AMRESCO RESIDENTIAL SECURITIES CORP
424B5, 1997-06-13
ASSET-BACKED SECURITIES
Previous: AUTOLOGIC INFORMATION INTERNATIONAL INC, 10-Q, 1997-06-13
Next: DELTAPOINT INC, POS AM, 1997-06-13




PROSPECTUS SUPPLEMENT
(To Prospectus Dated July 28, 1996)
================================================================================
                                  $740,000,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1997-2
                    $48,800,000 6.800% Class A-1 Certificates
                    $44,500,000 6.700% Class A-2 Certificates
                    $68,100,000 6.795% Class A-3 Certificates
                    $27,900,000 6.930% Class A-4 Certificates
                    $21,300,000 7.100% Class A-5 Certificates
                    $14,900,000 7.210% Class A-6 Certificates
                    $36,975,000 7.570% Class A-7 Certificates
                    $28,900,000 7.175% Class A-8 Certificates
               $334,757,000 Class A-9 Adjustable Rate Certificates
                   $12,487,000 7.430% Class M-1F Certificates
               $25,438,000 Class M-1A Adjustable Rate Certificates
                   $18,315,000 7.665% Class M-2F Certificates
               $24,420,000 Class M-2A Adjustable Rate Certificates
                   $10,823,000 7.975% Class B-1F Certificates
               $22,385,000 Class B-1A Adjustable Rate Certificates

                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                                    Depositor

                                   ----------

                           Advanta Mortgage Corp. USA
                           Ameriquest Mortgage Company
                         Option One Mortgage Corporation
                                    Servicers

                                   ----------

                                     [LOGO]

                                     AMRESCO
                   AMRESCO Residential Securities Corporation

     The AMRESCO Residential  Securities  Corporation Mortgage Loan Pass-Through
Certificates,  Series 1997-2 (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,  Class  A-6  Certificates,  Class  A-7
Certificates,  Class A-8  Certificates,  Class A-9 Adjustable Rate  Certificates
(collectively, the "Class A Certificates"); (ii) the Class M-1F Certificates and
the Class  M-1A  Adjustable  Rate  Certificates  (collectively,  the  "Class M-1
Certificates");  (iii) the Class M-2F Certificates and the Class M-2A Adjustable
Rate Certificates (collectively,  the "Class M-2 Certificates" and, collectively
with the Class M-1 Certificates,  the "Mezzanine Certificates");  (iv) the Class
B-1F Certificates and the Class B-1A Adjustable Rate Certificates (collectively,
the "Class B Certificates"  and,  collectively with the Mezzanine  Certificates,
the  "Subordinate  Certificates");  (v) the Class S Interest-Only  Certificates;
(vi)  the  Class C  Certificates;  and  (vii) a  residual  class  (the  "Class R
Certificates,"  and  together  with  the  Class C  Certificates,  the  "Retained
Certificates").  Only the Class A Certificates and the Subordinate  Certificates
(collectively, the "Offered Certificates") are offered hereby.

     For a  discussion  of  significant  matters  affecting  investment  in  the
Certificates,  see "Risk  Factors"  beginning on page S-22 and  "Prepayment  and
Yield Considerations" beginning on page S-59 herein and "Risk Factors" beginning
on page 7 in the Prospectus.                      (Cover continued on next page)

                                   ----------

     THE OFFERED  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 OFFERED
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.

                                   ----------

     The Offered  Certificates  will be purchased by the  Underwriters  from the
Depositor  and will be  offered  by the  Underwriters  from  time to time to the
public  in  negotiated  transactions  or  otherwise  at  varying  prices  to  be
determined at the time of sale.  Proceeds to the Depositor  from the sale of the
Offered  Certificates  will  be  approximately  $739,933,285.50,   plus  accrued
interest on the Fixed Rate Group  Certificates  at the  applicable  Pass-Through
Rate from June 1, 1997 to, but not including, the Closing Date, before deducting
expenses payable by the Depositor estimated to be approximately $350,000.

