Schedule  provides an accurate listing of the Contracts and
that the  information  respecting such Contracts set forth in such Contract Loan
Schedule  is true and  correct  in all  material  respects  at the date or dates
respecting which such information is furnished;  (ii) that, immediately prior to
the  conveyance of the  Contracts,  the Depositor had good title to and was sole
owner of, each such Contract;  and (iii) that there has been no other sale by it
of such  Contract  and that the  Contract  is not  subject to any lien,  charge,
security interest or other encumbrance.

         Assignment of Mortgage-Backed Securities and Other Mortgage Securities.
With  respect to each  series,  the  Depositor  will  cause any  Mortgage-Backed
Securities and Other Mortgage Securities included in the related Trust
                                       29
<PAGE>
to be  registered  in the name of the Trustee or, if  applicable,  the Indenture
Trustee (directly or through a participant in a depository).  The Trustee or, if
applicable, the Indenture Trustee (or its custodian) will have possession of any
certificated  Mortgage-Backed  Securities and Other Mortgage Securities but will
not be in possession of or be assignee of record of any underlying  assets for a
Mortgage-Backed  Security  or  Other  Mortgage  Security.  Each  Mortgage-Backed
Security and Other Mortgage Security will be identified in a schedule  appearing
as an exhibit to the related  Agreement  which may specify  certain  information
with respect to such security,  including, as applicable, 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 such  security.  The Depositor will represent and warrant,
among other  things,  the  information  contained  in such  schedule is true and
correct and that  immediately  prior to the transfer of the related  securities,
the Depositor had good title to, and was the sole owner of, each such security.

         Repurchase or Substitution of Mortgage Loans and Contracts. The Trustee
and, if applicable, the Indenture Trustee will review the documents delivered to
it with  respect to the  Mortgage  Loans and  Contracts  included in the related
Trust.  If any  document is not  delivered  or is found to be  defective  in any
material respect and the Depositor or the related Seller, if so required, cannot
deliver  such  document or cure such defect  within the period  specified in the
related Prospectus Supplement after notice thereof (which will be required to be
given within the period specified in the related Prospectus Supplement),  and if
any other party  obligated to deliver such  document or cure such defect has not
done so and has not  substituted  or repurchased  the affected  Mortgage Loan or
Contract,  then the  Depositor  will cause the Seller,  not later than the first
date  designated  for the  deposit  of  payments  into the  Security  Account (a
"Deposit Date") which is more than a specified number of days after such period,
(a) if so provided in the Prospectus  Supplement to remove the affected Mortgage
Loan or Contract from the Trust and  substitute one or more other Mortgage Loans
or Contracts  therefor or (b)  repurchase the Mortgage Loan or Contract from the
Trustee  for a price  equal to 100% of its  Principal  Balance  plus one month's
interest  thereon at the applicable  Remittance  Rate.  This  repurchase and, if
applicable,  substitution  obligation will generally  constitute the sole remedy
available  for a material  defect in a document  relating to a Mortgage  Loan or
Contract.

         The Depositor is required to do or cause the Seller to do either of the
following (a) cure any breach of any  representation or warranty that materially
and adversely  affects the  interests of the Owners in a Mortgage Loan (each,  a
"Defective  Mortgage  Loan") or  Contract  within  the period  specified  in the
related  Prospectus  Supplement of its discovery by the Depositor or its receipt
of notice thereof from the Trustee,  (b) repurchase such Defective Mortgage Loan
or Contract not later than the first Deposit Date which is more than a specified
number of days after  such  period  for a price  equal to 100% of its  Principal
Balance plus one month's interest thereon at the applicable  Remittance Rate, or
(c) if so specified in the Prospectus  Supplement,  remove the affected Mortgage
Loan or Contract from the Trust and  substitute one or more other mortgage loans
or  contracts  therefor.  This  repurchase  and,  if  applicable,   substitution
obligation will generally  constitute the sole remedies available to the Trustee
for any such breach.

         If the related  Prospectus  Supplement so provides,  the Depositor or a
designated affiliate may be obligated to repurchase or substitute Mortgage Loans
or Contracts as described  above,  whether or not the Depositor  obtains such an
agreement from the Seller which sold such Mortgage Loans or Contracts.

         If a REMIC election is to be made with respect to all or a portion of a
Trust,  there may be federal  income tax  limitations on the right to substitute
Mortgage Loans or Contracts.

Evidence as to Compliance

         The Agreement  will provide that on or before a specified  date in each
year,  beginning  the first  such date  that is at least a  specified  number of
months on and after the Cut-Off Date, a firm of independent  public  accountants
will  furnish  a  statement  to the  Trustee  to the  effect  that,  based on an
examination of certain specified documents and records relating to the servicing
of the Depositor's mortgage loan portfolio conducted substantially in compliance
with the audit  program for  mortgages  serviced  for FNMA or FHLMC,  the United
States Department of Housing and Urban  Development  Mortgage Audit Standards or
the Uniform  Single Audit  Program for Mortgage  Bankers or in  accordance  with
other  standards   specified  in  the  Agreement  (the  "Applicable   Accounting
Standards"), such
                                       30
<PAGE>
firm is of the opinion that such servicing has been conducted in compliance with
the Applicable  Accounting Standards except for (a) such exceptions as such firm
shall  believe to be  immaterial  and (b) such other  exceptions as shall be set
forth in such statement.

The Trustee

         Any commercial bank or trust company serving as Trustee may have normal
banking  relationships  with the Depositor.  In addition,  the Depositor and the
Trustee acting jointly will have the power and the responsibility for appointing
co-trustees  or separate  trustees of all or any part of the Trust relating to a
particular series of Securities.  In the event of such appointment,  all rights,
powers,  duties and  obligations  conferred  or imposed  upon the Trustee by the
Agreement  shall be  conferred  or imposed  upon the Trustee  and such  separate
trustee or  co-trustee  jointly,  or, in any  jurisdiction  in which the Trustee
shall be incompetent or  unqualified to perform  certain acts,  singly upon such
separate  trustee or  co-trustee  who shall  exercise  and perform  such rights,
powers, duties and obligations solely at the direction of the Trustee.

         The  Trustee  will  make  no  representations  as to  the  validity  or
sufficiency of the Agreement, the Securities or of any Mortgage Asset or related
document,  and  will  not be  accountable  for  the  use or  application  by the
Depositor of any funds paid to the Depositor in respect of the Securities or the
related assets,  or amounts  deposited in the Security Account or deposited into
the Distribution Account. If no Event of Default has occurred,  the Trustee will
be required to perform only those duties  specifically  required of it under the
Agreement.  However, upon receipt of the various certificates,  reports or other
instruments  required to be  furnished  to it, the  Trustee  will be required to
examine  them to  determine  whether  they  conform to the  requirements  of the
Agreement.

         The Trustee may resign at any time,  and the  Depositor  may remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Agreement,  if the Trustee becomes insolvent or in such other instances, if any,
as are set forth in the Agreement.  Following any  resignation or removal of the
Trustee,  the Depositor  will be obligated to appoint a successor  Trustee.  Any
resignation  or removal of the Trustee and  appointment  of a successor  Trustee
will not become  effective until  acceptance of the appointment by the successor
Trustee.

Administration of the Security Account

         The  Agreement  will require  that the  Security  Account be either (i)
maintained with a depository  institution the debt  obligations of which (or, in
the  case of a  depository  institution  which  is a part of a  holding  company
structure,  the debt  obligations of the holding company of which) have a rating
acceptable to each rating agency that was requested to rate the  Securities,  or
(ii) an account or accounts  the  deposits in which are fully  insured by either
the Bank  Insurance  Fund  (the  "BIF") of the FDIC or the  Savings  Association
Insurance  Fund  (as  successor  to  the  Federal  Savings  and  Loan  Insurance
Corporation)  ("SAIF") of the FDIC. The collateral eligible to secure amounts in
the Security Account is limited to United States government securities and other
investments  acceptable to the rating agencies rating such series of Securities,
and may include one or more Securities of a series ("Eligible Investments").  If
so specified in the related  Prospectus  Supplement,  a Security  Account may be
maintained  as an interest  bearing  account,  or the funds held  therein may be
invested  pending each succeeding  Payment Date in Eligible  Investments.  If so
specified  in the related  Prospectus  Supplement,  the 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.  The Servicer will deposit in
the Security Account from amounts previously deposited by it into the Servicer's
Custodial  Account on the related  Remittance  Date the  following  payments and
collections  received  or made by it on and after the  Cut-Off  Date  (including
scheduled  payments of principal  and interest due on and after the Cut-Off Date
but received before the Cut-Off Date):

                  (i) all Mortgagor payments on account of principal,  including
         Principal  Prepayments  and, if  specified  in the  related  Prospectus
         Supplement, prepayment penalties:

                  (ii) all Mortgagor  payments on account of interest,  adjusted
         to the Remittance Rate;

                  (iii)  all   Liquidation   Proceeds  net  of  certain  amounts
         reimbursed  to the  Servicer  or  other  person  entitled  thereto,  as
         described above;
                                       31
<PAGE>
                  (iv) all Insurance Proceeds, other than proceeds to be applied
         to the restoration or repair of the related property or released to the
         Mortgagor  and net of certain  amounts  reimbursed  to the  Servicer or
         other person entitled thereto, as described above;

                  (v) all  condemnation  awards  or  settlements  which  are not
         released  to  the  Mortgagor  in  accordance   with  normal   servicing
         procedures;

                  (vi)  any  Advances  made as  described  under  "Servicing  of
         Mortgage  Loans and  Contracts  - Advances"  herein and  certain  other
         amounts  required  under the  Agreement to be deposited in the Security
         Account;

                  (vii)  all  proceeds  of any  Mortgage  Loan  or  Contract  or
         property acquired in respect thereof repurchased by the Depositor,  the
         Seller or otherwise as described above or under "Termination" below;

                  (viii) all  amounts,  if any,  required to be deposited in the
         Security  Account from any Credit  Enhancement  for the related series;
         and

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

Reports

         Concurrently  with each  distribution on the Securities,  there will be
mailed to Owners a statement  generally  setting forth, to the extent applicable
to any series, among other things:

                  (i) the  aggregate  amount of such  distribution  allocable to
         principal, separately identifying the amount allocable to each class;

                  (ii) the amount of such  distribution  allocable  to interest,
         separately identifying the amount allocable to each class;

                  (iii) the aggregate  Security  Principal Balance of each class
         of  the  Securities  after  giving  effect  to  distributions  on  such
         Distribution Date;

                  (iv) the aggregate  Security Principal Balance of any class of
         Compound  Interest  Securities  after giving  effect to any increase in
         such  Principal  Balance that results from the accrual of interest that
         is not yet distributable thereon;

                  (v) if applicable,  the amount otherwise  distributable to any
         class  of  Securities   that  was   distributed  to  other  classes  of
         Securities;

                  (vi) if any class of  Securities  has priority in the right to
         receive Principal  Prepayments,  the amount of Principal Prepayments in
         respect of the related Mortgage Assets;

                  (vii) the aggregate  Principal  Balance and number of Mortgage
         Loans  and  Contracts  which  were  delinquent  as to a  total  of  two
         installments of principal and interest; and

                  (viii) the aggregate  Principal Balances of Mortgage Loans and
         Contracts which (a) were delinquent 30-59 days, 60-89 days, and 90 days
         or more, or other delinquency categories of similar nature and (b) were
         in foreclosure.

         Customary  information deemed necessary for Owners to prepare their tax
returns will be furnished  annually (in the case of Book Entry  Securities,  the
above  described  statement  and  such  annual  information  will be sent to the
Clearing  Agency,  which  will  provide  such  reports  to the  Clearing  Agency
Participants in accordance with its procedures).
                                       32
<PAGE>
Forward Commitments; Pre-Funding

         The Trustee of a Trust may enter into a  Pre-Funding  Agreement for the
transfer of additional  Mortgage Loans and Contracts to such Trust following the
date on which such Trust is established  and the related  Securities are issued.
The  Trustee  of a Trust may enter  into  Pre-Funding  Agreements  to permit the
acquisition  of  additional  Mortgage  Loans that could not be  delivered by the
Depositor or have not formally completed the origination  process,  in each case
prior to the Delivery  Date.  Any  Pre-Funding  Agreement  will require that any
Mortgage Loans so transferred to a Trust conform to the  requirements  specified
in such Pre-Funding Agreement. If a Pre-Funding Agreement is to be utilized, the
related  Trustee  will be required to deposit in the  Purchase  Account all or a
portion of the proceeds  received by the Trustee in connection  with the sale of
one or more classes of Securities of the related series; the additional Mortgage
Loans will be  transferred  to the related Trust in exchange for money  released
from the related  Pre-Funding  Account.  Each  Pre-Funding  Agreement will set a
specified  period during which any such  transfers must occur.  The  Pre-Funding
Agreement or the related  Agreement will require that, if all moneys  originally
deposited  to  such  Pre-Funding  Account  are  not so  used  by the end of such
specified  period,  then any  remaining  moneys  will be applied as a  mandatory
prepayment  of the related  class or classes of  Securities  as specified in the
related  Prospectus  Supplement.  The specified  period for the acquisition by a
Trust of additional  Mortgage  Loans is not expected to exceed three months from
the date such Trust is established.

Servicer Events of Default

         "Events of Default" under the Agreement will consist of (i) any failure
by the Servicer to duly observe or perform in any material  respect any other of
its covenants or agreements in the Agreement  materially affecting the rights of
Owners  which  continues  unremedied  for a  specified  number of days after the
giving of written  notice of such failure to the  Depositor by the Trustee or to
the Servicer and the Trustee by the Owners of Securities evidencing interests in
the Trust aggregating not less than 25% of the affected class of Securities; and
(ii) certain events of insolvency,  readjustment  of debt,  marshaling of assets
and  liabilities  or similar  proceedings  and certain  actions by the  Servicer
indicating its insolvency, reorganization or inability to pay its obligations.

Rights Upon Servicer Event of Default

         As long as an Event of Default under the Agreement  remains  unremedied
by the  Servicer,  the Trustee or Owners of  Securities  evidencing an ownership
interest  in the Trust may  terminate  all the  rights  and  obligations  of the
Servicer under the Agreement,  whereupon the Trustee or Master Servicer, if any,
or a new Servicer appointed  pursuant to the Agreement,  will succeed to all the
responsibilities, duties and liabilities of the Servicer under the Agreement and
will  be  entitled  to  similar   compensation   arrangements.   Following  such
termination,  the Depositor shall appoint any established mortgage loan servicer
satisfying the  qualification  standards  established in the Agreement to act as
successor to the Servicer under the Agreement.  If no such successor  shall have
been appointed  within a specified  number of days  following such  termination,
then  either the  Depositor  or the Trustee  may  petition a court of  competent
jurisdiction  for  the  appointment  of  a  successor   Servicer.   Pending  the
appointment of a successor Servicer, the Trustee or the Master Servicer, if any,
shall act as Servicer.

         The Owners of Securities  evidencing an ownership interest in the Trust
will not have any right under the  Agreement to institute  any  proceeding  with
respect to the  Agreement,  unless  they  previously  have given to the  Trustee
written  notice of  default  and unless  the  Owners of the  percentage  of such
Securities  specified in the Prospectus  Supplement have made written request to
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 a
specified  number  of days  has  neglected  or  refused  to  institute  any such
proceedings. Nevertheless, the Trustee is under no obligation to exercise any of
the trusts or powers vested in it by the Agreement or to make any  investigation
of matters arising thereunder or to institute,  conduct or defend any litigation
thereunder or in relation  thereto at the request,  order or direction of any of
the Owners,  unless such Owners have offered to the Trustee reasonable  security
or indemnity  against the costs,  expenses and liabilities which may be incurred
therein or thereby.
                                       33
<PAGE>
Amendment

         An Agreement  generally may be amended by the  Depositor,  the Servicer
and the Trustee,  without the consent of the Owners of the Securities evidencing
an  ownership  interest  in the  Trust,  to cure any  ambiguity,  to  correct or
supplement any provision therein which may be defective or inconsistent with any
other provision  therein,  to take any action necessary to maintain REMIC status
of any  Trust as to which a REMIC  election  has been  made or to add any  other
provisions  with respect to matters or  questions  arising  under the  Agreement
which are not  materially  inconsistent  with the  provisions of the  Agreement;
provided  that such  action  will not,  as  evidenced  by an  opinion of counsel
satisfactory  to the  Trustee,  adversely  affect in any  material  respect  the
interests of any Owners of such Securities.  An Agreement may also be amended by
the Depositor,  the Servicer,  and the Trustee with the consent of the Owners of
Securities  evidencing an ownership  interest in the Trust  aggregating not less
than a majority of the aggregate  Security  Principal Balance of such Securities
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating  any of the  provisions  of such  Agreement  or of  modifying in any
manner the rights of such Owners; provided,  however, that no such amendment may
(i) reduce in any manner the amount of, or delay the timing of,  collections  of
payments  received on the related  Mortgage  Assets or  distributions  which are
required  to be made on any such  Security  without  the consent of the Owner of
such Security,  (ii) adversely  affect in any material  respect the interests of
the Owners of any class of such Securities in any manner other than as described
in (i), without the consent of the Owners of Securities of such class evidencing
not less than a majority  of the  interests  of such  class or (iii)  reduce the
aforesaid  percentage of Securities of any such class required to consent to any
such amendment, without the consent of the Owners of all such Securities of such
class then  outstanding.  Any other amendment  provisions  inconsistent with the
foregoing shall be specified in the related Prospectus Supplement.

Termination

         The obligations of the Depositor, the Servicer, and the Trustee created
by the Agreement will terminate upon the payment as required by the Agreement of
all amounts held by the  Servicer or in the Security  Account and required to be
paid to them  pursuant to the  Agreement  after the later of (i) the maturity or
other  liquidation of the last Mortgage Asset subject thereto or the disposition
of all property  acquired upon foreclosure of any such Mortgage Loan or Contract
or (ii) the  repurchase by the Depositor  from the Trust of all the  outstanding
Securities or all remaining  assets in the Trust.  The Agreement  will establish
the  repurchase  price for the  assets in the Trust and the  allocation  of such
purchase price among the classes of Securities.  The exercise of such right will
effect early  retirement of the Securities of that series,  but the  Depositor's
right so to  repurchase  will be  subject  to the  conditions  described  in the
related Prospectus Supplement. If a REMIC election is to be made with respect to
all  or a  portion  of a  Trust,  there  may  be  additional  conditions  to the
termination  of such Trust which will be  described  in the  related  Prospectus
Supplement.  In no event, however, will the Trust continue beyond the expiration
of 21 years  from the death of the  survivor  of  certain  persons  named in the
Agreement.  The Trustee will give written notice of termination of the Agreement
to each Owner, and the final  distribution  will be made only upon surrender and
cancellation  of the Securities at an office or agency of the Trustee  specified
in such notice of termination.


                                 USE OF PROCEEDS

         Substantially all the net proceeds to be received from the sale of each
series  of  Securities  will be  applied  to the  simultaneous  purchase  of the
Mortgage  Assets related to such series (or to reimburse the amounts  previously
used to effect such a  purchase),  the costs of carrying  such  Mortgage  Assets
until sale of the Securities and to pay other expenses.

                                  THE DEPOSITOR

         The  Depositor   will  have  no  ongoing   servicing   obligations   or
responsibilities  with respect to any Mortgage or ContractS.  The Depositor does
not have, nor is it expected in the future to have, any significant net worth.
                                       34
<PAGE>
         The Depositor  anticipates  that it will acquire Mortgage Assets in the
open market or in  privately  negotiated  transactions,  which may be through or
from an affiliate.  The Depositor will not receive any fees or other commissions
in  connection  with its  acquisition  of  Mortgage  Assets  or its sale of such
Mortgage Assets to the Trust.

         Neither  the  Depositor  nor  any  of its  affiliates  will  insure  or
guarantee the Securities of any series.

                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS

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

General

         Mortgages.  The Mortgage Loans will be secured either by deeds of trust
or mortgages. A mortgage creates a lien upon the real property encumbered by the
mortgage.  It is not  prior to liens  for real  estate  taxes  and  assessments.
Priority between  mortgages depends on their terms and generally on the order of
filing with a state or county office.  There are two parties to a mortgage:  the
mortgagor,  who is the borrower and  homeowner or the land trustee (as described
below), 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-homeowner  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 and  generally  with a
power of sale, to the trustee to secure payment of the obligation. The trustee's
authority under a deed of trust and the  mortgagee's  authority under a mortgage
are  governed by law, the express  provisions  of the deed of trust and, in some
cases, the directions of the beneficiary.

         Cooperatives.  Certain of the Mortgage Loans may be Cooperative  Loans.
The private,  non-profit,  cooperative  apartment  corporation owns all the real
property that comprises the project, including the land, separate dwelling units
and all common  areas.  The  cooperative  is  directly  responsible  for project
management  and,  in most  cases,  payment of real  estate  taxes and hazard and
liability insurance. If there is a blanket mortgage on the cooperative apartment
building and or underlying land, as is generally the case, the  cooperative,  as
project mortgagor, is also responsible for meeting these mortgage obligations. A
blanket  mortgage is ordinarily  incurred by the  cooperative in connection with
the  construction  or  purchase of the  cooperative's  apartment  building.  The
interest of the occupant  under  proprietary  leases or occupancy  agreements to
which that  cooperative is a party are generally  subordinate to the interest of
the holder of the  blanket  mortgage in that  building.  If the  cooperative  is
unable to meet the payment obligations  arising under its blanket mortgage,  the
mortgagee  holding the blanket  mortgage  could  foreclose on that  mortgage and
terminate  all  subordinate  proprietary  leases and  occupancy  agreements.  In
addition,  the blanket  mortgage on a cooperative  may provide  financing in the
form of a mortgage that does not fully  amortize  with a significant  portion of
principal  being due in one lump sum at final  maturity.  The  inability  of the
cooperative to refinance this mortgage and its consequent inability to make such
final  payment  could  lead  to  foreclosure  by  the  mortgagee  providing  the
financing.  A foreclosure in either event by the holder of the blanket  mortgage
could  eliminate or  significantly  diminish the value of any collateral held by
the lender who  financed  the purchase by an  individual  tenant-stockholder  of
cooperative  shares or in the case of a Trust including  Cooperative  Loans, the
collateral securing the Cooperative Loans.