     The Offered  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  Offered
Certificates  will be made in  book-entry  form  through the  facilities  of The
Depository Trust Company  ("DTC"),  Cedel Bank, S.A. and the Euroclear System on
or about June 12, 1997. The Offered  Certificates  will be offered in Europe and
the United States of America.

Prudential Securities Incorporated
                           Credit Suisse First Boston
                                                      Morgan Stanley Dean Witter

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

            The date of this Prospectus Supplement is June 5, 1997.

<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 1997-2 (the "Trust"). The Class A-1 through Class A-8, Class
M-1F, Class M-2F and the Class B-1F Certificates (collectively,  the "Fixed Rate
Group  Certificates")  will  represent  undivided  ownership  interests  in  the
Mortgage Loans in the Fixed Rate Group and the  Pre-Funding  Account (as defined
herein)  solely.   The  Class  A-9,  Class  M-1A,  Class  M-2A  and  Class  B-1A
Certificates  (collectively,  the  "Adjustable  Rate Group  Certificates")  will
represent  undivided ownership interests in the Mortgage Loans in the Adjustable
Rate Group and the Pre-Funding Account solely. The Mortgage Loans are secured by
first and second lien mortgages or deeds of trust. The Offered Certificates also
represent an undivided ownership interest in all monies due under the respective
Mortgage Loans after June 1, 1997 (the "Cut-Off  Date"),  security  interests in
the  properties  which secure the Mortgage Loans (the  "Mortgaged  Properties"),
funds on deposit in certain trust accounts, and certain other property.

     The Class M-1 Certificates issued with respect to a Mortgage Loan Group are
subordinate in right of  distribution to the related Class A Certificates to the
extent described  herein.  The Class M-2  Certificates  issued with respect to a
Mortgage  Loan Group are  subordinate  in right of  distribution  to the related
Class A  Certificates  and the  related  Class M-1  Certificates  to the  extent
described  herein.  The Class B  Certificates  issued with respect to a Mortgage
Loan Group are  subordinate  in right of  distribution  to the  related  Class A
Certificates  and the related  Mezzanine  Certificates  to the extent  described
herein. The initial aggregate  Certificate  Principal Balance of the Subordinate
Certificates  related to the Fixed Rate Group will equal  12.50% of the  initial
aggregate Certificate Principal Balance of the Fixed Rate Group Certificates and
the  initial  aggregate   Certificate   Principal  Balance  of  the  Subordinate
Certificates  related to the  Adjustable  Rate  Group  will equal  17.75% of the
initial  aggregate  Certificate  Principal  Balance of the Adjustable Rate Group
Certificates.

     The Trust will be created  pursuant  to a Pooling and  Servicing  Agreement
(the "Pooling and Servicing  Agreement")  to be dated as of June 1, 1997,  among
the  Depositor,  AMRESCO  Residential  Capital  Markets,  Inc.,  as Seller  (the
"Seller"), the Servicers and The Bank of New York, 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 3, 1997 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  $55,500,000  and  $90,300,000  will be
deposited  with the  Trustee  in the  Pre-Funding  Account to be used to acquire
Subsequent  Mortgage  Loans for the Fixed  Rate  Group and the  Adjustable  Rate
Group, respectively.

     The Offered  Certificates  initially will be  represented  by  certificates
registered in the name of Cede & Co., as nominee of The Depository Trust Company
("DTC"),  as further described herein. The interests of beneficial owners of the
Offered  Certificates  will be  represented  by book  entries on the  records of
participating members of DTC. Definitive  certificates will be available for the
Offered Certificates only under the limited circumstances  described herein. See
"Description of the Offered Certificates-Book-Entry  Registration of the Offered
Certificates" herein.