         The cooperative is owned by tenant-stockholders  who, through ownership
of  stock  shares  or  membership  certificates  in  the  corporation,   receive
proprietary  leases or occupancy  agreements  which confer  exclusive  rights to
occupy specific units.  Generally,  a  tenant-stockholder  of a cooperative must
make a monthly payment to the cooperative representing such tenant-stockholder's
pro rata share of the  cooperative's  payments  for its blanket  mortgage,  real
property taxes,  maintenance expenses and other capital or ordinary expenses. An
ownership interest
                                       35
<PAGE>
in a  cooperative  and  accompanying  occupancy  rights  is  financed  through a
cooperative  share loan evidenced by a promissory note and secured by a security
interest in the  occupancy  agreement  or  proprietary  lease and in the related
cooperative  shares.  The lender takes possession of the share certificate and a
counterpart  of the  proprietary  lease or occupancy  agreement  and a financing
statement  covering  the  proprietary  lease  or  occupancy  agreement  and  the
cooperative  shares  is filed in the  appropriate  state and  local  offices  to
perfect the  lender's  interest in its  collateral.  Subject to the  limitations
discussed below, upon default of the tenant-stockholder,  the lender may sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of cooperative
shares.

         Timeshare  Units.  Because  timeshare  interests  are  considered to be
interests in real  property,  the manner and method of obtaining and enforcing a
security  interest in a timeshare estate is similar to the methods used in other
real property  lending  transactions.  The timeshare units  comprising  Mortgage
Loans  are  either  mortgages  or deeds of  trust  or  other  instruments  under
applicable  state law creating a first lien on the timeshare estate securing the
related  Mortgage Note,  depending upon the prevailing  practice in the state in
which  the  timeshare  estate is  located.  A  mortgage  creates a lien upon the
timeshare  estate,  which lien is  generally  not prior to liens for real estate
taxes and  assessments.  Priority between  mortgages  depends on their terms and
generally on the order of filing with a state or county office.

Foreclosure

         Mortgages.  Foreclosure of a deed of trust is generally accomplished by
a non-judicial  trustee's  sale under a specific  provision in the deed of trust
that  authorizes  the  trustee to sell the  property  to a third  party upon any
default by the  borrower  under the terms of the note or deed of trust.  In some
states,  the  trustee  must  record a notice of  default  and send a copy to the
borrower-trustor  and any  person  who has  recorded  a request  for a copy of a
notice of default and notice of sale.  In  addition,  the trustee  must  provide
notice in some  states to any other  individual  having an  interest in the real
property,  including any junior lienholders.  The borrower,  or any other person
having a junior  encumbrance  on the real estate,  may,  during a  reinstatement
period,  cure the default by paying the entire  amount in arrears plus the 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.  If the deed of trust is not reinstated,  a notice
of sale must be posted in a public  place and, in most states,  published  for a
specific period of time in one or more newspapers.  In addition, some state laws
require  that a copy of the notice of sale be posted on the property and sent to
all parties having an interest in the real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
The action is  initiated  by the  service of legal  pleadings  upon all  parties
having an interest in the real property. Delays in completion of the foreclosure
may  occasionally   result  from  difficulties  in  locating  necessary  parties
defendant.  Judicial  foreclosure  proceedings are often not protested by any of
the parties  defendant.  However,  when the  mortgagee's  right to  foreclose is
contested,  the legal  proceedings  necessary  to resolve  the issue can be time
consuming.  After the completion of judicial  foreclosure,  the court  generally
issues a judgment of  foreclosure  and appoints a referee or other court officer
to conduct the sale of the property.

         In case of foreclosure  under either a mortgage or a deed of trust, the
sale by the  referee or other  designated  officer or by the trustee is a public
sale.  However,  because of the  difficulty a potential  buyer at the sale would
have in determining the exact status of title and because the physical condition
of the property may have  deteriorated  during  foreclosure  proceedings,  it is
uncommon  for a third party to purchase the  property at the  foreclosure  sale.
Rather it is common for the lender to purchase the property  from the trustee or
referee for an amount equal to the  principal  amount of the mortgage or deed of
trust, accrued and unpaid interest and expenses of foreclosure.  Thereafter, the
lender will assume the burdens of ownership, including paying real estate taxes,
obtaining  casualty  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 insurance proceeds.
                                       36
<PAGE>
         When the junior  mortgagee or beneficiary  under a junior deed of trust
cures the default and state law allows it to  reinstate  or redeem by paying the
full amount of the senior  mortgage or deed of trust,  then in those  states the
amount paid so to cure or redeem  generally  becomes a part of the  indebtedness
secured by the junior  mortgage or deed of trust.  See "Junior Liens;  Rights of
Senior Mortgagors or Beneficiaries" below.

         A sale  conducted  in  accordance  with the  terms of the power of sale
contained in a mortgage or deed of trust is  generally  presumed to be conducted
regularly  and  fairly,  and a  conveyance  of the real  property by the trustee
confers, in most states, legal title to the real property to the purchaser, free
of all junior mortgages or deeds of trust and free of all other liens and claims
subordinate  to the mortgage or deed of trust under which the sale is made (with
the exception of certain governmental liens). The purchaser's title is, however,
subject to all senior  liens,  encumbrances  and mortgages and may be subject to
mechanic's and materialman's liens in some states. Thus, if the mortgage or deed
of trust being  foreclosed is a junior mortgage or deed of trust, the sheriff or
trustee will convey title to the purchaser of the real property,  subject to any
existing  first  mortgage or deed of trust and any other prior liens and claims.
The foreclosure of a junior mortgage or deed of trust,  generally,  will have an
effect on the first mortgage or deed of trust, if the senior mortgage or deed of
trust grants to the senior  mortgagee or beneficiary the right to accelerate its
indebtedness under a "due-on-sale" clause or "due on further encumbrance" clause
contained  in the  senior  mortgage  or  deed  of  trust.  See  "Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

         The  proceeds  received  by the  sheriff or  trustee  from the sale are
applied  pursuant  to  the  terms  of the  deed  of  trust,  which  may  require
application  first  to the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness  secured by the mortgage or deed of trust under
which the sale was conducted. In some states, any surplus money remaining may be
available to satisfy claims of the holders of junior mortgages or deeds of trust
and other junior liens and claims in order of their priority, whether or not the
mortgagor  or trustor is in default,  while in some  states,  any surplus  money
remaining  may be payable  directly to the  mortgagor  or  trustor.  Any balance
remaining is generally payable to the mortgagor or trustor.  Following the sale,
in some  states the  mortgagee  or  beneficiary  following  a  foreclosure  of a
mortgage  or deed of trust may not  obtain a  deficiency  judgment  against  the
mortgagor  or trustor.  A junior  lienholder  whose  rights in the  property are
terminated  by the  foreclosure  by a senior  lienholder  will not  share in the
proceeds from the subsequent disposition of the property.

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

         The recognition  agreement  generally  provides that, in the event that
the  tenant-stockholder  has defaulted under the proprietary  lease or occupancy
agreement,  the  cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the cooperative will recognize the
lender's  lien  against  proceeds  from a sale  of  the  cooperative  apartment,
subject,  however, to the cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  cooperative  loan and  accrued  and  unpaid  interest
thereon.
                                       37
<PAGE>
         Recognition  agreements also provide that in the event of a foreclosure
on a  cooperative  loan,  the lender must obtain the  approval or consent of the
cooperative  as  required  by the  proprietary  lease  before  transferring  the
cooperative shares or assigning the proprietary lease. Generally,  the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

         In some states,  foreclosure on the cooperative  shares is accomplished
by a sale  in  accordance  with  the  provisions  of  Article  9 of the  Uniform
Commercial Code (the "UCC") and the security agreement relating to those shares.
Article  9 of the UCC  requires  that a sale  be  conducted  in a  "commercially
reasonable"  manner.  Whether  a  foreclosure  sale  has  been  conducted  in  a
"commercially  reasonable"  manner  will  depend on the facts in each  case.  In
determining commercial reasonableness, a court will look to the notice given the
debtor  and the  method,  manner,  time,  place  and  terms of the  foreclosure.
Generally,  a sale  conducted  according to the usual  practice of banks selling
similar collateral will be considered reasonably conducted. Article 9 of the UCC
provides  that the  proceeds of the sale will be applied  first to pay the costs
and  expenses  of the sale and then to satisfy the  indebtedness  secured by the
lender's  security  interest.  The  recognition  agreement,  however,  generally
provides that the lender's right to reimbursement is subject to the right of the
cooperative  corporation  to  receive  sums due under the  proprietary  lease or
occupancy agreement. If there are proceeds remaining, the lender must account to
the  tenant-stockholder  for  the  surplus.  Conversely,  if a  portion  of  the
indebtedness remains unpaid, the tenant-stockholder is generally responsible for
the  deficiency.  See  "Anti-Deficiency  Legislation  and Other  Limitations  on
Lenders" below.

         Junior Liens; Rights of Senior Mortgagees or Beneficiaries.  Certain of
the  Mortgage  Loans,  including  Title I Loans,  may be secured by mortgages or
deeds of trust  providing for junior (i.e.,  second,  third,  etc.) liens on the
related Mortgaged Properties which are junior to the other mortgages or deeds of
trust  held by other  lenders  or  institutional  investors.  The  rights of the
beneficiary under a junior deed of trust or as mortgagee under a junior mortgage
are  subordinate  to those of the  mortgagee  or  beneficiary  under the  senior
mortgage or deed of trust, including the prior rights of the senior mortgagee or
beneficiary to receive hazard insurance and  condemnation  proceeds and to cause
the  property  securing  the  Mortgage  Loans  to be sold  upon  default  of the
mortgagor or trustor.  As  discussed  more fully  below,  a junior  mortgagee or
beneficiary  in some states 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 senior mortgage or deed of trust, no notice of
default is required to be given to a junior mortgagee or beneficiary.

         The forms of the  mortgage or deed of trust used by most  institutional
lenders  generally  confer on the  mortgagee  or  beneficiary  the right both to
receive all proceeds  collected under any hazard insurance policy and all awards
made in connection with any condemnation proceedings, and to apply such proceeds
and awards to any indebtedness secured by the mortgage or deed of trust, in such
order  as the  mortgagee  or  beneficiary  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 the  underlying  first mortgage or deed of trust may 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 first mortgage or deed of trust. In
those   situations,   proceeds  in  excess  of  the  amount  of  first  mortgage
indebtedness  generally may be applied to the  indebtedness of a junior mortgage
or trust deed.

         Other  provisions  typically found in the form of the mortgagee or deed
of trust generally used by most institutional  lenders obligate the mortgagor or
trustor 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 or  beneficiary  under the
mortgage or deed of trust. Upon a failure of the mortgagor or trustor to perform
any of these  obligations,  the mortgagee or beneficiary  typically is given the
right under the  mortgage or deed of trust to perform the  obligation  itself at
its election,  with the mortgagor or trustor agreeing to reimburse the mortgagee
or  beneficiary  for any sums expended by the mortgagee or beneficiary on behalf
of the trustor.  All sums so expended by the mortgagee or beneficiary  generally
become part of the indebtedness secured by the mortgage or deed of trust.
                                       38
<PAGE>
         Right 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  following
foreclosure.  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  is to  diminish  the  ability of the  lender to sell the  foreclosed
property.  The rights 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.

         Anti-Deficiency  Legislation and Other Limitations on Lenders.  Certain
states  have  imposed  statutory  prohibitions  that  limit  the  remedies  of a
beneficiary  under a deed of  trust or a  mortgagee  under a  mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment would be a personal  judgment  against the
former  borrower  equal in most cases to the  difference  between the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  Other  statutes  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.
Finally,  other statutory  provisions limit any deficiency  judgment against the
former borrower  following a judicial 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 judicial sale.

         In  addition  to laws  limiting or  prohibiting  deficiency  judgments,
numerous other statutory  provisions,  including the federal bankruptcy laws and
state laws affording relief to debtors, may interfere with or affect the ability
of the secured  mortgage  lender to realize  upon  collateral  and/or  enforce a
deficiency  judgment.  For example,  with respect to federal  bankruptcy  law, a
court with federal  bankruptcy  jurisdiction  may permit a debtor through his or
her Chapter 11 or Chapter 13  rehabilitative  plan to cure a monetary default in
respect of a mortgage loan on a debtor's residence by paying arrearages within a
reasonable  time period and  reinstating  the  original  mortgage  loan  payment
schedule even though the lender accelerated the mortgage loan and final judgment
of  foreclosure  had  been  entered  in  state  court  (provided  no sale of the
residence had yet occurred) prior to the filing of the debtor's  petition.  Some
courts with federal  bankruptcy  jurisdiction have approved plans,  based on the
particular  facts of the  reorganization  case,  that  effected  the curing of a
mortgage loan default by paying arrearages over a number of years.

         Courts with federal  bankruptcy  jurisdiction  have also indicated that
the terms of a mortgage  loan secured by property of the debtor may be modified.
These courts have suggested  that such  modifications  may include  reducing the
amount of each monthly  payment,  changing  the rate of  interest,  altering the
repayment  schedule and reducing the lender's  security interest to the value of
the  residence,  thus  leaving the lender a general  unsecured  creditor for the
difference between the value of the residence and the outstanding balance of the
loan.  Federal  bankruptcy  law and limited case law indicate that the foregoing
modifications  could not be applied to the terms of a loan  secured by  property
that is the principal residence of the debtor.

         The Code  provides  priority  to certain tax liens over the lien of the
mortgage.  In  addition,  substantive  requirements  are imposed  upon  mortgage
lenders in connection  with the  origination and the servicing of mortgage loans
by numerous federal and some state consumer  protection laws. 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.  These federal laws impose specific statutory liabilities upon
lenders who originate  mortgage loans and who fail to comply with the provisions
of the law. In some cases,  this liability may affect  assignees of the mortgage
loans.

         Generally,  Article 9 of the UCC  governs  foreclosure  on  cooperative
shares and the related  proprietary  lease or occupancy  agreement.  Some courts
have interpreted  section 9-504 of the UCC to prohibit a deficiency award unless
the creditor  establishes that the sale of the collateral (which, in the case of
a Cooperative Loan, would be
                                       39
<PAGE>
the shares of the  cooperative  and the related  proprietary  lease or occupancy
agreement) was conducted in a commercially reasonable manner.

         Enforceability  of Certain  Provisions.  Certain of the Mortgage  Loans
will contain due-on-sale clauses.  These clauses permit the lender to accelerate
the  maturity  of a loan  if the  borrower  sells,  transfers,  or  conveys  the
property.  The enforceability of these clauses was the subject of legislation or
litigation in many states, and in some cases the enforceability of these clauses
was limited or denied. However, the Garn-St. Germain Depository Institutions Act
of 1982 (the "Garn-St.  Germain Act") preempts state  constitutional,  statutory
and case law  prohibiting  the  enforcement of  due-on-sale  clauses and permits
lenders to enforce  these  clauses in  accordance  with their terms,  subject to
certain limited exceptions. 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.

         The  Garn-St.  Germain Act also sets forth nine  specific  instances in
which a mortgage lender covered by the Garn-St.  Germain Act (including  federal
savings and loan  associations  and federal  savings  banks) may not  exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have  occurred.  These  include  intra-family  transfers,  certain  transfers by
operation of law,  leases of fewer than three years and the creation of a junior
encumbrance.  Regulations  promulgated  under the  Garn-St.  Germain  Act by the
Federal Home Loan Bank Board as  succeeded  by the Office of Thrift  Supervision
(the "OTS"),  also  prohibit  the  imposition  of a prepayment  penalty upon the
acceleration  of a loan pursuant to a due-on-sale  clause.  Any inability of the
Depositor  to enforce  due-on-sale  clauses may affect the  average  life of the
Mortgage Loans and the number of Mortgage  Loans that may be  outstanding  until
maturity.

         Upon  foreclosure,  courts have imposed general  equitable  principles.
These 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 requirements that the lender undertake
affirmative  and expensive  actions to determine  the causes for 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 the lender to
foreclose if the default under the mortgage instrument is not monetary,  such as
the  borrower  falling to  adequately  maintain  the  property  or the  borrower
executing a second  mortgage or deed of trust  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 deeds of trust or mortgages  receive  notices in
addition to the  statutory-prescribed  minimum.  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,  or under a mortgage  having a power of
sale,  does  not  involve  sufficient  state  action  to  afford  constitutional
protections to the borrower.

         The  standard  forms of  note,  mortgage  and  deed of trust  generally
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 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.  Under the Agreement,  late charges (to the extent permitted by law and
not waived by the  Servicer)  will be  retained by the  Servicer  as  additional
servicing compensation.

         Adjustable  Rate Loans.  The laws of certain  states may  provide  that
mortgage notes relating to adjustable rate loans are not negotiable  instruments
under the UCC. In such event,  the Trustee will not be deemed to be a "holder in
due  course,"  within the  meaning of the UCC and may take such a mortgage  note
subject to certain  restrictions  on its  ability  to  foreclose  and to certain
contractual defenses available to a mortgagor.
                                       40
<PAGE>
         Environmental  Legislation.  Certain states impose a statutory lien for
associated  costs on  property  that is the  subject of a cleanup  action by the
state on  account  of  hazardous  wastes or  hazardous  substances  released  or
disposed of on the property.  Such a lien will  generally have priority over all
subsequent  liens on the  property  and, in certain of these  states,  will have
priority  over  prior  recorded  liens  including  the  lien of a  mortgage.  In
addition,  under  federal  environmental  legislation  and under  state law in a
number of states,  a secured party which takes a deed in lieu of  foreclosure or
acquires a mortgaged  property at a foreclosure  sale or assumes  active control
over the  operation or management of a property so as to be deemed an "owner" or
"operator"  of the  property  may be  liable  for the  costs  of  cleaning  up a
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether  they  would be  imposed  on a  secured  lender  (such  as a  Trust)  to
homeowners.  In the event that title to a Mortgaged Property securing a Mortgage
Loan in a Trust was  acquired  by the Trust and cleanup  costs were  incurred in
respect of the Mortgaged Property,  the Trust might realize a loss if such costs
were required to be paid by the Trust.

Soldiers' and Sailors' Civil Relief Act

         Generally,  under the terms of the Soldiers' and Sailors'  Civil Relief
Act, a borrower who enters military  service after the origination of a Mortgage
Loan or Contract by such  borrower  (including a borrower who is a member of the
National  Guard or is in reserve  status at the time of the  origination  of the
Mortgage  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 or similar  limitations  under state
law could have an effect, for an indeterminate period of time, on the ability of
the  Servicer to collect  full  amounts of  interest on certain of the  Mortgage
Loans. In addition,  the Relief Act imposes  limitations  which would impair the
ability of the  Servicer to foreclose  on an affected  Mortgage  Loan during the
borrower's period of active duty status. Thus, in the event that such a Mortgage
Loan  goes  into  default  there  may be delays  and  losses  occasioned  by the
inability to realize upon the Mortgaged Property in a timely fashion.

         Any shortfalls in interest  collections  resulting from  application of
the Relief Act could adversely affect Securities.

The Contracts

         General.  As a result of the  Depositor's  assignment of the Contracts,
the Owners will succeed  collectively to all the rights  (including the right to
receive  payment on the Contracts)  and will assume  certain  obligations of the
Depositor.  Each Contract  evidences  both (a) the  obligation of the obligor to
repay the loan evidenced  thereby,  and (b) the grant of a security  interest in
the Manufactured Home to secure repayment of such lois.  Certain aspects of both
features of the Contracts are described more fully below.

         The Contracts  generally  are "chattel  paper" as defined in the UCC in
effect in the states which the  Manufactured  Homes  initially were  registered.
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  Agreement,  the
Depositor will transfer physical  possession of the Contracts to the Trustee or,
if  applicable,  the  Indenture  Trustee or its  custodians.  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
and, if applicable,  the Indenture  Trustee's security  interest.  The Contracts
will not be  stamped or marked  otherwise  to reflect  their  assignment  by the
Depositor.  Therefore,  if a  subsequent  purchaser  were able to take  physical
possession of the Contracts without notice of such assignment the Trustee's and,
if  applicable,  the  Indenture  Trustee's  and, if  applicable,  the  Indenture
Trustee's interest in Contracts could be defeated.

         Security  Interests in the Manufactured  Homes. The Manufactured  Homes
securing the  Contracts may be located in all 50 states.  Security  interests in
manufactured  homes may be perfected  either by notation of the secured  party's
lien on the  certificate  of title or by delivery of the required  documents and
payment of a fee to the state motor vehicle  authority,  depending on state law.
In some nontitle  states,  perfection  pursuant to the  provisions of the UCC is
required.  The  Depositor  may effect such  notation or delivery of the required
documents  and fees,  and obtain  possession  of the  certificate  of title,  as
appropriate under the laws of the state in which any manufactured
                                       41
<PAGE>
home securing a manufactured  housing  conditional sales contract is registered.
In the event  the  Depositor  fails,  due to  clerical  errors,  to effect  such
notation or delivery,  or files the security  interest  under the wrong law (for
example, under a motor vehicle title statute rather than under the UCC, in a few
states),  the Trustee  may not have a first  priority  security  interest in the
Manufactured Home securing a Contract.  As manufactured homes have become larger
and often have been  attached to their sites  without any apparent  intention to
move  them,  courts in many  states  have held that  manufactured  homes,  under
certain  circumstances,  may become  subject to real estate title and  recording
laws. As a result, a security  interest in a manufactured home could be rendered
subordinate  to the interests of other parties  claiming an interest in the home
under applicable state real estate law. In order to perfect a security  interest
in a  manufactured  home  under real  estate  law,  the  holder of the  security
interest must file either a "fixture  filing" under the provisions of the UCC or
a real estate mortgage under the real estate laws of the state where the home is
located.  These  filings  must be made in the real state  records  office of the
county where the home is located.  So long as the borrower does not violate this
agreement,  a security interest in the Manufactured Home will be governed by the
certificate of title laws or the UCC, and the notation of the security  interest
on the  certificate of title or the filing of a UCC financing  statement will be
effective to maintain the priority of the security  interest in the Manufactured
Home. If,  however,  a Manufactured  Home is permanently  attached to this site,
other parties could obtain an interest in the  Manufactured  Home which is prior
to the security interest transferred to the Trustee. With respect to a series of
Securities and as described in the related Prospectus Supplement,  the Depositor
may be required to perfect a security  interest in the  Manufactured  Home under
applicable real estate laws. If such real estate filings are not required and if
any of the foregoing  events were to occur, the only recourse would be to pursue
the Trust's rights to require repurchase for breach of warranties.

         The  Depositor  will assign its security  interest in the  Manufactured
Homes.  Neither  the  Depositor  nor the Trustee  or, if  applicable,  Indenture
Trustee will amend the  certificates  of title to identify a new secured  party.
Accordingly,  the  Depositor  or the  Seller  will  continue  to be named as the
secured party on the certificates of title relating to the  Manufactured  Homes.
In most states,  such  assignment  is an effective  conveyance  of such security
interest without amendment of any lien noted on the related certificate of title
and the new secured party succeeds to the rights of the secured party.  However,
in some states there  exists a risk that,  in the absence of an amendment to the
certificate of title, such assignment of the security interest might not be held
effective against creditors of the Depositor or the Seller.

         In the  absence  of  fraud,  forgery  or  permanent  affixation  of the
Manufactured  Home to its site by the Manufactured Home owner, or administrative
error by state recording officials,  the notation of the lien on the certificate
of title or delivery of the required  documents  and fees will be  sufficient to
protect  against the rights of subsequent  purchasers of a Manufactured  Home or
subsequent  lenders who take a security  interest in the  Manufactured  Home. If
there  are any  Manufactured  Homes as to which  the  security  interest  is not
perfected,  such  security  interest  would be  subordinate  to,  among  others,
subsequent  purchasers for value of Manufactured  Homes and holders of perfected
security  interests.  There also exists a risk in not  identifying a new secured
party on the  certificate  of title  that,  through  fraud  or  negligence,  the
security interest could be released.

         Enforcement of Security Interests in Manufactured  Homes. The Servicer,
to the extent required by the related Agreement,  may take action to enforce the
security  interest  with  respect to Contracts  in default by  repossession  and
resale of the Manufactured Homes securing such Contracts in default.  So long as
the Manufactured  Home has not become subject to the real estate law, a creditor
can repossess a Manufactured Home 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 so that the  debtor  may
redeem at or before such resale. In the event of such repossession and resale of
a  Manufactured  Home,  the Trustee would be entitled to be paid out of the sale
proceeds  before such proceeds  could be applied to the payment of the claims of
unsecured creditors or the holders of subsequently  perfected security interests
or, thereafter, to the debtor.
                                       42
<PAGE>
         If the owner of a Manufactured  Home moves it to a state other than the
state in which such Manufactured Home initially is registered, under the laws of
most  states the  perfected  security  interest in the  Manufactured  Home would
continue for four months after such  relocation and thereafter only if and after
the owner  registers the  Manufactured  Home in such state. If the owner were to
relocate  a  Manufactured   Home  to  another  state  and  not  re-register  the
Manufactured  Home in such state,  and if steps are not taken to re-perfect  the
security  interest  in such  state,  the  security  interest  would  cease to be
perfected. A majority of states generally requires surrender of a certificate of
title to  re-register  a  Manufactured  Home;  accordingly,  the  Trustee or, if
applicable,  the Indenture  Trustee,  must surrender  possession if it holds the
certificate of title to such  Manufactured  Home or, in the case of Manufactured
Homes  registered  in states  which  provide  for  notation  of lien,  notice of
surrender would be given if the security  interest in the  Manufactured  Home is
noted  on  the  certificate  of  title.  Accordingly,  the  there  would  be  an
opportunity to re-perfect the security  interest in the Manufactured Home in the
state of  relocation.  In states which do not require a certificate of title for
registration of a Manufactured Home, re-registration could defeat perfection. In
the ordinary  course of servicing the  manufactured  housing  conditional  sales
contracts,  the  Servicer  will  be  required  to  take  steps  to  effect  such
re-perfection  upon receipt of notice of re-registration or information from the
obligor  as to  relocation.  Similarly,  when an  obligor  under a  manufactured
housing conditional sales contract sells a Manufactured Home,  possession of the
certificate  of title must be surrendered or notice will be received as a result
of the lien  noted  thereon  and  accordingly  there will be an  opportunity  to
require  satisfaction  of the related  manufactured  housing  conditional  sales
contract  before  release of the lien.  Under each  Agreement  the  Servicer  is
obligated to take such steps,  at the  Servicer's  expense,  as are necessary to
maintain perfection of security interests in the Manufactured Homes.

         Under  the  laws of most  states,  liens  for  repairs  performed  on a
Manufactured  Home take priority even over a perfected  security  interest.  The
Depositor  will  represent in the Agreement that it has no knowledge of any such
liens with respect to any  Manufactured  Home securing  payment on any Contract.
Nevertheless,  such liens could arise at any time during the term of a Contract.
No notice will be given in the event such a lien arises.

         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 Manufactured Home securing such debtor's loan. However,  some
 states impose prohibitions or limitations on deficiency judgments.

         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 against such obligor.  Numerous other federal and state consumer
protection laws impose requirements applicable to the origination of 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.

         Transfers  of  Manufactured  Homes;   Enforceability  of  "Due-on-Sale"
Clauses. The Contracts, in general, prohibit the sale or transfer of the related
Manufactured  Homes without consent and permit the  acceleration of the maturity
of the  Contracts  upon any such sale or transfer for which consent has not been
granted.  In certain cases, the transfer may be made by a delinquent  obligor in
order to avoid a repossession proceeding with respect to a Manufactured Home.
                                       43
<PAGE>
         In the case of a  transfer  of a  Manufactured  Home  after  which  the
Servicer  desires to  accelerate  the  maturity  of the  related  Contract,  the
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale" clause. The Garn-St. Germain Act preempts,  subject to certain
exceptions and conditions,  state laws prohibiting  enforcement of "due-on-sale"
clauses applicable to the Manufactured Homes.  Consequently,  in some states the
Servicer may be prohibited from enforcing a  "due-on-sale"  clause in respect of
certain Manufactured Homes.

The Title I Program

         Certain of the Mortgage Loans or Contracts  contained in a Trust 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  Title  I  loans,  legal  requirements,  payment  terms,
underwriting standards, eligibility requirements,  insurance coverage and claims
proceeds  related  thereto  shall  be  set  forth  in  the  related   Prospectus
Supplement.

                            LEGAL INVESTMENT MATTERS

         Unless  otherwise  set  forth  in the  related  Prospectus  Supplement,
Securities  of any series will  constitute  "mortgage  related  securities"  for
purposes of the Secondary  Mortgage Market  Enhancement Act of 1984 ("SMMEA") so
long as they are rated by a Rating  Agency in one of its two highest  categories
and, as such,  will be legal  investments  for  persons,  trusts,  corporations,
partnerships,  associations,  business trusts and business entities  (including,
but not limited to, state-chartered savings banks, commercial banks, savings and
loan  associations  and  insurance  companies,  as well as  trustees  and  state
government  employee  retirement  systems) 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
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for 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," the Securities will constitute legal
investments for entities subject to such legislation only to the extent provided
in such legislation. Certain States have enacted legislation which overrides the
preemption provisions of SMMEA.

         SMMEA  also  amended  the  legal  investment   authority  of  federally
chartered  depository   institutions  as  follows:   federal  savings  and  loan
associations and federal savings bank may invest in, sell or otherwise deal with
mortgage-related  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  mortgage-related  securities  for
their own account  without  regard to the  limitations  generally  applicable to
investment securities set forth in 12 U.S.C. 24 (Seventh),  subject in each case
to  such  regulations  as  the  applicable  federal  regulatory   authority  may
prescribe.

         The Federal Financial  Institution  Examination Counsel has adopted the
"Supervisory   Policy   Statement  on   Securities   Activities"   (the  "Policy
Statement"), applicable to all depository institutions, setting forth guidelines
for  and  significant   restrictions  on  investments  in  "high-risk   mortgage
securities." The Policy Statement has been adopted by the Federal Reserve Board,
the Office of the Comptroller of the Currency, the FDIC and the Office of Thrift
Supervision  with an effective  date of February 10, 1992,  as revised April 15,
1994.  The Policy  Statement  generally  indicates  that a  mortgage  derivative
product will be deemed to be high risk if it exhibits  greater price  volatility
than a standard  fixed rate  thirty-year  mortgage  security.  According  to the
Policy Statement, prior to
                                       44
<PAGE>
purchase,  a  depository  institution  will be required to  determine  whether a
mortgage derivative product that it is considering  acquiring is high-risk,  and
if so that the  proposed  acquisition  would  reduce the  institution's  overall
interest  rate risk.  Reliance on analysis  and  documentation  obtained  from a
securities  dealer or other  outside  party  without  internal  analysis  by the
institution would be unacceptable. There can be no assurance as to which classes
of the  Securities  of any series will be treated as high-risk  under the Policy
Statement.  In addition,  the National  Credit Union  Administration  has issued
regulations governing federal credit union investments which prohibit investment
in certain  specified types of securities,  which may include certain classes of
Securities.  Similar  policy  statement  have been issued by  regulators  having
jurisdiction over other types of depository institutions.

         There may be other  restrictions  on the  ability of certain  investors
either to purchase  certain  classes of  Securities  or to purchase any class of
Securities  representing  more than a  specified  percentage  of the  investors'
assets.   The  Depositor  will  make  no   representations   as  to  the  proper
characterization  of any  class of  Securities  for  legal  investment  or other
purposes,  or as to the ability of particular investors to purchase any class of
Securities under applicable legal investment  restrictions.  These uncertainties
may adversely affect the liquidity of any class of Securities.  Accordingly, all
investors whose  investment  activities are subject to legal investment laws and
regulations, regulatory capital requirements or review by regulatory authorities
should consult with their own legal advisors in determining  whether and to what
extent the Securities of any class  constitute a legal investment under SMMEA or
are subject to investment,  capital or other restrictions, and whether SMMEA has
been overridden in any jurisdiction applicable to such investor.

                              ERISA CONSIDERATIONS

         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.  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).  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.

         The  United   States   Department  of  Labor  (the  "DOL")  has  issued
regulations  concerning the definition of what constitutes the assets of a Plan.
(DOL 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.  In such  case,  the
fiduciary  making  such an  investment  for the  Plan  could be  deemed  to have
delegated his or her asset management responsibility,  and the underlying assets
and  properties  could be subject to ERISA  reporting  and  disclosure.  Certain
exceptions to the regulation may apply in the case of a Plan's investment in the
Securities,  but the Depositor cannot predict in advance whether such exceptions
apply  due to the  factual  nature  of the  conditions  to be met.  Accordingly,
because the Mortgage  Loans and Contracts may be deemed Plan assets of each Plan
that purchases Securities,  an investment in the Securities by a Plan might give
rise to a prohibited transaction under ERISA Sections 406 and 407 and be subject
to an excise tax under Code Section  4975 unless a statutory  or  administrative
exemption applies.

         DOL  Prohibited  Transaction  Exemption  83-1 ("PTE 83-1") exempts from
ERISA's  prohibited  transaction  rules  certain  transactions  relating  to the
operation of residential  mortgage 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 involving 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
                                       45
<PAGE>
property,  and the acquisition and holding of certain mortgage pool pass-through
certificates representing an interest in such mortgage pools by PTE.

         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  Owners 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 sponsor,  and (iii) a limitation on the amount of the
payments 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.

         Although the Trustee and, if applicable,  the Indenture Trustee for any
series of Securities  will be unaffiliated  with the Depositor,  there can be no
assurance that the system of insurance or subordination will meet the general or
specific  conditions  referred to above.  In  addition,  the nature of a Trust's
assets or the  characteristics  of one or more classes of the related  series of
Securities  may not be included  within the scope of PTE 83-1 or any other class
exemption  under  ERISA.  The  Prospectus  Supplement  will  provide  additional
information with respect to the application of ERISA and the Code to the related
Securities.

         Several underwriters of mortgage-backed securities have applied for and
obtained ERISA  prohibited  transactions  exemptions  which are in some respects
broader  than  PTE  83-1.  Such  exemptions  can only  apply to  mortgage-backed
securities which,  among other conditions,  are sold in an offering with respect
to which such underwriter serves as the sole or a managing underwriter,  or as a
selling or placement agent.  Several other underwriters have applied for similar
exemptions.  If such an exemption might be applicable to a series of Securities,
the related Prospectus Supplement will refer to such possibility.

         Each Plan  fiduciary  who is  responsible  for  making  the  investment
decisions  whether to purchase or commit to purchase and to hold Securities must
make its own determination as to whether the general and the specific conditions
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.

         Any Plan  proposing  to invest in  Securities  should  consult with its
counsel  to  confirm  that  such  investment  will not  result  in a  prohibited
transaction and will satisfy the other requirements of ERISA and the Code.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a general  discussion  of the  anticipated  material
federal income tax  consequences  of the purchase,  ownership and disposition of
Securities  and is based upon the advice of Arter & Hadden,  special  counsel to
the  Depositor.  The  discussion  below does not  purport to address all federal
income tax  consequences  that may be  applicable  to  particular  categories of
investors,  some of which may be subject to special  rules.  The  authorities on
which  this   discussion   is  based  are   subject   to  change  or   differing
interpretations,   and  any  such   change   or   interpretation   could   apply
retroactively.  This discussion  reflects the applicable  provisions of the Code
including recent amendments under the Omnibus Budget  Reconciliation Act of 1993
("OBRA"),   as  well  as  final   regulations   concerning  REMICs  (the  "REMIC
Regulations")  promulgated  on December 23, 1992,  and final  regulations  under
Sections  1271 through  1273 and 1275 of the Code  concerning  debt  instruments
promulgated on January 27, 1994 (the "OID  Regulations").  The Depositor intends
to rely on the OID  Regulations  for all  Securities  offered  pursuant  to this
Prospectus;  however,  investors should be aware that the OID Regulations do not
adequately address certain issues relevant to prepayable securities, such as the
Securities.  Investors  should consult their own tax advisors in determining the
federal,  state,  local and any other tax  consequences to them of the purchase,
ownership and  disposition of Securities,  particularly  with respect to federal
income tax changes  effected by OBRA and the REMIC  Regulations.  The Prospectus
Supplement  for  each  series  of  Securities   will  discuss  any  special  tax
consideration
                                       46
<PAGE>
applicable to any class of Securities of such series,  and the discussion  below
is qualified by any such discussion in the related Prospectus Supplement.

         For  purposes  of this  discussion,  where  the  applicable  Prospectus
Supplement  provides  for a fixed  retained  yield with  respect to the Mortgage
Assets underlying a series of Securities, references to the Mortgage Assets will
be deemed to refer to that  portion  of the  Mortgage  Assets  held by the Trust
which does not include the fixed retained yield.

Federal Income Tax Consequences For REMIC Securities

         General. With respect to a particular series of Securities, an election
may be made to treat the  Trust or one or more  trusts  or  segregated  pools of
assets  therein as one or more REMICs within the meaning of Code Section 860D. A
Trust or a portion or portions  thereof as to which one or more REMIC  elections
will be made  will be  referred  to as a  "REMIC  Pool."  For  purposes  of this
discussion,  Securities of a series as to which one or more REMIC  elections are
made are  referred  to as "REMIC  Securities"  and will  consist  of one or more
classes of "Regular  Securities"  and one class of "Residual  Securities" in the
case of each REMIC Pool.  Qualification as a REMIC requires  ongoing  compliance
with certain conditions. With respect to each series of REMIC Securities,  Arter
& Hadden,  counsel to the  Depositor,  will deliver its opinion to the Depositor
that (unless otherwise limited in the related  Prospectus  Supplement)  assuming
(i) the making of an appropriate  election,  (ii)  compliance with the Agreement
and (iii)  compliance  with any changes in the law,  including any amendments to
the Code or applicable  Treasury  regulations  thereunder,  each REMIC Pool will
qualify as a REMIC.  In such case, the Regular  Securities will be considered to
be  "regular  interests"  in the REMIC Pool and  generally  will be treated  for
federal income tax purposes as if they were newly  originated debt  instruments,
and the Residual Securities will be considered to be "residual interests" in the
REMIC  Pool.  The  Prospectus  Supplement  for each  series of  Securities  will
indicate  whether one or more REMIC  elections with respect to the related Trust
will be made, in which event  references to "REMIC" or "REMIC Pool" herein shall
be deemed to refer to each  such  REMIC  Pool.  Arter & Hadden,  counsel  to the
Depositor,  is of the  opinion  that if a Trust  qualifies  as a REMIC,  the tax
consequences to the Owners will be as described below.

         Status of REMIC  Securities.  REMIC Securities held by a mutual savings
bank or a domestic building and loan association (a "Thrift  Institution")  will
constitute  "qualifying  real property loans" within the meaning of Code Section
593(d)(1) in the same  proportion  that the assets of the REMIC Pool would be so
treated.  REMIC Securities held by a domestic building and loan association will
constitute  "a regular or residual  interest  in a REMIC"  within the meaning of
Code Section  7701(a) (19)(C) (xi) in the same proportion that the assets of the
REMIC Pool would be treated as "loans  secured by an interest in real  property"
within  the  meaning  of  Code  Section  7701(a)(19)(C)(v)  or as  other  assets
described in Code Section 7701(a)(19)(C). REMIC Securities held by a real estate
investment  trust (a "REIT") will  constitute  "real estate  assets"  within the
meaning of Code Section 856(c)(5)(A),  and interest on the REMIC Securities will
be considered  "interest on obligations secured by mortgages on real property or
on interests in real property"  within the meaning of Code Section  856(c)(3)(B)
in the same  proportion  that, for both  purposes,  the assets of the REMIC Pool
would be so treated. If at all times 95% or more of the assets of the REMIC Pool
constitute  qualifying  assets for  Thrift  Institutions  and  REITs,  the REMIC
Securities  will be treated  entirely as  qualifying  assets for such  entities.
Moreover,  the REMIC  Regulations  provide  that,  for purposes of Code Sections
593(d)(1) and  856(c)(5)(A),  payments of principal and interest on the Mortgage
Assets that are reinvested pending  distribution to holders of REMIC Securities,
constitute  qualifying assets for such entities.  Where two REMIC Pools are part
of a tiered  structure  they will be  treated as one REMIC for  purposes  of the
tests  described  above  respecting  asset  ownership  of more or less than 95%.
Notwithstanding the foregoing, however, REMIC income received by a REIT owning a
residual  interest  in a REMIC Pool  could be treated in part as  non-qualifying
REIT income if the REMIC Pool holds Mortgage Assets with respect to which income
is contingent on mortgagor profits or property appreciation. In addition, if the
assets of the REMIC include buy-down  Mortgage  Assets,  it is possible that the
percentage  of such assets  constituting  "qualifying  real  property  loans" or
"loans  secured by an interest in real  property"  for purposes of Code Sections
593(d)(1) and 7701(a)(19)(C)(v),  respectively, may be required to be reduced by
the amount of the related  buy-down funds.  REMIC Securities held by a regulated
investment  company  will not  constitute  "government  securities"  within  the
meaning  of Code  Section  851(b)(4)(A)(i).  REMIC  Securities  held by  certain
financial institutions will constitute an "evidence of indebtedness" within the
                                       47
<PAGE>
meaning of Code Section 582(c)(i).  REMIC Securities  representing  interests in
obligations secured by manufactured  housing treated as single family residences
under  Code  Section  25(e)(10)  will  be  considered  interests  in  "qualified
mortgages" as defined in Code Section 860E(a)(3).

         Qualification  as a REMIC.  In order for the REMIC Pool to qualify as a
REMIC,  there must be ongoing  compliance on the part of the REMIC Pool with the
requirements  set forth in the Code.  The REMIC Pool must fulfill an asset test,
which  requires that no more than a de minimis amount of the assets of the REMIC
Pool, as of the close of the third calendar month  beginning  after the Delivery
Date (which for purposes of this discussion is the date of issuance of the REMIC
Securities)  and at all times  thereafter,  may  consist  of assets  other  than
"qualified mortgages" and "permitted investments." The REMIC Regulations provide
a "safe harbor"  pursuant to which the de minimis  requirement will be met if at
all times the aggregate adjusted basis of any nonqualified  assets (i.e., assets
other than qualified mortgages and permitted investments) is less than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets.