     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 July 25, 1997 (each such date, a "Payment Date"). To the
extent  available,  interest will be passed  through on each Payment Date to the
Owners of the Offered  Certificates based on the related  Certificate  Principal
Balance (as defined herein),  and at the rate applicable to the related Class of
the Offered  Certificates  (each, a "Pass-Through  Rate"). The Pass-Through Rate
for each Class of the Adjustable Rate Group  Certificates  adjusts monthly based
upon  One-Month  LIBOR (as defined  herein) or as  otherwise  described  herein.
Distributions  of principal in reduction of the Certificate  Principal  Balances
will be made on each  Payment  Date  in the  manner  and the  amounts  described
herein.

     Except as described further herein, the Subordinate Certificates may not be
acquired by Plans (as defined herein). See "ERISA Considerations" herein.

     The yield to  investors  on the Offered  Certificates  sold at prices other
than  par  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 Classes of the Offered 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 OFFERED 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.  

     CERTAIN PERSONS  PARTICIPATING  IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN OR  OTHERWISE  AFFECT THE MARKET PRICE OF THE OFFERED
CERTIFICATES,  INCLUDING PURCHASES OF THE OFFERED  CERTIFICATES TO STABILIZE ITS
MARKET PRICE AND THE  IMPOSITION  OF PENALTY BIDS.  FOR A  DESCRIPTION  OF THESE
ACTIVITIES, SEE "UNDERWRITING" IN THIS PROSPECTUS SUPPLEMENT.

     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.

<PAGE>

                              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  Offered  Certificates.  So long as any
Offered  Certificate is in book-entry  form, such reports will be sent to Cede &
Co., as the nominee of DTC and as Owner of such Offered Certificates pursuant to
the Pooling and Servicing  Agreement.  DTC will supply such reports to Owners of
any such Offered  Certificates in accordance with its procedures.  The Depositor
will file or cause to be filed with the  Commission  such periodic  reports with
respect to the Trust as are required under the  Securities  Exchange Act of 1934
and  the  rules  and  regulations  of  the  Commission  thereunder.  It  is  the
Depositor's intent to suspend the filing of such reports as soon as such reports
are no longer statutorily required.


<PAGE>

                                TABLE OF CONTENTS
                              Prospectus Supplement

                                                                            Page
                                                                            ----
SUMMARY OF TERMS ........................................................... S-1
RISK FACTORS .............................................................. S-22
THE PORTFOLIO OF MORTGAGE LOANS ........................................... S-26
      General ............................................................. S-26
      Underwriting Guidelines ............................................. S-26
      Prepayment Penalties ................................................ S-30
      Representations Relating to the Mortgage Loans ...................... S-30
      The Servicers ....................................................... S-31
USE OF PROCEEDS ........................................................... S-40
THE DEPOSITOR ............................................................. S-41
THE SELLER ................................................................ S-41
THE MORTGAGE LOAN POOLS ................................................... S-41
      General ............................................................. S-41
      Initial Mortgage Loans -- Fixed Rate Group .......................... S-42
      Initial Mortgage Loans -- Adjustable Rate Group ..................... S-48
      Conveyance of Subsequent Mortgage Loans ............................. S-56
PREPAYMENT AND YIELD CONSIDERATIONS ....................................... S-57
      General ............................................................. S-57
      Mandatory Prepayment ................................................ S-58
      Prepayment and Yield Scenarios for Offered Certificates ............. S-58
      Payment Lag Feature of Fixed Rate Group Certificates ................ S-67
THE ORIGINATORS ........................................................... S-67
FORMATION OF THE TRUST AND TRUST PROPERTY ................................. S-67
ADDITIONAL INFORMATION .................................................... S-68
DESCRIPTION OF THE OFFERED CERTIFICATES ................................... S-68
      General ............................................................. S-68
      Payment Dates ....................................................... S-68
      Distributions ....................................................... S-69
      Pre-Funding Account ................................................. S-71
      Capitalized Interest Account ........................................ S-71
      Calculation of One-Month LIBOR ...................................... S-71
      Book Entry Registration of the Offered Certificates ................. S-72
      Assignment of Rights ................................................ S-75
CREDIT ENHANCEMENT ........................................................ S-75
      Subordination of Subordinate Certificates and the Retained            
            Certificates .................................................. S-75
      Application of Realized Losses ...................................... S-75
      Application of Monthly Excess Cashflow Amounts ...................... S-76
THE POOLING AND SERVICING AGREEMENT ....................................... S-79
      Covenant of the Seller to Take Certain Actions with Respect           
            to the Mortgage Loans in Certain Situations ................... S-79
      Assignment of Mortgage Loans ........................................ S-80
      Servicing ........................................................... S-81
      Removal and Resignation of a Servicer ............................... S-85
      Reporting Requirements .............................................. S-85
      Removal of Trustee for Cause ........................................ S-87
      Governing Law ....................................................... S-87
      Amendments .......................................................... S-87
      Termination of the Trust ............................................ S-87
      Auction Sale; Step Up on Certain Pass-Through Rates; Termination .... S-88
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ................................... S-88
      REMIC Election ...................................................... S-88
ERISA CONSIDERATIONS ...................................................... S-89
RATINGS ................................................................... S-91
LEGAL INVESTMENT MATTERS .................................................. S-92
UNDERWRITING .............................................................. S-92
CERTAIN LEGAL MATTERS ..................................................... S-93
GLOBAL CLEARANCE, SETTLEMENT AND                                            
      TAX DOCUMENTATION PROCEDURES ..................................... Annex I
INDEX TO LOCATION OF PRINCIPAL
      DEFINED TERMS ........................................................ A-1