         If a REMIC Pool fails to comply with one or more of the requirements of
the Code for REMIC status  during any taxable  year,  the REMIC Pool will not be
treated  as  a  REMIC  for  such  year  and  thereafter.   In  this  event,  the
classification  of the REMIC Pool for federal  income tax purposes is uncertain.
The REMIC Pool might be entitled to treatment as a grantor trust under the rules
described in "Federal  Income Tax  Consequences  for  Securities  as to Which No
REMIC Election Is Made." In that case, no  entity-level  tax would be imposed on
the REMIC Pool. Alternatively, the Regular Securities may continue to be treated
as debt instruments for federal income tax purposes; but the REMIC Pool could be
treated as a taxable mortgage pool (a "TMP").  If the REMIC Pool is treated as a
TMP, any residual income of the REMIC Pool (income from the Mortgage Assets less
interest and original issue discount expense allocable to the Regular Securities
and any administrative expenses of the REMIC Pool) would be subject to corporate
income tax at the REMIC Pool level.  On the other hand,  an entity with multiple
classes of ownership interests may be treated as a separate  association taxable
as a corporation under Treasury  regulations,  and the Regular Securities may be
treated as equity interests therein. The Code, however,  authorizes the Treasury
Department to issue  regulations  that address  situations where failure to meet
one or more of the  requirements  for REMIC status occurs  inadvertently  and in
good faith, and disqualification of the REMIC Pool would occur absent regulatory
relief. Investors should be aware, however, that the Conference Committee Report
to the Tax Reform Act of 1986 (the "1986 Act")  indicates that the relief may be
accompanied by sanctions,  such as the imposition of a corporate tax on all or a
portion  of the  REMIC  Pool's  income  for the  period  of time  in  which  the
requirements for REMIC status are not satisfied.

Taxation of Regular Securities

         General.  Payments received by holders of Regular Securities  generally
should be accorded the same tax treatment under the Code as payments received on
ordinary taxable  corporate debt  instruments.  In general,  interest,  original
issue  discount  and market  discount on a Regular  Security  will be treated as
ordinary   income  to  a  holder  of  the   Regular   Security   (the   "Regular
Securityholder")  as they accrue,  and principal  payments on a Regular Security
will  be  treated  as  a  return  of  capital  to  the  extent  of  the  Regular
Securityholder's  basis  in the  Regular  Security  allocable  thereto.  Regular
Securityholders must use the accrual method of accounting with regard to Regular
Securities,  regardless  of the  method  of  accounting  otherwise  used by such
Regular Securityholders.

         Original  Issue  Discount.   Regular  Securities  may  be  issued  with
"original issue discount" within the meaning of Code Section 1273(a). Holders of
any class of Regular  Securities  having original issue discount  generally must
include  original  issue  discount  in ordinary  income for  federal  income tax
purposes as it accrues, in accordance with a constant interest method that takes
into  account the  compounding  of  interest,  in advance of receipt of the cash
attributable to such income. While the Depositor  anticipates that the amount of
original  issue discount  required to be included in a Regular  Securityholder's
income in any taxable year will be computed as described below,  there can be no
assurance  that  the  rules  described  below  will be  applied  to the  Regular
Securities in the manner described.

         Each  Regular  Security  (except  to the  extent  described  below with
respect to a Regular Security on which  distributions of principal are made in a
single installment or upon an earlier distribution by lot of a specified
                                       48
<PAGE>
principal amount upon the request of a Regular  Securityholder  or by random lot
(a "Retail Class Security")) will be treated as a single installment  obligation
for purposes of determining the original issue discount  includible in a Regular
Securityholder's  income.  The total  amount of  original  issue  discount  on a
Regular  Security is the excess of the "stated  redemption price at maturity" of
the  Regular  Security  over its  "issue  price."  The issue  price of a Regular
Security is the first price at which a substantial  amount of Regular Securities
of that  class  are first  sold to the  public.  The  Depositor  will  determine
original  issue  discount by  including  the amount  paid by an initial  Regular
Securityholder  for accrued interest that relates to a period prior to the issue
date of the Regular  Security in the issue price of a Regular  Security and will
include in the stated  redemption  price at maturity  any  interest  paid on the
first  Distribution Date to the extent such interest is attributable to a period
in  excess  of the  number  of days  between  the  issue  date  and  such  first
Distribution Date. The stated redemption price at maturity of a Regular Security
always  includes  the original  principal  amount of the Regular  Security,  but
generally  will not include  distributions  of stated  interest if such interest
distributions  constitute "qualified stated interest." Qualified stated interest
generally  means stated interest that is  unconditionally  payable in cash or in
property (other than debt  instruments of the issuer) at least annually at (i) a
single  fixed rate,  (ii) one or more  qualified  floating  rates (as  described
below),  (iii) a fixed rate followed by one or more  qualified  floating  rates,
(iv) a single  objective  rate (as  described  below) or (v) a fixed rate and an
objective rate that is a qualified  inverse  floating rate. 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.  The interest on such debt securities
will be unconditionally  payable and constitute  qualified stated interest,  not
OID.  Nevertheless,  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. Any stated interest in excess of the qualified  stated interest is included
in the stated  redemption  price at  maturity.  If the amount of original  issue
discount  is "de  minimis" as  described  below,  the amount of  original  issue
discount is treated as zero,  and all stated  interest  is treated as  qualified
stated interest. Distributions of interest on Regular Securities with respect to
which  deferred  interest  will  accrue  may  not  constitute  qualified  stated
interest,  in which case the stated redemption price at maturity of such Regular
Securities  includes all distributions of interest as well as principal thereon.
Moreover, if the interval between the issue date and the first Distribution Date
on  a  Regular  Security  is  longer  than  the  interval   between   subsequent
Distribution  Dates (and  interest paid on the first  Distribution  Date is less
than  would  have been  earned if the  stated  interest  rate  were  applied  to
outstanding  principal  during each day in such  interval),  the stated interest
distributions on such Regular Security  technically do not constitute  qualified
stated interest. In such case a special rule, applying solely for the purpose of
determining  whether  original issue  discount is de minimis,  provides that the
interest shortfall for the long first period (i.e., the interest that would have
been earned if interest  had been paid on the first  Distribution  Date for each
day the Regular  Security was outstanding) is treated as made at a fixed rate if
the value of the rate on which the payment is based is adjusted in a  reasonable
manner to take into account the length of the interval.  Regular Securityholders
should  consult  their own tax advisors to determine  the issue price and stated
redemption price at maturity of a Regular Security.

         Under a de minimis rule,  original issue discount on a Regular Security
will be considered to be zero if such original issue discount is less than 0.25%
of the stated redemption price at maturity of the Regular Security multiplied by
the weighted average  maturity of the Regular  Security.  For this purpose,  the
weighted  maturity of the Regular 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 Regular  Security  and the  denominator  of
which is the  stated  redemption  price at  maturity  of the  Regular  Security.
Although currently  unclear,  it appears that the schedule of such distributions
should be determined  in  accordance  with the assumed rate of prepayment of the
Mortgage Assets and the anticipated  reinvestment  rate, if any, relating to the
Regular Securities (the "Prepayment Assumption"). The Prepayment Assumption with
respect  to a series of  Regular  Securities  will be set  forth in the  related
Prospectus  Supplement.  The holder of a debt instrument includes any de minimis
original  issue  discount in income pro rata as stated  principal  payments  are
received.

         Of the total amount of original issue  discount on a Regular  Security,
the  Regular  Securityholder  generally  must  include  in gross  income for any
taxable year the sum of the "daily portions," as defined below, of the original
                                       49
<PAGE>
issue discount on the Regular Security accrued during an accrual period for each
day on which he holds the Regular  Security,  including the date of purchase but
excluding the date of disposition.  Although not free from doubt,  the Depositor
intends to treat the monthly  period ending on the day before each  Distribution
Date as the accrual period,  rather than the monthly period corresponding to the
prior calendar month. With respect to each Regular Security,  a calculation will
be made of the original issue discount that accrues during each  successive full
accrual period (or shorter period from the date of original  issue) that ends on
the day before the  related  Distribution  Date on the Regular  Security.  For a
Regular Security, original issue discount is to be calculated initially based on
a schedule of maturity  dates that takes into  account the level of  prepayments
and an  anticipated  reinvestment  rate that are most likely to occur,  which is
expected to be based on the Prepayment  Assumption.  The original issue discount
accruing in a full accrual period would be the excess, if any, of (i) the sum of
(a) the present  value of all of the remaining  distributions  to be made on the
Regular  Security as of the end of that accrual  period that are included in the
Regular Security's stated redemption price at maturity and (b) the distributions
made on the Regular  Security during the accrual period that are included in the
Regular  Security's  stated  redemption price at maturity over (ii) the adjusted
issue price of the Regular Security at the beginning of the accrual period.  The
present  value  of the  remaining  distributions  referred  to in the  preceding
sentence  is  calculated  based on (i) the  yield  to  maturity  of the  Regular
Security at the issue date, (ii) events (including actual prepayments) that have
occurred  prior  to the end of the  accrual  period  and  (iii)  the  Prepayment
Assumption.  For these purposes,  the adjusted issue price of a Regular Security
at the  beginning  of any accrual  period  equals the issue price of the Regular
Security,  increased by the  aggregate  amount of original  issue  discount with
respect to the Regular  Security that accrued in all prior  accrual  periods and
reduced by the amount of distributions included in the Regular Security's stated
redemption  price at  maturity  that were made on the  Regular  Security in such
prior period. The original issue discount accruing during any accrual period (as
determined in this  paragraph) will then be divided by the number of days in the
period to determine the daily portion of original issue discount for each day in
the period.

         Under the method  described above, the daily portions of original issue
discount required to be included in income by a Regular Securityholder generally
will increase to take into account  prepayments  on the Regular  Securities as a
result of  prepayments  on the  Mortgage  Assets or that  exceed the  Prepayment
Assumption,  and generally  will decrease (but not below zero for any period) if
the  prepayments  are slower than the Prepayment  Assumption.  In the event of a
change in circumstances that does not result in a substantially  contemporaneous
pro rata  prepayment,  the yield and  maturity  of the  Regular  Securities  are
redetermined  by treating the Regular  Securities as reissued on the date of the
change  for an  amount  equal  to  the  adjusted  issue  price  of  the  Regular
Securities.  To the extent specified in the applicable Prospectus Supplement, an
increase in  prepayments  on the  Mortgage  Assets  with  respect to a series of
Regular  Securities  can result in both a change in the  priority  of  principal
payments  with respect to certain  classes of Regular  Securities  and either an
increase or decrease in the daily  portions  of  original  issue  discount  with
respect to such Regular Securities.

         A purchaser  of a Regular  Security at a price  greater  than the issue
price also will be required to include in gross income the daily portions of the
original  issue  discount  on the  Regular  Security.  With  respect  to  such a
purchaser,  the daily portion for any day is reduced by the amount that would be
the daily portion for such day (computed in accordance  with the rules set forth
above)  multiplied by a fraction,  the numerator of which is the amount, if any,
by which the price paid by such purchaser for the Regular  Security  exceeds the
sum of the issue price and the aggregate  amount of original issue discount that
would have been  includible  in the gross  income of an  original  holder of the
Regular Security who purchased the Regular Security at its issue price, less any
prior distributions included in the stated redemption price at maturity, and the
denominator of which is the sum of the daily portions for such Regular  Security
(computed in  accordance  with the rules set forth above) for all days after the
date of purchase and ending on the date on which the remaining  principal amount
of such Regular  Security is expected to be reduced to zero under the Prepayment
Assumption.

         A  Securityholder  may elect to  include  in gross  income  all  stated
interest,  original issue discount,  de minimis original issue discount,  market
discount  (as  described  below  under  "Market  Discount"),  de minimis  market
discount and unstated  interest (as adjusted for any amortizable bond premium or
acquisition  premium)  currently  as it  accrues  using  the  constant  yield to
maturity  method.  If this election is made, the holder is treated as satisfying
the  requirements  for making the  elections  with  respect to  amortization  of
premium  and current  inclusion  of market  discount,  each as  described  under
"Premium" and "Market Discount" below.
                                       50
<PAGE>
         Variable Rate Regular  Securities.  Regular  Securities may provide for
interest based on a variable rate. The OID Regulations provide special rules for
variable rate instruments that meet three requirements. First, the noncontingent
principal  payments may not exceed the  instrument's  issue price by more than a
specified  amount equal to the lesser of (i) .015  multiplied  by the product of
the total  noncontingent  payments and the weighted average maturity or (ii) 15%
of the total  noncontingent  principal  payments.  Second,  the instrument  must
provide for stated interest (compounded or paid at least annually) at (i) one or
more qualified  floating rates, (ii) a single fixed rate followed by one or more
qualified  floating rates,  (iii) a single objective rate or (iv) a single fixed
rate and a single  objective  rate that is a qualified  inverse  floating  rate.
Third,  the  instrument  must  provide  that  each  qualified  floating  rate or
objective  rate in effect during an accrual  period is set at a current value of
that rate (one  occurring in the  interval  beginning  three  months  before and
ending one year after the rate is first in effect on the  Regular  Security).  A
rate is a qualified  floating rate if  variations in the rate can  reasonably be
expected to measure  contemporaneous  variations  in the cost of newly  borrowed
funds. Generally,  neither (i) a multiple of a qualified floating rate in excess
of a fixed  multiple  that is  greater  than  zero but not more  than  1.35 (and
increased  or  decreased by a fixed rate) nor (ii) a cap or floor that is likely
to cause the interest  rate on a Regular  Security to be  significantly  less or
more than the overall  expected  return on the Regular  Security is considered a
qualified  floating  rate.  An objective  rate is a rate based on changes in the
price of actively  traded property or an index of such prices or is a rate based
on (including  multiples of) one or more qualified  floating rates. An objective
rate is a qualified  inverse  floating rate if the rate is equal to a fixed rate
minus a qualified  floating rate and  variations in such rate can  reasonably be
expected to reflect  inversely  contemporaneous  variations in the cost of newly
borrowed  funds.  A rate  will  not be an  objective  rate  if it is  reasonably
expected  that the average rate during the first half of the  instrument's  term
will be  significantly  more or less than the average rate in the final term. An
objective  rate must be determined  according to a single  formula that is fixed
throughout the term of the Regular Security.  Stated interest on a variable rate
debt instrument is qualified stated interest if the interest is  unconditionally
payable in cash or property at least annually.

         In general,  the determination of original issue discount and qualified
stated  interest on a variable rate debt  instrument  is made by converting  the
debt  instrument into a fixed rate debt instrument and then applying the general
original issue discount rules described  above to the instrument.  If a variable
rate debt instrument provides for stated interest at a single qualified floating
rate or objective rate, all stated interest is qualified stated interest and the
amount of original  issue  discount,  if any,  is  determined  by  assuming  the
variable  rate is a fixed rate equal to (a) in the case of a qualified  floating
or inverse  floating  rate,  the value,  as of the issue date,  of the qualified
floating  inverse  floating rate or (b) in the case of an objective  rate (other
than a qualified  inverse  floating  rate), a fixed rate that reflects the yield
that is reasonably expected for the debt instrument. For all other variable rate
debt  instruments,  the amount of interest and original issue discount  accruals
are determined  using the following  steps.  First, a fixed rate  substitute for
each variable  rate under the debt  instrument is  determined.  In general,  the
fixed rate  substitute is a fixed rate equal to the rate of the applicable  type
of variable rate as of the issue date.  Second,  an  equivalent  fixed rate debt
instrument  is  constructed  using the fixed rate  substitute(s)  in lieu of the
variable  rates and  keeping  all other terms  identical.  Third,  the amount of
qualified  stated  interest  and  original  issue  discount  with respect to the
equivalent  fixed rate debt instrument are determined  under the rules for fixed
rate debt  instruments.  Finally,  appropriate  adjustments  for actual variable
rates are made during the term by increasing or decreasing the qualified  stated
interest  to reflect the amount  actually  paid  during the  applicable  accrual
period as  compared  to the  interest  assumed  to be  accrued or paid under the
equivalent fixed rate debt instrument.  If there is no qualified stated interest
under the equivalent fixed rate debt  instrument,  the adjustment is made to the
original issue discount for the period.

         Where  the issue  price of a  Regular  Security  exceeds  the  original
principal amount of the Regular Security,  it appears  appropriate to reduce the
ordinary income  reportable for an accrual period by a portion of such excess in
a manner  similar to the  amortization  of premium on the constant yield method.
Under proposed  regulations (the "contingent payment rules"), a Regular Security
that provides for (i) non-contingent payments greater than or equal to its issue
price and (ii) one or more  contingent  payments  determined by reference to the
value of publicly  traded  stock,  securities,  commodities,  or other  publicly
traded  property  must be  divided  into its  component  parts for  purposes  of
performing original issue discount  calculations (and possibly for other federal
income tax purposes as well). The non-contingent portion of the Regular Security
would be treated as a debt instrument,  and the original issue discount accruals
on that portion would be computed in the same manner as with any  non-contingent
debt  instrument.  The issue price of the  non-contingent  portion would be that
portion of the issue price of the Regular
                                       51
<PAGE>
Security  that  reflects  the  right to  receive  the  non-contingent  payments,
determined in the same manner as if the separate  non-contingent debt instrument
were a debt  instrument  issued as part of an investment  unit.  The  contingent
components of the Regular  Security would  constitute  options or other property
rights and would be taxed as if issued as a separate  instrument.  No accrual of
original  issue  discount  generally  would be  required  with  respect  to such
components under the contingent  payment rules.  Accordingly,  the rate at which
income is accrued by a Securityholder may vary depending on whether the original
issue discount rules or the contingent  payment rules apply to certain  variable
rate debt instruments.

         Market Discount.  A purchaser of a Regular Security also may be subject
to the market  discount  rules of Code Sections  1276 through 1278.  Under these
sections and the  principles  applied by the OID  Regulations  in the context of
original issue discount,  "market  discount" is the amount by which a subsequent
purchaser's  initial basis in the Regular Security (i) is exceeded by the stated
redemption  price at maturity  of the Regular  Security or (ii) in the case of a
Regular  Security having  original issue  discount,  is exceed by the sum of the
issue price of such Regular Security plus any original issue discount that would
have previously  accrued thereon if held by an original  Regular  Securityholder
(who purchased the Regular Security at its issue price), in either case less any
prior distributions  included in the stated redemption price at maturity of such
Regular Security. Such purchaser generally will be required to recognize accrued
market  discount as ordinary  income as  distributions  includible in the stated
redemption  price at maturity of such Regular Security are received in an amount
not  exceeding  any  such  distribution.   That  recognition  rule  would  apply
regardless of whether the purchaser is a cash-basis or  accrual-basis  taxpayer.
Such  market  discount  would  accrue in a manner  to be  provided  in  Treasury
regulations  and  should  take  into  account  the  Prepayment  Assumption.  The
Conference Committee Report to the 1986 Act provides that until such regulations
are  issued,  such market  discount  would  accrue  either (i) on the basis of a
constant interest rate or (ii) in the ratio of stated interest  allocable to the
relevant  period to the sum of the interest  for such period plus the  remaining
interest  as of the end of such  period,  or in the case of a  Regular  Security
issued with original  issue  discount,  in the ratio of original  issue discount
accrued  for the  relevant  period  to the sum of the  original  issue  discount
accrued for such period plus the remaining original issue discount as of the end
of such  period.  Such  purchaser  also  generally  will be  required to treat a
portion of any gain on a sale or exchange  of the  Regular  Security as ordinary
income to the extent of the market  discount  accrued to the date of disposition
under one of the foregoing methods,  less any accrued market discount previously
reported as ordinary income as partial  distributions in reduction of the stated
redemption  price at maturity were received.  Such purchaser will be required to
defer  deduction of a portion of the excess of the  interest  paid or accrued on
indebtedness  incurred to purchase or carry a Regular Security over the interest
distributable  thereon.  The deferred  portion of such  interest  expense in any
taxable  year  generally  will not exceed the  accrued  market  discount  on the
Regular  Security  for such year.  Any such  deferred  interest  expense  is, in
general,  allowed as a  deduction  not later than the year in which the  related
market discount income is recognized or the Regular  Security is disposed of. As
an  alternative  to the inclusion of market  discount in income on the foregoing
basis, the Regular Securityholder may elect to include market discount in income
currently  as it accrues in all market  discount  instruments  acquired  by such
Regular  Securityholder  in that taxable year or  thereafter,  in which case the
interest  deferral rule will not apply. In Revenue Procedure 92-67, the Internal
Revenue  Service set forth  procedures  for  taxpayers  (1) electing  under Code
Section  1278(b) to include market  discount in income  currently,  (2) electing
under rules of Code Section 1276(b) to use a constant interest rate to determine
accrued  market  discount  on a bond where the holder of the bond is required to
determine the amount of accrued market  discount at a time prior to the holder's
disposition of the bond, and (3) requesting  consent to revoke an election under
Code Section 1278(b).

         By analogy to the OID  Regulations,  market  discount with respect to a
Regular  Security will be considered to be zero if such market  discount is less
than 0.25% of the remaining stated  redemption price at maturity of such Regular
Security  multiplied by the weighted  average  maturity of the Regular  Security
(determined as described above under "Original Issue Discount")  remaining after
the date of purchase.  Treasury  regulations  implementing  the market  discount
rules have not yet been issued, and therefore investors should consult their own
tax  advisors   regarding  the  application  of  these  rules  as  well  as  the
advisability of making any of the elections with respect thereto.

         Premium.  A  Regular  Security  purchased  at a cost  greater  than its
remaining  stated  redemption  price at maturity  generally is  considered to be
purchased at a premium. If the Regular Securityholder holds such Regular
                                       52
<PAGE>
Security as a "capital  asset"  within the  meaning of Code  Section  1221,  the
Regular Securityholder may elect under Code Section 171 to amortize such premium
under a constant  yield method that reflects  compounding  based on the interval
between payments on the Regular Securities. This election, once made, applies to
all obligations  held by the taxpayer at the beginning of the first taxable year
to which such  section  applies and to all taxable debt  obligations  thereafter
acquired and is binding on such taxpayer in all subsequent years. The Conference
Committee Report to the 1986 Act indicates a Congressional  intent that the same
rules that apply to the accrual of market  discount on  installment  obligations
will also apply to amortizing bond premium under Code Section 171 on installment
obligations such as the Regular  Securities,  although it is unclear whether the
alternatives  to the constant  interest  method  described  above under  "Market
Discount" are available.  Except as otherwise  provided in Treasury  regulations
yet to be  issued  amortizable  bond  premium  will be  treated  as an offset to
interest income on a Regular Security rather than as a separate  deduction item.
Purchasers who pay a premium for their Regular  Securities  should consult their
tax advisors  regarding  the  election to amortize  premium and the method to be
employed.

         Sale or Exchange  of Regular  Securities.  If a Regular  Securityholder
sells or exchanges a Regular Security, the Regular Securityholder will recognize
gain or loss equal to the  difference,  if any,  between the amount received and
his adjusted  basis in the Regular  Security.  The  adjusted  basis of a Regular
Security  generally  will equal the cost of the Regular  Security to the seller,
increased by any original issue discount or market discount  previously included
in the seller's gross income with respect to the Regular Security and reduced by
amounts  included  in the stated  redemption  price at  maturity  of the Regular
Security  that were  previously  received  by the  seller  and by any  amortized
premium.

         Except as described above with respect to market  discount,  and except
as  provided  in this  paragraph,  any gain or loss on the sale or exchange of a
Regular  Security  realized by an investor  who holds the Regular  Security as a
capital  asset will be capital gain or loss and will be long-term or  short-term
depending  on  whether  the  Regular  Security  has been held for the  long-term
capital  gain  holding  period  (currently  more than one  year).  Gain from the
disposition of a Regular  Security that might  otherwise be capital gain will be
treated  as  ordinary  income to the  extent  that such gain does not exceed the
excess,  if any, of (i) the amount that would have been  includible in the gross
income  of the  holder if his yield on such  Regular  Security  were 110% of the
applicable  Federal rate under Code  Section  1274(d) as of the date of purchase
over (ii) the amount of income  actually  includible in the gross income of such
holder  with  respect  to the  Regular  Security.  In  addition,  gain  or  loss
recognized  from the sale of a  Regular  Security  by  certain  banks or  thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c).  The maximum  tax rate for  individuals  on the excess of net  long-term
capital gain over net short-term capital loss is 28%.

Taxation of Residual Securities

         Taxation of REMIC  Income.  Generally,  the "daily  portions"  of REMIC
taxable  income or net loss will be  includible  as  ordinary  income or loss in
determining  the  federal  taxable  income of  holders  of  Residual  Securities
("Residual Securityholders") and will not be taxed separately to the REMIC Pool.
The  daily  portions  of  REMIC  taxable  income  or  net  loss  of  a  Residual
Securityholder  are  determined by allocating the REMIC Pool's taxable income or
net loss for each  calendar  quarter  ratably to each day in such quarter and by
allocating such daily portion among the Residual  Securityholders  in proportion
to their  respective  holdings of Residual  Securities in the REMIC Pool on such
day.  REMIC  taxable  income is generally  determined  in the same manner as the
taxable income of an individual  using a calendar year and the accrual method of
accounting,  except  that (i) the  limitation  on  deductibility  of  investment
interest  expense and expenses for the  production of income do not apply,  (ii)
all bad loans will be deductible as business bad debts and (iii) the  limitation
on the  deductibility of interest and expenses related to tax-exempt income will
apply.  REMIC  taxable  income  generally  means the REMIC Pool's gross  income,
including  interest,  original issue discount income and market discount income,
if any, on the Mortgage  Assets,  plus income on  reinvestment  of cashflows and
reserve assets, minus deductions, including interest and original issue discount
expense on the Regular  Securities,  servicing  fees on the Mortgage  Assets and
other  administrative  expenses of the REMIC Pool,  amortization of premium,  if
any,  with  respect to the Mortgage  Assets,  and any tax imposed on the REMIC's
income from foreclosure property. The requirement that Residual  Securityholders
report their pro rata share of taxable income or net loss of the REMIC Pool will
continue  until  there  are no  Securities  of any class of the  related  series
outstanding.
                                       53
<PAGE>
         The  taxable  income  recognized  by a Residual  Securityholder  in any
taxable year will be affected by, among other factors,  the relationship between
the timing of  recognition  of interest  and original  issue  discount or market
discount income or amortization of premium with respect to the Mortgage  Assets,
on the one hand, and the timing of deductions for interest  (including  original
issue discount) on the Regular Securities, on the other hand. Because of the way
REMIC taxable  income is  calculated,  a Residual  Securityholder  may recognize
"phantom" income (i.e.,  income  recognized for tax purposes in excess of income
as determined under financial  accounting or economic  principles) which will be
matched  in later  years by a  corresponding  tax loss or  reduction  in taxable
income, but which could lower the yield to Residual  Securityholders  due to the
lower  present  value of such  future  loss or  reduction.  For  example,  if an
interest in the Mortgage Assets is acquired by the REMIC Pool at a discount, and
one or more of such Mortgage Assets is prepaid, the Residual  Securityholder may
recognize  taxable  income  without  being  entitled to receive a  corresponding
amount of cash  because  (i) the  prepayment  may be used in whole or in part to
make  distributions in reduction of principal on the Regular Securities and (ii)
the discount  income on the  Mortgage  Loan which is  includible  in the REMIC's
taxable income may exceed the discount  deduction allowed to the REMIC upon such
distributions  on the Regular  Securities.  When there is more than one class of
Regular Securities that distribute principal  sequentially,  this mismatching of
income  and  deductions  is  particularly  likely  to occur in the  early  years
following  issuance of the Regular Securities when distributions in reduction of
principal are being made in respect of earlier maturing classes of Securities to
the extent  that such  classes  are not issued  with  substantial  discount.  If
taxable income attributable to such a mismatching is realized in general, losses
would be allowed in later years as distributions on the later classes of Regular
Securities are made. Taxable income may also be greater in earlier years than in
later years as a result of the fact that interest expense deductions,  expressed
as a percentage of the outstanding  principal amount of such a series of Regular
Securities,  may increase over time as  distributions  in reduction of principal
are made on the lower  yielding  classes of Regular  Securities,  where interest
income with respect to any given Mortgage Loan will remain constant over time as
a percentage of the  outstanding  principal  amount of that loan.  Consequently,
Residual  Securityholders  must have sufficient other sources of cash to pay any
federal,  state or local  income  taxes due as a result of such  mismatching  or
unrelated deductions against which to offset such income.  Prospective investors
should be aware,  however,  that a portion of such income may be ineligible  for
offset by such investor's  unrelated  deductions.  See the discussion of "excess
inclusions"  below under  "Limitations  on Offset or Exemption of REMIC  Income;
Excess  Inclusions."  The timing of such  mismatching  of income and  deductions
described in this paragraph,  if present with respect to a series of Securities,
may  have  a  significant  adverse  effect  upon  the  Residual  Securityholders
after-tax  rate of return.  In  addition,  a Residual  Securityholder's  taxable
income  during  certain  periods  may  exceed  the  income   reflected  by  such
Securityholder for such periods in accordance with generally accepted accounting
principles.  Investors  should consult their own advisors  concerning the proper
tax and accounting treatment of their investment in Residual Securities.

         Basis and Losses. The amount of any net loss of the REMIC Pool that may
be taken into account by the Residual  Securityholder is limited to the adjusted
basis  of the  Residual  Security  as of the  close of the  quarter  (or time of
disposition of the Residual Security if earlier), determined without taking into
account the net loss for the quarter.  The initial adjusted basis of a purchaser
of a Residual  Security  is the amount  paid for such  Residual  Security.  Such
adjusted  basis will be increased  by the amount of taxable  income of the REMIC
Pool  reportable by the Residual  Securityholder  and decreased by the amount of
loss  of the  REMIC  Pool  reportable  by the  Residual  Securityholder.  A cash
distribution  from the REMIC Pool also will reduce such adjusted  basis (but not
below zero).  Any loss that is disallowed on account of this  limitation  may be
carried over indefinitely with respect to the Residual Securityholder as to whom
such loss was disallowed and may be used by such Residual Securityholder only to
offset any income  generated  by the same REMIC Pool.  Residual  Securityholders
should consult their tax advisors about other  limitations on the  deductibility
of net losses that may apply to them.

         A Residual  Securityholder  will not be permitted to amortize  directly
the cost of its  Residual  Security  as an offset  to its  share of the  taxable
income of the related  REMIC Pool.  Such  taxable  income will not include  cash
received by the REMIC Pool that  represents a recovery of the REMIC Pool's basis
in its assets.  Such recovery of basis by the REMIC Pool will have the effect of
amortization  of the issue price of the Residual  Securities over their life. In
view of the  possible  acceleration  of the income of  Residual  Securityholders
described  above under "Taxation of REMIC Income," the period of time over which
such issue price is  effectively  amortized may be longer than the economic life
of the Residual Securities.
                                       54
<PAGE>
         If a Residual  Security has a negative  value,  it is not clear whether
its issue  price  would be  considered  to be zero or such  negative  amount for
purposes  of  determining  the  REMIC  Pool's  basis in its  assets.  The  REMIC
Regulations  do not address  whether  residual  interests  could have a negative
basis and a negative issue price. The Depositor does not intend to treat a class
of  Residual  Securities  as having a value of less than  zero for  purposes  of
determining the bases of the related REMIC Pool in its assets.

         Further,  to the extent  that the  initial  adjusted  basis of Residual
Securityholder  (other  than an  original  holder) in the  Residual  Security is
greater than the corresponding portion of the REMIC Pool's basis in the Mortgage
Assets,  the  Residual  Securityholder  will not recover a portion of such basis
until termination of the REMIC Pool unless Treasury regulations yet to be issued
provide for periodic  adjustments  to the REMIC income  otherwise  reportable by
such holder. The REMIC Regulations do not so provide.  See "Treatment of Certain
Items of REMIC Income and Expense -- Market Discount"  below regarding the basis
of  Mortgage  Assets  to the  REMIC  Pool and  "Sale  or  Exchange  of  Residual
Securities" below regarding possible treatment of a loss upon termination of the
REMIC Pool as a capital loss.

         Mark to Market Rules

         Prospective  purchasers of a Residual  Security should be aware that on
December 18, 1993, the Internal Revenue Service released  temporary  regulations
(the  "Temporary  Regulations")  relating to the  requirement  that a securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement applies to all securities of a dealer, except to the extent that the
dealer has  specifically  identified  a  security  as held for  investment.  The
Temporary   Regulations   provide  that  for  purposes  of  this  mark-to-market
requirement,  a "negative value" Residual  Security is not treated as a security
and thus may not be marked to  market.  In  general,  a  Residual  Security  has
negative value if, as of the date a taxpayer acquires the Residual Security, the
present  value of the tax  liabilities  associated  with  holding  the  Residual
Security  exceeds  the sum of (i)  the  present  value  of the  expected  future
distributions  on the  Residual  Security,  and  (ii) the  present  value of the
anticipated  tax savings  associated  with holding the Residual  Security as the
REMIC  generates  losses.  The amounts and present values of the anticipated tax
liabilities,  expected future  distributions and anticipated tax savings are all
to be determined using (i) the prepayment and reinvestment  assumptions  adopted
under  Section  1272(a)(6),  or that would  have been  adopted  had the  REMIC's
regular interests been issued with original issue discount, (ii) any required or
permitted clean up calls, or required qualified liquidation, provided for in the
REMIC's  organizational  documents  and  (iii)  a  discount  rate  equal  to the
"applicable  Federal rate"  instrument  issued on the date of acquisition of the
Residual Security ending on or after December 31, 1993.  Prospective  purchasers
of a Residual Security should consult their tax advisors  regarding the possible
application of the Temporary Regulations.

Treatment of Certain Items of REMIC Income and Expense

         Original Issue  Discount.  Generally,  the REMIC Pool's  deductions for
original  issue discount will be determined in the same manner as original issue
discount  income on Regular  Securities  as described  above under  "Taxation of
Regular  Securities  -- Original  Issue  Discount"  and  "Variable  Rate Regular
Securities," without regard to the de minimis rule described therein.

         Market  Discount.  The REMIC Pool will have market  discount  income in
respect of Mortgage  Assets if, in general,  the basis of the REMIC Pool in such
Mortgage Assets is exceeded by their unpaid principal balances. The REMIC Pool's
basis in such Mortgage Assets is generally the fair market value of the Mortgage
Assets  immediately  after the  transfer  thereof to the REMIC  Pool.  The REMIC
Regulations  provide  that  such  basis is equal in the  aggregate  to the issue
prices of all regular and residual  interests  in the REMIC Pool.  In respect of
Mortgage  Assets that have market  discount to which Code Section 1276  applies,
the accrued portion of such market discount would be recognized currently by the
REMIC as an item of ordinary  income.  Market discount income  generally  should
accrue in the manner  described above under  "Taxation of Regular  Securities --
Market  Discount."  The rules of Code Section 1276  concerning  market  discount
income will not, however,  apply in the case of Mortgage Assets originated on or
prior to July 18, 1984,  if any.  With respect to such  Mortgage  Assets  market
discount is  generally  includible  in REMIC  taxable  income or ordinary  gross
income pro rata as principal payments are received. Under another interpretation
of the Code and relevant legislative  history,  market discount on such Mortgage
Assets might
                                       55
<PAGE>
be required to be  recognized  currently  by the REMIC,  in the same manner that
market discount would be recognized  with respect to Mortgage Assets  originated
after July 18, 1984.  Under that method,  a REMIC would tend to recognize market
discount more rapidly than it would otherwise.  In either case, the deduction of
a portion of the interest  expense on the Regular  Securities  allocable to such
discount may be deferred until such discount is included in income, and any gain
on the sale or exchange thereof will be treated as ordinary income to the extent
of the deferred interest deductible at that time.

         Premium.  Generally,  if the  basis of the REMIC  Pool in the  Mortgage
Assets exceeds the unpaid  principal  balances  thereof,  the REMIC Pool will be
considered  to have  acquired  such  Mortgage  Assets at a premium  equal to the
amount of such excess.  As stated  above,the  REMIC Pool's basis in the Mortgage
Assets is the fair market value of the Mortgage  Assets,  based on the aggregate
of the issue  prices of the regular  and  residual  interests  in the REMIC Pool
immediately  after the transfer thereof to the REMIC Pool. In a manner analogous
to the  discussion  above under  "Taxation  of Regular  Securities - Premium," a
person that holds Mortgage Assets as a capital asset under Code Section 1221 may
elect under Code Section 171 to amortize  premium on Mortgage Assets  originated
after  September  27, 1985,  under a constant  yield  method.  Amortizable  bond
premium will be treated as an offset to interest income on the Mortgage  Assets,
rather  than  as a  separate  deduction  item.  Because  substantially  all  the
mortgagors  with respect to the Mortgage  Assets are expected to be individuals,
Code  Section  171 will not be  available.  Premium  on  Mortgage  Assets may be
deductible  in accordance  with a reasonable  method  regularly  employed by the
holder thereof. The allocation of such premium pro rata among principal payments
should be considered a reasonable method;  however, the Internal Revenue Service
may argue that such premium should be allocated in a different  manner,  such as
allocating such premium entirely to the final payment of principal.

         Limitations on Offset or Exemption of REMIC Income;  Excess Inclusions.
A portion of the income  allocable  to a Residual  Security  (referred to in the
Code as an "excess  inclusion")  for any  calendar  quarter,  with an  exception
discussed  below for  certain  thrift  institutions,  will be subject to federal
income tax in all events.  Thus,  for example,  an excess  inclusion (i) cannot,
except as described  below, be offset by any unrelated losses or loss carryovers
of a  Residual  Securityholder,  (ii) will be  treated  as  "unrelated  business
taxable  income"  within  the  meaning  of  Code  Section  512 if  the  Residual
Securityholder  is a pension fund or any other  organization  that is subject to
tax only on its unrelated  business taxable income and (iii) is not eligible for
any  reduction  in  the  rate  of  withholding  tax in the  case  of a  Residual
Securityholder that is a foreign investor,  as further discussed in "Taxation of
Certain  Foreign  Investors - Residual  Securities"  below.  Except as discussed
below  with  respect  to excess  inclusions  from  Residual  Securities  without
"significant  value," this general rule does not apply to thrift institutions to
which Code Section 593 applies.  For this purpose a thrift  institution  and its
qualified subsidiary are considered a single corporation. A qualified subsidiary
is one all the stock of which, and  substantially all the debt of which, is held
by the thrift  institution  and which is organized and operating  exclusively in
connection with the organization and operation of one or more REMICs.  Except in
the case of a thrift institution  (including qualified  subsidiaries) members of
an affiliated  group are treated as one corporation for purposes of applying the
limitation on offset of excess inclusion income.

         Except as discussed in the following paragraph,  with respect to excess
inclusions  from  Residual  Securities  without  "significant  value,"  for  any
Residual  Securityholder,  the excess  inclusion for any calendar quarter is the
excess,  if any,  of (i) the  income of such  Residual  Securityholder  for that
calendar  quarter  from its  Residual  Security  over (ii) the sum of the "daily
accruals" (as defined  below) for all days during the calendar  quarter on which
the Residual  Securityholder holds such Residual Security. For this purpose, the
daily accruals with respect to a Residual  Security are determined by allocating
to each day in the  calendar  quarter its ratable  portion of the product of the
"adjusted  issue  price" (as  defined  below) of the  Residual  Security  at the
beginning  of the  calendar  quarter and 120 percent of the  "Federal  long-term
rate" in effect at the time the Residual  Security is issued.  For this purposes
the  "adjusted  issue  price" of a Residual  Security  at the  beginning  of any
calendar quarter equals the issue price of the Residual  Security  (adjusted for
contributions),  increased  by the  amount  of  daily  accruals  for  all  prior
quarters, and decreased (but not below zero) by the aggregate amount of payments
made on the Residual Security before the beginning of such quarter.  The Federal
long-term  rate is an average of current  yields on Treasury  securities  with a
remaining term of greater than nine years, computed and published monthly by the
IRS.
                                       56
<PAGE>
         The Code provides  that to the extent  provided in  regulations,  as an
exception  to the general  rule  described  above,  the entire  amount of income
accruing on a Residual  Security  will be treated as an excess  inclusion if the
Residual  Securities in the aggregate are  considered  not to have  "significant
value." The Treasury Department has not yet provided regulations in this respect
and the REMIC Regulations did not adopt this rule. The exception from the excess
inclusion rules applicable to thrift  institutions does not apply,  however,  if
the  Residual  Securities  do  not  have  significant  value.  Under  the  REMIC
Regulations,  the Residual  Securities will have  significant  value if: (i) the
aggregate of the issue prices of the Residual Securities is at least two percent
of the aggregate issue prices of all Regular Securities and Residual  Securities
in the REMIC and (ii) the  anticipated  weighted  average  life of the  Residual
Securities is at least 20 percent of the REMIC's  anticipated  weighted  average
life based on the prepayment and  reinvestment  assumptions  used in pricing the
transaction  and any  recognized  or  permitted  clean up calls or any  required
qualified  liquidation.  Although  not  entirely  clear,  the REMIC  Regulations
indicate that the significant  value  determination  is made only on the Startup
Day.  The  anticipated  weighted  average  life of a  Residual  Security  with a
principal  balance and a market rate of interest is computed by multiplying  the
amount of each  expected  principal  payment by the number of years (or portions
thereof)  from the  Startup  Day,  adding  these sums and  dividing by the total
principal  expected to be paid on such Residual  Security  based on the relevant
prepayment assumption and expected reinvestment income. The anticipated weighted
average life of a Residual  Security with either no specified  principal balance
or a principal balance and rights to interest payments  disproportionate to such
principal balance, would be computed under the formula described above but would
include all  payments  expected  on the  Residual  Security  instead of only the
principal  payments.  The  anticipated  weighted  average  life of a REMIC  is a
weighted  average of the  anticipated  weighted  average lives of all classes of
interest in the REMIC.

         Under  Treasury  regulations  to  be  promulgated,  a  portion  of  the
dividends paid by a REIT which owns a Residual  Security are to be designated as
excess  inclusions  in  an  amount  corresponding  to  the  Residual  Security's
allocable  share of the excess  inclusions.  Similar  rules apply in the case of
regulated  investment  companies,  common  trust funds and  cooperatives.  Thus,
investors in such entities which own a Residual  Security will be subject to the
limitations on excess  inclusions  described above. The REMIC Regulations do not
provide guidance on this issue.

Tax-Related Restrictions on Transfer of Residual Securities

         Disqualified Organizations.  If legal title or beneficial interest in a
Residual  Security is  transferred to a  Disqualified  Organization  (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (i) the
present value of the total  anticipated  excess  inclusions with respect to such
Residual  Security for periods after the transfer and (ii) the highest  marginal
federal  corporate  income  tax rate.  The REMIC  Regulations  provide  that the
anticipated  excess inclusion are based on actual  prepayment  experience to the
date of the transfer and projected payments based on the Prepayment  Assumption.
The present value  discount rate equals the  applicable  Federal rate under Code
Section  1274(d)  that would apply to a debt  instrument  that was issued on the
date the Disqualified Organization acquired the Residual Security and whose term
ended on the close of the last quarter in which excess inclusion was expected to
accrue with  respect to the Residual  Security.  Such a tax  generally  would be
imposed on the  transferor  of the  Residual  Security,  except  that where such
transfer is through an agent (including a broker,  nominee,  or other middleman)
for a Disqualified Organization, the tax would instead be imposed on such agent.
A transferor of a Residual  Security would in no event,  however,  be liable for
such  tax  with  respect  to a  transfer  if  the  transferee  furnishes  to the
transferor an affidavit that the  transferee is not a Disqualified  Organization
and,  as of the time of the  transfer,  the  transferor  does  not  have  actual
knowledge  that  such  affidavit  is  false.  The tax also may be  waived by the
Treasury  Department if the Disqualified  Organization  promptly disposes of the
Residual  Security and the transferor  pays income tax at the highest  corporate
rate on the excess  inclusion  for the period the Residual  Security is actually
held by the Disqualified Organization.