                                   Prospectus

                                                                            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........................................... 15
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
      Standard Securities.....................................................64
      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>

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

                                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 1997-2 (the "Trust").

Certificates Offered:           $740,000,000    Mortgage    Loan    Pass-Through
                                Certificates,  Series 1997-2 to be issued in the
                                following Classes (each, a "Class") and original
                                Certificate   Principal   Balances   (each,   an
                                "Original  Certificate  Principal  Balance") set
                                forth below:


                    Original Certificate    Pass-Through
                      Principal Balance       Rate (1)         Class
                    --------------------    ------------       -----
                        $ 48,800,000           6.800%   Class A-1 Certificates
                         $44,500,000           6.700%   Class A-2 Certificates
                         $68,100,000           6.795%   Class A-3 Certificates
                         $27,900,000           6.930%   Class A-4 Certificates
                         $21,300,000           7.100%   Class A-5 Certificates
                         $14,900,000           7.210%   Class A-6 Certificates
                         $36,975,000           7.570%   Class A-7 Certificates
                         $28,900,000           7.175%   Class A-8 Certificates
                        $334,757,000           (2)(6)   Class A-9 Certificates
                         $12,487,000           7.430%   Class M-1F Certificates
                         $25,438,000           (3)(6)   Class M-1A Certificates
                         $18,315,000           7.665%   Class M-2F Certificates
                         $24,420,000           (4)(6)   Class M-2A Certificates
                         $10,823,000           7.975%   Class B-1F Certificates
                         $22,385,000           (5)(6)   Class B-1A Certificates
                                                      

                                (1) The  Pass-Through  Rate with respect to each
                                Class of the Fixed Rate Group  Certificates will
                                on any Payment  Date equal the lesser of (x) the
                                Pass-Through  Rate for such  Class set out above
                                and (y) the weighted  average Coupon Rate of the
                                Mortgage  Loans in the  Fixed  Rate  Group  less
                                approximately 0.50% per annum.

                                (2)  On  each  Payment   Date,   the  Class  A-9
                                Pass-Through Rate will be equal to the lesser of
                                (i)  with  respect  to any  Payment  Date  which
                                occurs on or prior to the Step Up Date, the rate
                                equal to  One-Month  LIBOR  plus 0.21% per annum
                                (and for any Payment Date thereafter,  One-Month
                                LIBOR   plus  0.42%  per  annum)  and  (ii)  the
                                Adjustable  Rate Group  Available  Funds Cap (as
                                defined herein).