         In addition,  if a "Pass-Through  Entity" (as defined below) has excess
inclusion income with respect to a Residual Security during a taxable year and a
Disqualified  Organization  is the record  holder of an equity  interest in such
entity,  then a tax is imposed on such  entity  equal to the  product of (i) the
amount  of  excess  inclusions  that  are  allocable  to  the  interest  in  the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization and (ii) the highest  marginal  federal  corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the  Pass-Through
Entity for the taxable  year.  The  Pass-Through  Entity would not be liable for
such tax if it has received an affidavit from such record holder that (i) states
under penalty of perjury that
                                       57
<PAGE>
it is not a Disqualified Organization or (ii) furnishes a social security number
and states under penalties of perjury that the social security number is that of
the transferee, provided that during the period such person is the record holder
of the Residual Security, the Pass-Through Entity does not have actual knowledge
that such affidavit is false.

         For these purposes,  (i) "Disqualified  Organization"  means the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
its  activities  are subject to tax and a majority of its board of  directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income  imposed by Code Section 511 and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations  yet to be issued,  any person holding an interest in a Pass-Through
Entity as a nominee for another will, with respect to such interest,  be treated
as a Pass-Through Entity.

         The Agreement with respect to a series of Securities  will provide that
neither  legal  title nor  beneficial  interest  in a Residual  Security  may be
transferred  or registered  unless (i) the proposed  transferee  provides to the
Depositor and the Trustee an affidavit to the effect that such transferee is not
a  Disqualified  Organization,  is not  purchasing  such Residual  Securities on
behalf of a Disqualified  Organization (i.e., as a broker,  nominee or middleman
thereof) and is not an entity that holds REMIC residual securities as nominee to
facilitate the clearance and settlement of such  securities  through  electronic
book-entry  changes in  accounts  of  participating  organizations  and (ii) the
transferor provides a statement in writing to the Depositor and the Trustee that
it has no actual knowledge that such affidavit is false. Moreover, the Agreement
will  provide that any  attempted  or  purported  transfer in violation of these
transfer  restrictions  will be null and void and  will  vest no  rights  in any
purported transferee.  Each Residual Security with respect to a series will have
a  legend  referring  to  such  restrictions  on  transfer,  and  each  Residual
Securityholder  will be deemed  to have  agreed,  as a  condition  of  ownership
thereof,  to any amendments to the related Agreement  required under the Code or
applicable  Treasury  regulations  to  effectuate  the  foregoing  restrictions.
Information  necessary to compute an applicable  excise tax must be furnished to
the Internal  Revenue Service and to the requesting  party within 60 days of the
request,  and the  Depositor or the Trustee may charge a fee for  computing  and
providing such information.

         Noneconomic  Residual  Interests.  Under the REMIC Regulations  certain
transfers of Residual  Securities are disregarded,  in which case the transferor
continues  to be  treated  as the  owner  of the  Residual  Securities  and thus
continues to be subject to tax on its allocable portion of the net income of the
REMIC Pool.  Under the Final  REMIC  Regulations,  a transfer  of a  Noneconomic
Residual  Interest  (defined below) to a Residual  Securityholder  (other than a
Residual  Securityholder  who is not a  U.S.  Person,  as  defined  below  under
"Foreign  Investors") is disregarded  for all federal income tax purposes unless
no significant purpose of the transfer is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) 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 at least equals the product of the present value of the
anticipated  excess inclusions and the highest federal corporate income tax rate
in effect  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 taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under "Disqualified  Organizations." A significant purpose to impede
the assessment or collection of tax exists if the transferor, at the time of the
transfer,  either knew or should have known (had "improper  knowledge") that the
transferor  would be  unwilling  or  unable to pay taxes due on its share of the
taxable  income of the  REMIC.  Under the REMIC  Regulations,  a  transferor  is
presumed not to have improper knowledge if (i) the transferor conducted,  at the
time of the transfer,  a reasonable  investigation of the financial condition of
the transferee and, as a result of the investigation,  the transferor found that
the  transferee  had  historically  paid its debts as they came due and found no
significant  evidence to indicate that the  transferor  will not continue to pay
its debts as they come due in the future; and (ii) the transferee  represents to
the  transferor  that it  understands  that,  as the  holder of the  Noneconomic
Residual  Interest,  the transferee  may incur tax  liabilities in excess of any
cash flows generated by the
                                       58
<PAGE>
residual  interest and that the transferee  intends to pay taxes associated with
holding of residual  interest as they become due. The Agreement will require the
transferee of a Residual  Security to state as part of the  affidavit  described
above under the heading  "Disqualified  Organizations"  that such transferee (i)
has  historically  paid its debts as they come due,  (ii) intends to continue to
pay its debts as they come due in the future,  (iii)  understands  that,  as the
holder of a  Noneconomic  Residual  Interest,  it may incur tax  liabilities  in
excess of any cash flows generated by the Residual Security, and (iv) intends to
pay any and all taxes  associated  with  holding the  Residual  Security as they
become due. The transferor must have no reason to believe that such statement is
untrue.

         Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual Security that has "tax avoidance  potential" to a "foreign person" will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a  transferee  who is not a "U.S.  Person"  (as defined  below),  unless such
transferee's  income is  effectively  connected  with the  conduct of a trade or
business  within the United  States.  A Residual  Security is deemed to have tax
avoidance  potential  unless,  at the  time  of  the  transfer,  the  transferor
reasonably  expects  that,  for each excess  inclusion,  (i) the REMIC Pool will
distribute to the transferee  residual interest holder an amount that will equal
at least 30% of the excess  inclusions  and (ii) that each such  amount  will be
distributed at or after the time at which the excess  inclusion  accrues and not
later  than the  close of the  calendar  year  following  the  calendar  year of
accrual.  If the non-U.S.  Person transfers the Residual Security back to a U.S.
Person,  the  transfer  will be  disregarded  and the  foreign  transferor  will
continue  to be treated as the owner  unless  arrangements  are made so that the
transfer  does not have the effect of allowing  the  transferor  to avoid tax on
accrued excess inclusions.

         The  Prospectus  Supplement  relating  to a series  of  Securities  may
provide that a Residual  Security may not be purchased by or  transferred to any
person  that  is not a  U.S.  Person  or  may  describe  the  circumstances  and
restrictions  pursuant  to which  such a  transfer  may be made.  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 or any political subdivision thereof or an estate or trust that is
subject to U.S. federal income tax regardless of the source of its income.

Sale or Exchange of a Residual Security

         Upon  the  sale  or  exchange  of a  Residual  Security,  the  Residual
Securityholder  will recognize gain or loss equal to the excess,  if any, of the
amount  realized over the adjusted basis (as described  above under "Taxation of
Securities - Basis and Losses") of such Residual Securityholder in such Residual
Security  at the time of the sale or  exchange.  In addition  to  reporting  the
taxable  income of the REMIC Pool, a Residual  Securityholder  will have taxable
income to the  extent  that any cash  distribution  to him from the  REMIC  Pool
exceeds  such  adjusted  basis on that  Distribution  Date.  Such income will be
treated  as gain  from the sale or  exchange  of the  Residual  Security.  It is
possible  that the  termination  of the REMIC  Pool may be  treated as a sale or
exchange of a Residual Securityholder's Residual Security, in which case, if the
Residual Securityholder has an adjusted basis in his Residual Security remaining
when his interest in the REMIC Pool  terminates,  and if he holds such  Residual
Security as a capital  asset under Code Section 1221,  then he will  recognize a
capital loss at that time in the amount of such remaining adjusted basis.

         The Conference  Committee Report to the 1986 Act provides that,  except
as  provided in Treasury  regulations  yet to be issued.  the wash sale rules of
Code  Section   1091  will  apply  to   disposition   of  Residual   Securities.
Consequently,  losses on dispositions of Residual  Securities will be disallowed
where the seller of the  Residual  Security,  during the  period  beginning  six
months before the sale or  disposition  of the Residual  Security and ending six
months  after  such sale or  disposition,  acquires  (or  enters  into any other
transaction  that results in the  application of Code Section 1091) any residual
interest in any REMIC or any  interest in a "taxable  mortgage  pool" (such as a
non-REMIC owner trust) that is economically comparable to a Residual Security.

Taxes That May Be Imposed on the REMIC Pool

         Prohibited  Transactions.  Net income from certain  transactions by the
REMIC Pool, called prohibited transactions,  will not be part of the calculation
of income or loss  includible  in the  federal  income tax  returns of  Residual
Securityholders,  but rather will be taxed  directly to the REMIC Pool at a 100%
rate. Prohibited
                                       59
<PAGE>
transactions generally include (i) the disposition of a qualified mortgage other
than for (a)  substitution  within two years of the  Startup Day for a defective
(including a defaulted)  obligation (or repurchase in lieu of  substitution of a
defective  (including a defaulted)  obligation at any time) or for any qualified
mortgage  within three months of the Startup  Day, (b)  foreclosure,  default or
imminent  default of a qualified  mortgage,  (c) bankruptcy or insolvency of the
REMIC Pool or (d) a qualified (complete) liquidation, (ii) the receipt of income
from assets that are not the type of  mortgages  or  investments  that the REMIC
Pool is permitted  to hold,  (iii) the receipt of  compensation  for services or
(iv) the receipt of gain from  disposition of cash flow  investments  other than
pursuant to a qualified  liquidation.  Notwithstanding (i) and (iv), it is not a
prohibited  transaction  to sell  REMIC  Pool  property  to prevent a default on
Regular  Securities  as a result  of a  default  on  qualified  mortgages  or to
facilitate  a  clean-up  call  (generally,   an  optional  termination  to  save
administrative  costs when no more than a small  percentage of the Securities is
outstanding). The REMIC Regulations indicate that the modification of a Mortgage
Loan  generally  will not be treated as a  disposition  if it is occasioned by a
default or reasonably  foreseeable  default, an assumption of the Mortgage Loan,
the  waiver of a  due-on-sale  or  encumbrance  clause or the  conversion  of an
interest rate by a mortgagor  pursuant to the terms of a convertible  adjustable
rate Mortgage Loan. The REMIC  Regulations also provide that the modification of
mortgage loans  underlying  Mortgage-Backed  Securities will not be treated as a
modification  of  the  Mortgage-Backed  Securities,   provided  that  the  trust
including the was not created to avoid prohibited transaction rules.

         Contributions to the REMIC Pool After the Startup Day. In general,  the
REMIC Pool will be subject to a tax at a 100% rate on the value of any  property
contributed to the REMIC Pool after the Startup Day. Exceptions are provided for
cash  contributions  to the REMIC Pool (i) during the three months following the
Startup Day, (ii) made to a qualified reserve fund by a Residual Securityholder,
(iii)  in the  nature  of a  guarantee,  (iv)  made to  facilitate  a  qualified
liquidation  or  clean-up  call  and  (v) as  otherwise  permitted  in  Treasury
regulations yet to be issued.

         Net Income from Foreclosure Property. The REMIC Pool will 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.  Generally,  property  acquired  by the REMIC  Pool  through
foreclosure  or deed in lieu of  foreclosure  would be treated  as  "foreclosure
property" for a period of two years, with possible  extensions.  Net income from
foreclosure  property  generally  means (i) gain from the sale of a  foreclosure
property  that is  inventory  property  and (ii) gross  income from  foreclosure
property  other than  qualifying  rents and other  qualifying  income for a real
estate investment trust.

Liquidation of the REMIC Pool

         If a REMIC Pool and the Trustee  adopt a plan of complete  liquidation,
within  the  meaning  of Code  Section  860F(a)(4)(A)(i)  and sell all the REMIC
Pool's assets (other than cash) within a 90-day period  beginning on the date of
the adoption of the plan of  liquidation,  the REMIC Pool will recognize no gain
or loss on the sale of its  assets,  provided  that the REMIC  Pool  credits  or
distributes  in  liquidation  all the sale  proceeds  plus its cash  (other than
amounts  retained to meet  claims  against the REMIC Pool) to holders of Regular
Securities and Residual Securityholders within the 90-day period.

Administrative Matters

         The REMIC Pool will be  required  to  maintain  its books on a calendar
year  basis and to file  federal  income  tax  returns  for  federal  income tax
purposes  in a manner  similar to a  partnership.  The form for such  income tax
return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns.  Treasury
regulations provide that, except where there is a single Residual Securityholder
for an entire  taxable  year,  the REMIC Pool  generally  will be subject to the
procedural  and  administrative  rules of the Code  applicable to  partnerships,
including the  determination  by the Internal Revenue Service of any adjustments
to, among other things,  items of REMIC income,  gain, loss, deduction or credit
in a  unified  administrative  proceeding.  The  Depositor  or other  designated
Residual  Securityholders  will be obligated to act as "tax matters  person," as
defined in applicable Treasury  regulations,  with respect to the REMIC Pool. If
the Code or applicable  Treasury  regulations do not permit the Depositor to act
as tax matters person in its capacity
                                       60
<PAGE>
as agent of the Residual Securityholders,  the Residual Securityholder chosen by
the Residual Securityholders or such other person specified pursuant to Treasury
regulations will be required to act as tax matters person.

         Treasury  regulations  provide that a holder of a Residual  Security is
not required to treat items on its return  consistently  with their treatment on
the REMIC Pool's return if a holder owns 100% of the Residual Securities for the
entire calendar year. Otherwise,  each holder of a Residual Security is required
to treat  items on its return  consistently  with their  treatment  on the REMIC
Pool's return, unless the holder of a Residual Security either files a statement
identifying the  inconsistency  or establishes that the  inconsistency  resulted
from incorrect  information received from the REMIC Pool. The Service may assess
a deficiency resulting from a failure to comply with the consistency requirement
without instituting an administrative proceeding at the REMIC Pool level.

Limitations on Deduction of Certain Expenses

         An investor  who is an  individual,  estate or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual  taxpayer  will be reduced by the lesser of (i) 3% of the excess,  if
any, of adjusted  gross  income over  $100,000,  adjusted  yearly for  inflation
($50,000,  adjusted  yearly for inflation,  in the case of a married  individual
filing a  separate  return),  or (ii) 80% of the amount of  itemized  deductions
otherwise  allowable for such year. In the case of a REMIC Pool, such deductions
may  include  deductions  under  Code  Section  212 for  servicing  fees and all
administrative  and other  expenses  relating  to the REMIC Pool or any  similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC.  Such investors who hold REMIC  Securities  either directly or
indirectly through certain  pass-through  entities may have their pro rata share
of such  expenses  allocated  to them as  additional  gross  income,  but may be
subject to such  limitation on  deductions.  In addition,  such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such  investors to be subject to  significant  additional  tax  liability.
Treasury  regulations provide that the additional gross income and corresponding
amount of  expenses  generally  are to be  allocated  entirely to the holders of
Residual  Securities  in the case of a REMIC  Pool that  would not  qualify as a
fixed  investment  trust  in the  absence  of a REMIC  election.  However,  such
additional gross income and limitation on deductions will apply to the allocable
portion of such expenses to holders of Regular Securities, as well as holders of
Residual  Securities,  where such Regular Securities are issued in a manner that
is similar to pass-through certificates in a fixed investment trust. In general,
such  allocable  portion  will be  determined  based on the  ratio  that a REMIC
Securityholder's income, determined on a daily basis, bears to the income of all
holders of Regular  Securities and Residual  Securities  with respect to a REMIC
Pool.  As a result,  individuals,  estates or trusts  holding  REMIC  Securities
(either  directly  or  indirectly  through  a  grantor  trust,  partnership,   S
corporation,  REMIC,  or certain other  pass-through  entities  described in the
foregoing  Treasury  regulations)  may have  taxable  income  in  excess  of the
interest income at the pass-through  rate on Regular  Securities that are issued
in a single class or otherwise  consistently  with fixed investment trust status
or  in  excess  of  cash  distributions  for  the  related  period  on  Residual
Securities.

Taxation of Certain Foreign Investors

         Regular  Securities.   Interest,  including  original  issue  discount,
distributable to Regular  Securityholders  who are nonresident  aliens,  foreign
corporations,  or other Non-U.S.  Persons (as defined below), will be considered
"portfolio interest" and therefore,  generally will not be subject to 30% United
States  withholding  tax,  provided  that  such  Non-U.S.  Person  (i)  is not a
"10-percent  shareholder"  within the meaning of Code Section  871(h)(3)(B) or a
controlled foreign corporation  described in Code Section  881(c)(3)(C) and (ii)
provides the Trustee,  or the person who would otherwise be required to withhold
tax  from  such  distributions  under  Code  Sections  1441  or  1442,  with  an
appropriate  statement,  signed  under  penalties  of perjury,  identifying  the
beneficial owner and stating,  among other things,  that the beneficial owner of
the  Regular  Security is a Non-U.S.  Person.  If such  statement,  or any other
required statement,  is not provided,  30% withholding will apply unless reduced
or eliminated pursuant to an applicable tax treaty or unless the interest on the
Regular  Security  is  effectively  connected  with  the  conduct  of a trade or
business within the United States by such Non-U.S.  Person.  In the latter case,
such  Non-U.S.  Person will be subject to United  States  federal  income tax at
regular rates. Investors who are Non-U.S. Persons should consult
                                       61
<PAGE>
their own tax advisors regarding the specific tax consequences to them of owning
a Regular  Security.  The term  "Non-U.S.  Person" means any person who is not a
U.S. Person.

         Residual  Securities.  The Conference  Committee Report to the 1986 Act
indicates that amounts paid to Residual Securityholders who are Non-U.S. Persons
are treated as interest  for  purposes of the 30% (or lower  treaty rate) United
States withholding tax. Treasury regulations provide that amounts distributed to
Residual  Securityholders  qualify  as  "portfolio  interest,"  subject  to  the
conditions  described in "Regular Securities" above, but only to the extent that
(i) the Mortgage Assets were issued after July 18, 1984. and (ii) the Trust fund
or segregated pool of assets therein (as to which a separate REMIC election will
be made), to which the Residual Security relates, consists of obligations issued
in "registered  form" within the meaning of Code Section  163(f)(1).  Generally,
Mortgage  Assets will not be, but regular  interests in another  REMIC Pool will
be, considered  obligations issued in registered form.  Furthermore,  a Residual
Securityholder  will not be entitled to any exemption  from the 30%  withholding
tax (or lower treaty rate) to the extent of that portion of REMIC taxable income
that constitutes an "excess  inclusion." See "Taxation of Residual  Securities -
Limitations on Offset or Exemption of REMIC Income;  Excess  Inclusions." If the
amounts  paid  to  Residual   Securityholders  who  are  Non-U.S.   Persons  are
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Persons, 30% (or lower treaty rate) withholding will not
apply.  Instead,  the amounts paid to such  Non-U.S.  Persons will be subject to
United States federal income tax at regular rates. If 30% (or lower treaty rate)
withholding is applicable, such amounts generally will be taken into account for
purposes of  withholding  only when paid or otherwise  distributed  (or when the
Residual  Security  is  disposed  of) under rules  similar to  withholding  upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"Tax-Related   Restrictions  on  Transfer  of  Residual   Securities  -  Foreign
Investors"  above  concerning  the  disregard of certain  transfers  having "tax
avoidance  potential."  Investors who are Non-U.S.  Persons should consult their
own tax  advisors  regarding  the specific  tax  consequences  to them of owning
Residual Securities.

Backup Withholding

         Distributions  made on the Regular  Securities,  and proceeds  from the
sale of the Regular Securities to or through certain brokers,  may be subject to
a  "backup"  withholding  tax  under  Code  Section  3406 of 31% on  "reportable
payments" (including interest distributions, original issue discount, and, under
certain   circumstances,    principal    distributions)   unless   the   Regular
Securityholder complies with certain reporting and/or certification  procedures,
including  the provision of its taxpayer  identification  number to the Trustee,
its agent or the broker who effected the sale of the Regular  Security,  or such
Securityholder  is otherwise an exempt recipient under applicable  provisions of
the Code. Any amounts to be withheld from distribution on the Regular Securities
would be refunded by the Internal Revenue Service or allowed as a credit against
the Regular Securityholder's federal income tax liability.

Reporting Requirements

         Reports of accrued  interest and original  issue  discount will be made
annually to the Internal Revenue Service and to individuals, estates, non-exempt
and non-charitable  trusts, and partnerships who are either holders of record of
Regular  Securities or beneficial  owners who own Regular  Securities  through a
broker or middleman as nominee.  All brokers,  nominees and all other non-exempt
holders of record of Regular Securities  (including  corporations,  non-calendar
year  taxpayers,  securities  or  commodities  dealers,  real estate  investment
trusts,  investment  companies,  common trust  funds,  thrift  institutions  and
charitable  trusts) may request such  information  for any  calendar  quarter by
telephone or in writing by contacting the person  designated in Internal Revenue
Service  Publication  938  with  respect  to  a  particular  series  of  Regular
Securities.  Holders  through  nominees must request such  information  from the
nominee.  Treasury regulations provide that information necessary to compute the
accrual of any market  discount on the Regular  Securities must be furnished for
calendar years beginning after 1990.

         The Internal Revenue  Service's Form 1066 has an accompanying  Schedule
Q, Quarterly Notice to Residual  Interest Holders of REMIC Taxable Income or Net
Loss Allocation.  Treasury  regulations  require that Schedule Q be furnished by
the REMIC Pool to each Residual Securityholder by the end of the month following
the close
                                       62
<PAGE>
of each  calendar  quarter  (41 days after the end of a quarter  under  proposed
Treasury regulations) in which the REMIC Pool is in existence.

         Treasury  regulations  require  that,  in  addition  to  the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Securityholders,  furnished  annually,  if  applicable,  to  holders  of Regular
Securities, and filed annually with the Internal Revenue Service concerning Code
Section 67 expenses (see  "Limitations on Deduction of Certain  Expenses" above)
allocable to such holders. Furthermore, under such regulations, information must
be  furnished  quarterly  to  Residual  Securityholders,  furnished  annually to
holders of Regular  Securities,  and filed  annually  with the Internal  Revenue
Service  concerning  the  percentage  of the REMIC  Pool's  assets  meeting  the
qualified asset tests described above under "Federal Income Tax Consequences for
REMIC Securities," above."

Federal Income Tax  Consequences for Securities as to Which No REMIC Election Is
Made

Standard Securities

         General.  If no election is made to treat a Trust (or a segregated pool
of assets therein) with respect to a series of Securities as a REMIC,  the Trust
may be classified as a grantor trust under  subparagraph E, Part 1 of subchapter
J of the Code and not as a partnership or association  taxable as a corporation.
With respect to each series of Securities where no REMIC election is made, Arter
& Hadden,  counsel to the  Depositor,  will deliver its opinion to the Depositor
that (unless otherwise limited in the related Prospectus Supplement) the related
Trust  will  be  classified  as a  grantor  trust  and not as a  partnership  or
association taxable as a corporation.  Arter & Hadden, counsel to the Depositor,
is of the opinion that if a Trust does not elect REMIC status and is not treated
as a partnership, the tax consequences to the Owners will be as described below.
Where  there is no fixed  retained  yield with  respect to the  Mortgage  Assets
underlying  the  Securities  of a series,  and  where  such  Securities  are not
designated  as  Stripped   Securities,   as  described   below  under  "Stripped
Securities" or as Partnership  Interests described under "Taxation of Securities
Classified  as  Partnership  Interests,"  the  holder  of  each  such  "Standard
Security"  in such series  will be treated as the owner of a pro rata  undivided
interest in the ordinary income and corpus portions of the Trust  represented by
his Security and will be considered the beneficial owner of a pro rata undivided
interest in each of the Mortgage  Assets,  subject to the discussion below under
"Recharacterization   of  Servicing  Fees."  With  respect  to  each  series  of
Securities  where no REMIC  election  is made,  Arter & Hadden,  counsel  to the
Depositor,  will deliver its opinion to the  Depositor  that  (unless  otherwise
limited  in the  related  Prospectus  Supplement)  the  related  Trust  will  be
classified as a grantor trust and not as a partnership or association taxable as
a corporation.  Accordingly,  the holder of a Security (a "Securityholder") of a
particular  series will be  required to report on its federal  income tax return
its pro rata share of the entire income from the Mortgage Assets, original issue
discount (if any),  prepayment  fees,  assumption fees, and late payment charges
received by or on behalf of the Trust, in accordance with such  Securityholder's
method of  accounting.  A  Securityholder  generally  will be able to deduct its
share of servicing fees and all  administrative  and other expenses of the Trust
in  accordance  with his method of  accounting,  provided  that such amounts are
reasonable compensation for services rendered to that Trust. Securityholders who
are  individuals,  estates or trusts,  however,  either  directly or  indirectly
through  certain  pass-through  entities,  will be  subject to  limitation  with
respect to certain itemized  deductions  described in Code Section 67, including
deductions under Code Section 212 for servicing fees and all such administrative
and other  expenses  of the Trust,  to the extent that such  deductions,  in the
aggregate,  do not exceed two percent of an investor's adjusted gross income. In
addition,  Code Section 68 provides that itemized deductions otherwise allowable
for a taxable year of an  individual  taxpayer  will be reduced by the lesser of
(i) 3% of the excess,  if any, of adjusted gross income over $100,000,  adjusted
yearly for inflation ($50,000,  adjusted yearly for inflation,  in the case of a
married  individual  filing a  separate  return),  or (ii) 80% of the  amount of
itemized  deductions  otherwise  allowable  for such  year.  As a  result,  such
investors may have aggregate taxable income in excess of the aggregate amount of
cash received on such  Securities  with respect to interest at the  pass-through
rate on such Securities or discount thereon. In addition,  such expenses are not
deductible at all for purposes of computing the alternative  minimum tax and may
cause such  investors to be subject to  significant  additional  tax  liability.
Moreover,  where  there is fixed  retained  yield with  respect to the  Mortgage
Assets  underlying a series of  Securities  or where the  servicing  fees are in
excess of reasonable servicing compensation,  the transaction will be subject to
the application of the "stripped bond" and "stripped  coupon" rules of the Code,
as  described  below under  "Stripped  Securities"  and  "Premium and Discount -
Recharacterization of Servicing Fees," respectively.
                                       63
<PAGE>
         Tax  Status.   Unless  otherwise  disclosed  in  a  related  Prospectus
Supplement and subject to the discussion below with respect to buy-down Mortgage
Assets,  Arter & Hadden,  counsel to the Depositor,  will deliver its opinion to
the Depositor that:

                  1. A Standard Security owned by a "domestic  building and loan
         association"  within the meaning of Code  Section  7701(a)(19)  will be
         considered  to  represent  "loans . . . secured by an  interest in real
         property"  within  the  meaning  of  Code  Section   7701(a)(19)(C)(v),
         provided   that  the  real  property   securing  the  Mortgage   Assets
         represented by that Security is of the type described in such section.

                  2.  A  Standard  Security  owned  by a  financial  institution
         described  in Code  Section  593(a)  will be  considered  to  represent
         "qualifying  real  property  loans"  within the meaning of Code Section
         592(d)(1), provided that the real property securing the Mortgage Assets
         represented by that Security is of the type described in such section.

                  3. A Standard Security owned by a real estate investment trust
         will be considered to represent "real estate assets" within the meaning
         of Code  Section  856(C) (5) (A) to the  extent  that the assets of the
         related Trust consist of qualified assets,  and interest income on such
         assets will be considered "interest on obligations secured by mortgages
         on real property" within the meaning of Code Section 856(c)(3)(B).

                  4. A Standard  Security owned by a REMIC will be considered to
         represent an "obligation (including any participation or certificate of
         beneficial  ownership  therein)  which  is  principally  secured  by an
         interest  in  real  property"   within  the  meaning  of  Code  Section
         860G(a)(3)(A)  to the  extent  that the  assets  of the  related  Trust
         consist of  "qualified  mortgages"  within the meaning of Code  Section
         860G(a)(3).

         An  issue  arises  as  to  whether  buy-down  Mortgage  Assets  may  be
characterized  in  their  entirety  under  the  Code  provisions  cited  in  the
immediately  preceding paragraph.  Code Section  593(d)(l)(C)  provides that the
term  "qualifying  real  property  loan" does not  include a loan "to the extent
secured  by a deposit  in or share of the  taxpayer."  The  application  of this
provision  to a  buy-down  fund with  respect  to a  buy-down  Mortgage  Loan is
uncertain,  but may require that a taxpayer's  investment in a buy-down Mortgage
Loan be reduced by the buy-down  fund. As to the treatment of buy-down  Mortgage
Assets as "qualifying  real property loans" under Code Section  593(d)(i) if the
exception of Code Section 593(d)(1)(C) is inapplicable,  as "loans . . . secured
"by an interest in real property" under Code Section 7701(a)(19)(C)(v), as "real
estate  assets"  under  Code  Section   856(c)(5)(A),   and  as   "obligation[s]
principally  secured  by an  interest  in  real  property"  under  Code  Section
860G(a)(3)(A), there is indirect authority supporting treatment of an investment
in a buy-down  Mortgage  Loan as entirely  secured by real  property if the fair
market value of the real property securing the loan exceeds the principal amount
of the loan at the time of issuance or acquisition, as the case may be. There is
no  assurance  that  the  treatment  described  above  is  proper.  Accordingly,
Securityholders  are urged to  consult  their own tax  advisors  concerning  the
effects of such arrangements on the  characterization  of such  Securityholder's
investment for federal income tax purposes.

Premium and Discount

         Securityholders  are advised to consult  with their tax  advisors as to
the federal  income tax  treatment of premium and discount  arising  either upon
initial acquisition of Securities or thereafter.

         Premium.  The  treatment  of premium  incurred  upon the  purchase of a
Security will be determined  generally as described  above under "- Taxation  of
Regular Securities - Premium."
                                       64
<PAGE>
         Original Issue  Discount.  The Internal  Revenue  Service has stated in
published rulings that, in circumstances  similar to those described herein, the
original issue discount rules will be applicable to a Securityholder's  interest
in those Mortgage Assets as to which the conditions for the application of those
sections are met. Rules regarding  periodic inclusion of original issue discount
income are  applicable  to mortgages of  corporations  originated  after May 27,
1969, mortgages of noncorporate  mortgagors (other than individuals)  originated
after July l, 1982, and mortgages of individuals originated after March 2, 1984.
Such  original  issue  discount  could  arise by the  charging  of points by the
originator  of the  mortgages  in an amount  greater than a statutory de minimis
exception,  to the extent  that the points are not  currently  deductible  under
applicable Code provisions or are not for services provided by the lender. It is
generally not  anticipated  that adjustable rate Mortgage Assets will be treated
as issued with original  issue  discount.  However,  the  application of the OID
Regulations to adjustable  rate mortgage loans with incentive  interest rates or
annual or lifetime interest rate caps may result in original issue discount.

         Original  issue  discount must  generally be reported as ordinary gross
income as it accrues  under a constant  yield method that takes into account the
compounding  of interest,  in advance of the cash  attributable  to such income.
Code Section 1272 provides,  however,  for a reduction in the amount of original
issue  discount  includible  in the  income  of a holder of an  obligation  that
acquires the obligation  after its initial  issuance at a price greater than the
sum of the  original  issue  price and the  previously  accrued  original  issue
discount, less prior payments of principal. Accordingly, if such Mortgage Assets
acquired by a  Securityholder  are purchased at a price equal to the then unpaid
principal   amount  of  such  Mortgage   Assets,   no  original  issue  discount
attributable  to the  difference  between  the  issue  price  and  the  original
principal  amount of such Mortgage  Assets (i.e.,  points) will be includible by
such holder.

         Market  Discount.  Securityholders  also will be  subject to the market
discount  rules to the  extent  that the  conditions  for  application  of those
sections are met.  Market discount on the Mortgage Assets will be determined and
will be reported as ordinary  income  generally  in the manner  described  above
under "- Taxation of Regular Securities - Market Discount."

         Recharacterization  of Servicing  Fees. If the  servicing  fees paid to
Servicers were deemed to exceed reasonable servicing compensation, the amount of
such  excess  would be  nondeductible  under Code  Section  162 or 212.  In this
regard,there are no authoritative  guidelines for federal income tax purposes as
to either the maximum  amount of servicing  compensation  that may be considered
reasonable  in the context of this or similar  transactions  or whether,  in the
case of the Securities,  the reasonableness of servicing  compensation should be
determined on a weighted average or loan-by-loan  basis. If a loan-by-loan basis
is  appropriate,  the  likelihood  that  such  amount  would  exceed  reasonable
servicing  compensation  as to some of the Mortgage  Assets would be  increased.
Recently issued Internal Revenue Service guidance indicates that a servicing fee
in  excess  of  reasonable  compensation  ("excess  servicing")  will  cause the
Mortgage  Assets to be treated  under the "stripped  bond" rules.  Such guidance
provides  safe  harbors  for  servicing  deemed to be  reasonable  and  requires
taxpayers  to  demonstrate  that the value of  servicing  fees in excess of such
amounts is not greater than the value of the services provided.

         Accordingly,  if the Internal Revenue  Service's  approach is upheld, a
servicer that  receives  excess  servicing  fees would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Assets.
Under the rules of Code Section  1286,  the  separation  of the right to receive
some of or all the interest  payments on an obligation from the right to receive
some  or  all of the  principal  payments  on the  obligation  would  result  in
treatment of such Mortgage  Assets as "stripped  coupons" and "stripped  bonds."
While  Securityholders  would still be treated as owners of beneficial interests
in a grantor  trust for federal  income tax  purposes,  the corpus of such trust
could be viewed as excluding the portion of the Mortgage Assets the ownership of
which is  attributed  to a servicer,  or as  including  such portion as a second
class of  equitable  interest.  Applicable  Treasury  regulations  treat such an
arrangement as a fixed  investment  trust,  since the multiple  classes of trust
interests  should be treated as merely  facilitating  direct  investments in the
trust  assets and the  existence of multiple  classes of ownership  interests is
incidental to that purpose.  In general,  such a  recharacterization  should not
have any  significant  effect upon the timing or amount of income  reported by a
Securityholder,  except that the income  reported by a cash method holder may be
slightly accelerated.  See "Stripped Securities" below for a further description
of the federal income tax treatment of stripped bonds and stripped coupons.
                                       65
<PAGE>
         In the  alternative,  the amount,  if any, by which the servicing  fees
paid to the servicers are deemed to exceed reasonable compensation for servicing
could be treated as deferred  payments of purchase price by the  Securityholders
to purchase an undivided  interest in the Mortgage  Assets.  In such event,  the
present   value  of  such   additional   payments   might  be  included  in  the
Securityholder's  basis in such undivided  interests for purposes of determining
whether the Security was acquired at a discount, at par, or at a premium.  Under
this  alternative,  Securityholders  may also be  entitled  to a  deduction  for
unstated  interest with respect to each deferred  payment.  The Internal Revenue
Service may take the position  that the specific  statutory  provisions  of Code
Section  1286  described  above  override  the  alternative  described  in  this
paragraph.  Securityholders  are advised to consult their tax advisors as to the
proper  treatment  of the amounts  paid to the  servicers as set forth herein as
servicing compensation or under either of the alternatives set forth above.

         Sale or Exchange of Securities.  Upon sale or exchange of a Security, a
Securityholder  will recognize gain or loss equal to the difference  between the
amount  realized on the sale and its  aggregate  adjusted  basis in the Mortgage
Assets and other assets represented by the Security.  In general,  the aggregate
adjusted basis will equal the Securityholder's cost for the Security,  increased
by the amount of any income previously reported with respect to the Security and
decreased by the amount of any losses  previously  reported  with respect to the
Security  and the  amount  of any  distributions  received  thereon.  Except  as
provided  above with  respect to market  discount on any  Mortgage  Assets,  and
except for certain  financial  institutions  subject to the  provisions  of Code
Section  582(c),  any such  gain or loss  would be  capital  gain or loss if the
Security was held as a capital asset.

Stripped Securities

         General.  Pursuant to Code Section 1286, the separation of ownership of
the right to receive some of or all the principal payments on an obligation from
ownership of the right to receive some of or all the interest  payments  results
in the  creation of  "stripped  bonds" with  respect to  principal  payments and
"stripped  coupons"  with  respect to interest  payments.  For  purposes of this
discussion,  Securities  that are  subject to those rules will be referred to as
"Stripped  Securities." The Securities will be subject to those rules if (i) the
Depositor or any of its affiliates  retains (for its own account or for purposes
of resale),  in the form of fixed  retained  yield or  otherwise,  an  ownership
interest  in a  portion  of  the  payments  on the  Mortgage  Assets,  (ii)  the
Depositor, any of its affiliates or a servicer is treated as having an ownership
interest in the Mortgage Assets to the extent it is paid (or retains)  servicing
compensation  in an amount greater than reasonable  consideration  for servicing
the  Mortgage  Assets (see  "Standard  Securities  -  Recharacterization  of the
Servicing Fees" above) and (iii) a class of Securities are issued in two or more
classes or subclasses  representing the right to non pro rata percentages of the
interest and principal payments on the Mortgage Assets.

         In   general,   a  holder  of  a   Stripped   Security   (a   "Stripped
Securityholder")  will be considered to own "stripped bonds" with respect to its
pro rata share of all or a portion of the  principal  payments on each  Mortgage
Loan and/or  "stripped  coupons"  with respect to its pro rata share of all or a
portion of the interest  payments on each Mortgage Loan,  including the Stripped
Security's  allocable  share of the servicing fees paid, to the extent that such
fees represent  reasonable  compensation for services  rendered.  See discussion
above under "Standard  Securities -  Recharacterization  of Servicing Fees." For
this purpose the servicing fees will be allocated to the Stripped  Securities in
proportion  to the  respective  offering  price of each class (or  subclass)  of
Stripped  Securities.  The  holder  of a  Stripped  Security  generally  will be
entitled to a deduction each year in respect of the servicing fees, as described
above under "- Federal  Income  Tax  Consequences  for Securities as to Which No
REMIC  Election  is  Made -  Standard  Securities  -  General,"  subject  to the
limitation described therein.

         Code Section 1286 treats a stripped bond or a stripped coupon generally
as a new  obligation  issued  (i) on the date  that  the  stripped  interest  is
purchased  and (ii) at a price equal to its purchase  price or, if more than one
stripped  interest is purchased,  the share of the purchase  price  allocable to
such stripped  interest.  Each stripped  interest  generally  will have original
issue  discount equal to the excess of its stated  redemption  price at maturity
(or,  in the case of a stripped  coupon,  the amount  payable on the due date of
such   coupon)  over  its  issue   price.   This   treatment  is  based  on  the
interrelationship  of Code Section  1286 and the  regulations  thereunder,  Code
Sections 1272 through 1275,  and the OID  Regulations.  While under Code Section
1286 computations with respect to Stripped Securities arguably should be made in
one of the ways described below, the OID Regulations state, in general, that
                                       66
<PAGE>
all debt  instruments  issued in connection  with the same  transaction  must be
treated  as a single  debt  instrument.  The  Trustee  will make and  report all
computations  described below using this aggregate approach,  unless substantial
legal authority requires otherwise.

         Furthermore,  the  regulations  under Code  Section  1286  support  the
treatment of a Stripped  Security as a single debt instrument issued on the date
it is originated for purposes of calculating  any original issue  discount.  The
preamble to such  regulations  state that such  regulations  are premised on the
assumption  that an aggregation  approach is appropriate in determining  whether
original issue discount on a stripped bond or stripped coupon is de minimis.  In
addition,  under these regulations,  a Stripped Security that represents a right
to payments of both  interest and  principal may be viewed either as issued with
original issue discount or market discount (as described below), at a de minimis
original  issue  discount,  or  presumably,  at a premium.  The preamble to such
regulations  also provide that such  regulations  are premised on the assumption
that  generally  the  interest  component of such a Stripped  Security  would be
treated as stated interest under the original issue discount rules. Further, the
regulations  provide  that the  purchaser  of such a  Stripped  Security  may be
required to account for any  discount as market  discount  rather than  original
issue  discount if either (i) the  initial  discount  with  respect to the Strip
Security  was treated as zero under the de minimis rule or (ii) no more than 100
basis  points in excess of  reasonable  servicing  is  stripped  off the related
Mortgage Assets. Any such market discount would be reportable as described above
under  "Federal  Income Tax  Consequences  for REMIC  Securities  - Taxation  of
Regular  Securities - Market  Discount,"  without  regard to the de minimis rule
therein.

         Status of Stripped Securities. No specific legal authority exists as to
whether  the  character  of the  Stripped  Securities,  for  federal  income tax
purposes,  will be the same as that of the Mortgage Assets.  Stripped Securities
owned by applicable  holders should be considered to represent  "qualifying real
property  loans"  within the meaning or Code  Section  593(d)(1),  "real  estate
assets"  within the meaning of Code  Section  856(c)(A),  "obligations(s)  . . .
principally  secured by an interest in real property" within the meaning of Code
Section 860G(a)(3)(A), and "loans . . . secured by an interest in real property"
within the meaning of Code Section  7701(a)(19)(C)(v),  and interest  (including
original issue discount) income  attributable to Stripped  Securities  should be
considered to represent  "interest on  obligations  secured by mortgages on real
property" within the meaning or Code Section 856(c)(3)(B), provided that in each
case the Mortgage  Assets and interest on such Mortgage  Assets qualify for such
treatment.  The application of such Code provisions to buy-down  Mortgage Assets
is uncertain.  See "- Federal Income Tax Consequences for Securities as to Which
No REMIC Election is Made" and "- Standard Securities - Tax Status" above.

         Original Issue  Discount.  Except as described above under "- General,"
each  Stripped  Security  will be considered to have been issued (i) on the date
that  the  stripped  interest  is  purchased  and  (ii) at a price  equal to its
purchase price or, if more than one stripped interest is purchased, the share of
the purchase price allocable to such stripped  interest.  Each stripped interest
generally  will have original  issue  discount equal to the excess of its stated
redemption price at maturity (or, in the case of a stripped  coupon,  the amount
payable on the due date of such  coupon) over its issue  price.  Original  issue
discount with respect to a Stripped Security must be included in ordinary income
as it  accrues,  in  accordance  with a constant  yield  method  that takes into
account the  compounding  of interest,  which may be prior to the receipt of the
cash attributable to such income. The amount of original issue discount required
to be included in the income of a Stripped  Securityholder  in any taxable  year
should be  computed  generally  as  described  above under  "Federal  Income Tax
Consequences  for REMIC  Securities - Taxation of Regular  Securities - Original
Issue  Discount"  and "- Variable  Rate Regular  Securities."  With the apparent
exception of a Stripped Security issued with de minimis original issue discount,
as  described  above under "- General,"  however,  the issue price of a Stripped
Security will be the purchase price paid by each holder thereof,  and the stated
redemption  price at maturity will include the aggregate  amount of the payments
to be made on the Stripped Security to such Stripped Securityholder,  presumably
under the Prepayment Assumption,  other than amounts treated as qualified stated
interest.

         If the Mortgage  Assets  prepay at a rate either  faster or slower than
that under the Prepayment Assumption, a Stripped Securityholder's recognition of
original issue discount will be either accelerated or decelerated and the amount
of such original issue discount will be either increased or decreased  depending
on the  relative  interests  in principal  and  interest on each  Mortgage  Loan
represented by such Stripped Securityholder's Stripped Security.
                                       67
<PAGE>
While the  matter is not free from  doubt,  the  holder of a  Stripped  Security
should be  entitled  in the year that it becomes  certain  (assuming  no further
prepayments) that the holder will not recover a portion of its adjusted basis in
such  Stripped  Security to recognize an ordinary  loss equal to such portion of
unrecoverable basis.

         As an alternative to the method  described above, the fact that some of
or all the interest payments with respect to the Stripped Securities will not be
made if the Mortgage  Assets are prepaid could lead to the  interpretation  that
such  interest  payments  are  "contingent"  within the meaning of the  proposed
regulations  issued  under Code  Section  1274 that  address  the  treatment  of
contingent payments. If the rules of those proposed regulations apply, treatment
of a Stripped  Security under such rules depends on whether the aggregate amount
of principal payments,  if any, to be made on the Stripped Security is less than
or greater than its issue price. If the aggregate principal payments are greater
than or equal to the issue price,  the principal  payments would be treated as a
separate  installment  obligation  issued at a price equal to the purchase price
for the  Stripped  Security.  In such case,  original  issue  discount  would be
calculated and accrued under the method described above without consideration of
the interest  payments with respect to the Stripped  Security.  Such payments of
interest  would be includible in the Stripped  Securityholder's  gross income in
the taxable year in which the amounts become fixed.  If the aggregate  amount of
principal  payments to be made on the  Stripped  Security is less than its issue
price,  each  payment of principal  would be treated as a return of basis.  Each
payment of interest would be treated as includible in gross income to the extent
of the  applicable  Federal rate under Code Section  1274(d),  as applied to the
adjusted basis of the Stripped Security, while amounts received in excess of the
applicable  Federal  rate,  as applied  to the  adjusted  basis of the  Stripped
Security,  would be characterized as a return of basis until the total amount of
interest  payments  treated  as a return  of basis  equalled  the  excess of the
purchase  price over the aggregate  stated  principal  payments.  Any additional
interest payments thereafter would be treated as ordinary income. While not free
from doubt, uncertainty as to the payment of interest arising as a result of the
possibility  of  prepayment  of the Mortgage  Assets  should not cause the rules
under the proposed  contingent  payment  regulations  to apply to interest  with
respect to the Stripped Securities.

         Sale or Exchange of Stripped Securities. Sale or exchange of a Stripped
Security  prior  to its  maturity  will  result  in gain or  loss  equal  to the
difference,   if  any,   between   the   amount   received   and  the   Stripped
Securityholder's  adjusted basis in such Stripped  Security,  as described above
under  "Federal  Income Tax  Consequences  for REMIC  Securities  - Taxation  of
Regular Securities - Sale or Exchange of Regular Securities." To the extent that
a subsequent purchaser's purchase price is exceeded by the remaining payments on
the Stripped Securities,  such subsequent purchaser will be required for federal
income tax  purposes  to accrue and report  such  excess as if it were  original
issue discount in the manner  described  above. It is not clear for this purpose
whether the assumed prepayment rate that is to be used in the case of a Stripped
Securityholder  other than by  original  Stripped  Securityholder  should be the
Prepayment  Assumption or a new rate based on the  circumstances  at the date of
subsequent purchase.

         Purchase  of More  Than One  Class  of  Stripped  Securities.  Where an
investor purchases more than one class of Stripped  Securities,  it is currently
unclear  whether  for  federal  income tax  purposes  such  classes of  Stripped
Securities should be treated  separately or aggregated for purposes of the rules
described above.

         Because  of  these  possible  varying   characterizations  of  Stripped
Securities and the resultant differing treatment of income recognition, Stripped
Securityholders are urged to consult their own tax advisors regarding the proper
treatment of Stripped Securities for federal income tax purposes.

Reporting Requirements and Backup Withholding

         The Trustee will  furnish,  within a  reasonable  time after the end of
each calendar year, to each  Securityholder  or Stripped  Securityholder  at any
time during such year, such information  (prepared on the basis described above)
as the Trustee deems to be necessary or desirable to enable such Securityholders
to prepare their federal income tax returns.  Such  information will include the
amount of original  issue discount  accrued on Securities  held by persons other
than  Securityholders  exempted  from the  reporting  requirements.  The amounts
required to be reported by the Trustee may not be equal to the proper  amount of
original  issue  discount  required  to  be  reported  as  taxable  income  by a
Securityholder,  other than an original  Securityholder.  The Trustee  will also
file such original issue discount information with the Internal Revenue Service.
If a Securityholder fails to supply an accurate taxpayer  identification  number
or if the Secretary of the Treasury determines that a Securityholder has
                                       68
<PAGE>
not  reported  all  interest  and  dividend  income  required to be shown on his
federal income tax return,  31% backup withholding may be required in respect of
any reportable payments, as described above under "- Backup Withholding."

Taxation of Certain Foreign Investors

         To the extent that a Security  evidences  ownership in Mortgage  Assets
that are issued on or before July 18, 1984,  interest or original issue discount
paid by the person  required to withhold  tax under Code  Section  1441 or 1442,
which apply to  nonresident  aliens,  foreign  corporations,  or other  Non-U.S.
Persons generally will be subject to 30% United States  withholding tax, or such
lower rate as may be provided for interest by an applicable tax treaty.  Accrued
original issue discount or market discount  recognized by the  Securityholder on
the sale or exchange of such a Security  also will be subject to federal  income
tax at the same rate.

         Treasury  regulations  provide that interest or original issue discount
paid by the Trustee or other withholding  agent to a Non-U.S.  Person evidencing
ownership  interest in  Mortgage  Assets  issued  after July 18,  1984,  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the same certification requirements described above under "- Taxation
of Certain Foreign Investors - Regular Securities."

Debt Securities

         General.  "Debt  Securities," if issued and as described in the related
Prospectus  Supplement  may be  issued  either as (i)  non-recourse  debt of the
Depositor  secured by the  related  Mortgage  Assets,  in which case the related
Trust will  constitute  only a security  device which  constitutes  a collateral
arrangement  for the  issuance  of secured  debt and not an entity  for  federal
income tax  purposes  or (ii) debt of a  partnership,  in which case the related
Trust will constitute a partnership  for federal income tax purposes.  In either
case, Debt Securities,  will follow the federal income tax treatment hereinafter
described.

         Original Issue Discount.  It is likely that the Debt Securities will be
treated as having been issued with "original issue discount"  within the meaning
of Code Section 1273(a) because interest payments on the Debt Securities may, in
the event of certain shortfalls,  be deferred for periods exceeding one year. As
a result,  interest  payments may not be considered  "qualified stated interest"
payments.

         In general,  a holder of a Debt Security having original issue discount
must include original issue discount in ordinary income as it accrues in advance
of receipt of the cash attributable to the discount, regardless of the method of
accounting  otherwise  used.  The amount of  original  issue  discount on a Debt
Security  will be computed  generally as described  under "- Federal  Income Tax
Consequences  for REMIC  Certificates"  and "Taxation of Regular  Certificates -
Original  Issue  Discount"  and "-  Variable  Rate  Regular  Certificates."  The
Depositor  intends to report any  information  required with respect to the Debt
Securities based on the OID Regulations.

         Market  Discount.  A purchaser of a Debt Security may be subject to the
market  discount  rules of Code Sections 1276 through 1278. In general,  "market
discount" is the amount by which the stated redemption price at maturity (or, in
the case of a Debt Security  issued with original issue  discount,  the adjusted
issue  price)  of the Debt  Security  exceeds  the  purchaser's  basis in a Debt
Security.  The holder of a Debt Security that has market discount generally will
be required to include  accrued market discount in ordinary income to the extent
payments  includible  in the stated  redemption  price at  maturity of such Debt
Security are received.  The amount of market discount on a Debt Security will be
computed generally as described under "Federal Income Tax Consequences for REMIC
Certificates" and "- Taxation of Regular Certificates - Market Discount."

         Premium. A Debt Security purchased at a cost greater than its currently
outstanding stated redemption price at maturity is considered to be purchased at
a premium.  A holder of a Debt  Security who holds a Debt Security as a "capital
asset"  within the meaning of Code Section 1221 may elect under Code Section 171
to amortize the premium under the constant  interest method.  That election will
apply to all premium  obligations that the holder of a Debt Security acquires on
or after the  first day of the  taxable  year for  which the  election  is made,
unless the IRS permits the revocation of the election.  In addition,  it appears
that the same rules that apply to the accrual of market
                                       69
<PAGE>
discount on installment  obligations are intended to apply in amortizing premium
on installment  obligations such as the Debt Securities,  although it is unclear
whether the  alternatives to the constant  interest method described above under
"Market Discount" are available.  The portion of the premium deductible pursuant
to an election  under Section 171 and  allocable to a particular  period will be
treated as a reduction  in interest  payments on the Debt  Security  during that
period.  A holder  of a Debt  Security  who  neither  has in place  nor makes an
election to amortize  bond premium could be required to allocate that premium as
a loss (which would be a capital loss if the Debt  Security is held as a capital
asset) as those principal payments are received.

         Sale or Exchange  of Debt  Securities.  If a holder of a Debt  Security
sells or exchanges a Debt Security, the holder of a Debt Security will recognize
gain or loss equal to the  difference,  if any,  between the amount received and
the  holder  of a Debt  Security's  adjusted  basis  in the Debt  Security.  The
adjusted  basis in the Debt  Security  generally  will equal its  initial  cost,
increased by any original issue discount or market discount  previously included
in the seller's  gross  income with respect to the Debt  Security and reduced by
the payments  previously  received on the Debt Security,  other than payments of
qualified stated interest, and by any amortized premium.

         In general,  except as described above with respect to market discount,
and except for certain  financial  institutions  subject to Code Section 582(c),
any gain or loss on the sale or exchange  of a Debt  Security  recognized  by an
investor who holds the Debt  Security as a capital  asset (within the meaning of
Code  Section  1221),  will be  capital  gain or loss and will be  long-term  or
short-term  depending  on whether the Debt  Security has been held for more than
one year. For corporate  taxpayers,  there is no  preferential  rate afforded to
long-term  capital gains.  For individual  taxpayers,  all net capital gains are
currently subject to a maximum nominal rate of tax of 28%.

Taxation of Securities Classified as Partnership Interests

         Certain  Trusts may be treated as  partnerships  for Federal income tax
purposes.  In such  event,  the Trusts  may issue  Securities  characterized  as
"Partnership Interests" as discussed in the related Prospectus Supplement.  With
respect to such series of Partnership Interests,  Arter & Hadden, counsel to the
Depositor,  will deliver its opinion to the  Depositor  that  (unless  otherwise
limited in the related Prospectus Supplement) the Trust will be characterized as
a partnership and not an association taxable as a corporation for federal income
tax purposes, which will also cover any material federal income tax consequences
applicable to the Owners.

                              PLAN OF DISTRIBUTION

         Securities  are being  offered  hereby in  series  through  one or more
underwriters  or groups of  underwriters  (the  "Underwriters").  The Prospectus
Supplement  will set forth the terms of  offering  of the series of  Securities,
including the public  offering or purchase  price of each class of Securities of
such  series  being  offered  thereby  or the method by which such price will be
determined  and the net  proceeds  to the  Depositor  from the sale of each such
class.  Such  Securities  will be  acquired  by the  Underwriters  for their own
account  and may be  resold  from  time  to  time  in one or  more  transactions
including negotiated transactions, at fixed public offering prices or at varying
prices  to be  determined  at the  time  of sale  or at the  time of  commitment
therefor. The managing Underwriter or Underwriters with respect to the offer and
sale of a particular  series of Securities will be set forth on the cover of the
Prospectus   Supplement   relating  to  such  series  and  the  members  of  the
underwriting syndicate, if any, will be named in such Prospectus Supplement

         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. Underwriters and dealers participating
in the  distribution  of the  Securities  may be  deemed to be  underwriters  in
connection with such  Securities,  and any discounts or commissions  received by
them from the  Depositor  and any profit on the resale of Securities by them may
be deemed to be underwriting  discounts and commissions under the Securities Act
of  1933,  as  amended.  The  Prospectus   Supplement  will  describe  any  such
compensation paid by the Depositor.

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any  series of  Securities  will  provide  that the  obligations  of the
Underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
Underwriters
                                       70
<PAGE>
will be obligated to purchase all such  Securities if any are purchased and that
the Depositor will indemnify the Underwriters against certain civil liabilities,
including liabilities under the Securities Act of 1933, as amended.

                                     RATINGS

         Each class of  Securities  of a Series  will be rated at their  initial
issuance in one of the four highest categories by at least one Rating Agency.

         A  security  rating  is not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  Rating  Agency.  No person is obligated to maintain the rating on any
Security, and, accordingly,  there can be no assurance that the ratings assigned
to a Security upon initial issuance will not be lowered or withdrawn by a Rating
Agency at any time  thereafter.  In general,  ratings address credit risk and do
not represent any assessment of the likelihood or rate of principal prepayments.



                                  LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Securities will be passed upon for the Depositor by Arter & Hadden,  Washington,
D.C. and by Keith  Blackwell,  General Counsel for the Depositor.  Certain legal
matters  relating to insolvency  issues and certain  federal  income tax matters
concerning  the  Securities  will be passed  upon for the  Depositor  by Arter &
Hadden.


                              FINANCIAL INFORMATION

         A Trust will be formed with  respect to each series of  Securities.  No
Trust will have any assets or  obligations  prior to the issuance of the related
series of Securities.  No Trust will engage in any  activities  other than those
described  herein or in the  Prospectus  Supplement.  Accordingly,  no financial
statement  with respect to any Trust is included in this  Prospectus  or will be
included in the Prospectus Supplement.

         The Depositor has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A  Prospectus  Supplement  and the  related  Form  8-K  (which  will be
incorporated by reference to the Registration  Statement) may contain  financial
statements of the related Credit Enhancer, if any.
                                       71
<PAGE>
                                   APPENDIX A

                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                              Page

1986 Act........................................................48
Agreement........................................................1
Applicable Accounting Standards.................................30
Balloon Loans....................................................7
Beneficial Owners................................................4
BIF.............................................................31
Book Entry Certificates..........................................4
Certificate Account.............................................13
Certificate Interest Rate.......................................12
Certificate Principal Balance...................................11
Certificate Register............................................11
Certificate Registrar...........................................11
Certificateholder...............................................63
Certificates.....................................................1
Clearing Agency..................................................4
Clearing Agency Participants.....................................4
Code.............................................................5
Companion Certificates..........................................12
Compound Interest Certificates..................................12
Contract Loan Schedule..........................................29
Contracts.......................................................17
Cooperative Loans...............................................15
Cooperatives.....................................................1
Credit Enhancement...............................................4
Custodial Account...............................................23
Cut-Off Date....................................................12
Debt Securities.................................................69
Defective Mortgage Loan.........................................30
Delivery Date...................................................10
Deposit Date....................................................30
Depositor........................................................1
Disqualified Organization.......................................58
Distribution Date...............................................13
DOL.............................................................45
Eligible Investments............................................31
ERISA............................................................5
Events of Default...............................................33
FDIC............................................................23
FHA..............................................................2
Fitch............................................................6
Garn-St. Germain Act............................................40
GNMA.............................................................2
Insurance Proceeds..............................................22
Interest Accrual Period.........................................13
Liquidation Proceeds............................................22
Loan-to-Value Ratio.............................................16
Master Servicer..................................................1
MBS..............................................................2
Monthly Advance.................................................23
Moody's..........................................................6
Mortgage Assets..................................................1
Mortgage Loans...................................................1
Mortgage Notes..................................................15
Mortgage Pool Insurance Policy..................................19
Mortgage Rates..................................................16
Mortgage-Backed Securities.......................................2
Mortgaged Properties............................................15
Mortgages.......................................................15
Mortgagors......................................................22
NCUA............................................................23
Non-Priority Certificates.......................................12
Non-U.S. Person.................................................62
Noneconomic Residual Interest...................................58
Nonrecoverable Advance..........................................23
Notional Principal Balance......................................13
OBRA............................................................46
OID Regulations.................................................46
Original Value..................................................17
OTS.............................................................40
Owners..........................................................13
Partnership Interests...........................................70
Pass-Through Entity.............................................58
Pass-Through Rate................................................3
Plans...........................................................45
Pool Insurer....................................................19
Pre-Funding Account..............................................3
Pre-Funding Agreement............................................3
Prepayment Assumption...........................................49
Principal Balance...............................................16
Principal Prepayments...........................................14
Priority Certificates...........................................12
PTE 83-1........................................................45
Rating Agency....................................................6
Record Date.....................................................13
Regular Certificateholder.......................................48
Regular Certificates............................................47
REIT............................................................47
Relief Act.......................................................9
REMIC............................................................5
REMIC Certificates..............................................47
REMIC Pool......................................................47
REMIC Regulations...............................................46
Remittance Date.................................................23
Remittance Rate.................................................23
Reserve Fund....................................................21
Residual Certificateholders.....................................53
Residual Certificates...........................................47
Retail Class Certificate........................................49
S&P..............................................................6
SAIF............................................................31
Scheduled Amortization Certificates.............................12
Seller...........................................................1
Senior Certificates.............................................18
Servicer.........................................................1
Special Allocation Certificates.................................12
Special Hazard Insurance Policy.................................20
Special Hazard Insurer..........................................21
Standard Certificate............................................63
Stripped Certificateholder......................................66
Stripped Certificates...........................................66
Subordinated Certificates.......................................18
Thrift Institution..............................................47
Title I Program.................................................44
TMP.............................................................48
Trust............................................................1
Trustee..........................................................1
U.S. Person.....................................................59
UCC.............................................................38
Underwriters....................................................70
VA...............................................................2
                                       A-1
<PAGE>
================================================================================
         No dealer,  salesperson or other person has been authorized to give any
information  or to make any  representations  not  contained in this  Prospectus
Supplement  or the  Prospectus  and,  if  given  or made,  such  information  or
representations  must  not be  relied  upon as  having  been  authorized  by the
Depositor or by the Underwriters.  This Prospectus Supplement and the Prospectus
do not constitute an offer to sell, or a solicitation  of an offer to buy any of
the  securities  offered hereby in any  jurisdiction  in which the person making
such offer or  solicitation is not qualified to do so or to anyone to whom it is
unlawful  to make such  offer or  solicitation.  Neither  the  delivery  of this
Prospectus Supplement or the Prospectus nor any sale made hereunder shall, under
any  circumstances,  create any implication that information  herein  (including
information  incorporated  by reference  herein) or therein is correct as of any
time subsequent to the date of this Prospectus Supplement or the Prospectus.
                                   ----------

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
                              Prospectus Supplement
Summary of Terms.............................................................S-1
Risk Factors ...............................................................S-16
The Portfolio of Mortgage Loans.............................................S-19
Use of Proceeds.............................................................S-39
The Depositor...............................................................S-40
The Seller..................................................................S-40
The Mortgage Loan Pools.....................................................S-40
Prepayment and Yield Considerations.........................................S-53
The Originators.............................................................S-61
Formation of the Trust and Trust Property...................................S-61
Additional Information......................................................S-62
Description of the Class A Certificates.....................................S-62
The Certificate Insurance Policies and the Certificate
Insurer.....................................................................S-72
The Pooling and Servicing Agreement.........................................S-75
Certain Federal Income Tax Consequences.....................................S-85
ERISA Considerations........................................................S-86
Ratings.....................................................................S-87
Legal Investment Considerations.............................................S-88
Underwriting................................................................S-88
Report of Experts...........................................................S-89
Certain Legal Matters.......................................................S-89
Global Clearance, Settlement and Tax
         Documentation Procedures........................................Annex I
Targeted Balance Schedule...............................................Annex II
Index to Location of Principal Defined Terms.................................A-1
Audited Financial Statements for the
         Certificate Insurer.................................................B-1
Unaudited Financial Statements for the
         Certificate Insurer.................................................C-1
                                   Prospectus
Summary of Prospectus..........................................................1
Risk Factors...................................................................7
Description of the Certificates...............................................10
The Trusts....................................................................15
Credit Enhancement............................................................18
Servicing of the Mortgage Loans and Contracts.................................22
Administration................................................................28
Use of Proceeds...............................................................35
The Depositor.................................................................35
Certain Legal Aspects of the Mortgage Assets..................................35
Legal Investment Matters......................................................44
ERISA Considerations..........................................................45
Certain Federal Income Tax Consequences.......................................46
Plan of Distribution..........................................................70
Ratings.......................................................................71
Legal Matters.................................................................71
Financial Information.........................................................71
Index to Location of Principal Defined Terms.................................A-1
================================================================================

<PAGE>

                               AMRESCO Residential
                             Securities Corporation
                           Mortgage Loan Trust 1996-4


                                  $311,079,000

                           Mortgage Loan Pass-Through
                           Certificates, Series 1996-4


                                   $9,163,000
                             Class A-1 Certificates

                                   $22,400,000
                             Class A-2 Certificates

                                   $17,600,000
                             Class A-3 Certificates

                                   $10,670,000
                             Class A-4 Certificates

                                   $13,100,000
                             Class A-5 Certificates

                                  $238,146,000
                     Class A-6 Adjustable Rate Certificates



                              PROSPECTUS SUPPLEMENT


                                 CS First Boston

                       Prudential Securities Incorporated

                              Goldman, Sachs & Co.



                                 August 16, 1996
================================================================================







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