                                (3)  On  each  Payment  Date,   the  Class  M-1A
                                Pass-Through Rate will be equal to the lesser of
                                (i)  with  respect  to any  Payment  Date  which
                                occurs on or prior to the Step Up Date, the rate
                                equal to the  One-Month  LIBOR  plus  0.37%  per
                                annum  (and  for any  Payment  Date  thereafter,
                                One-Month  LIBOR plus 0.555% per annum) and (ii)
                                the Adjustable Rate Group Available Funds Cap.

                                (4)  On  each  Payment  Date,   the  Class  M-2A
                                Pass-Through Rate will be equal to the lesser of
                                (i)  with  respect  to any  Payment  Date  which
                                occurs on or prior to the Step Up Date, the rate
                                equal to the  One-Month  LIBOR  plus  0.58%  per
                                annum  (and  for any  Payment  Date  thereafter,
                                One-Month  LIBOR  plus 0.87% per annum) and (ii)
                                the Adjustable Rate Group Available Funds Cap.

                                (5)  On  each  Payment  Date,   the  Class  B-1A
                                Pass-Through Rate will be equal to the lesser of
                                (i)  with  respect  to any  Payment  Date  which
                                occurs on or prior to the Step Up Date, the rate
                                equal to  One-Month  LIBOR  plus 0.97% per annum
                                (and for any Payment Date thereafter,  One-Month
                                LIBOR  plus  1.455%  per  annum)  and  (ii)  the
                                Adjustable Rate Group Available Funds Cap.

                                (6) On any Payment Date the weighted  average of
                                the Pass-Through  Rates applicable to each Class
                                of the Adjustable Rate Group  Certificates  will
                                be limited to the weighted average of the Coupon
                                Rates on the  Mortgage  Loans in the  Adjustable
                                Rate Group during the related  Remittance Period
                                (such  weighted  average  Coupon Rate,  the "ARM
                                WAC"). Since,  however, the margin over LIBOR is
                                different for each Class of the Adjustable  Rate
                                Group Certificates,  it is possible that, on any
                                particular    Payment    Date,    the   "Formula
                                Pass-Through Rate(s)" (the rates described using
                                the margins  above  One-Month  LIBOR) i.e.,  the
                                rates  described  in  clause  (i) of each of the
                                foregoing footnotes (2), (3), (4) and

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


                                       S-1

<PAGE>

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

                                (5)   applicable   to   certain   Class(es)   of
                                Adjustable Rate Group Certificates,  may be less
                                than the ARM WAC, while the Formula Pass-Through
                                Rate(s) applicable to certain other Class(es) of
                                Adjustable  Group  Certificates,  may exceed the
                                ARM  WAC.  In  such   event,   the  Pooling  and
                                Servicing  Agreement  provides  that the  excess
                                moneys   resulting  from  the  Class(es)  having
                                Formula Pass-Through Rates less than the ARM WAC
                                shall be applied to increase the maximum rate of
                                interest  payable with respect to any  Class(es)
                                having Formula  Pass-Through  Rates greater than
                                the ARM  WAC.  The  ARM  WAC,  increased  by the
                                amount of such excess moneys, less approximately
                                0.50% per annum, is the  "Adjustable  Rate Group
                                Available Funds Cap" for a Payment Date.

                                The   Class   A-1   Certificates,    Class   A-2
                                Certificates, Class A-3 Certificates, Class A- 4
                                Certificates,  Class A-5 Certificates, Class A-6
                                Certificates,  Class A-7 Certificates, Class A-8
                                Certificates  and  Class  A-9  Certificates  are
                                collectively  referred to herein as the "Class A
                                Certificates."  The Class M-1F  Certificates and
                                the Class  M-1A  Certificates  are  collectively
                                referred to as the "Class M-1 Certificates". The
                                Class  M-2F  Certificates  and  the  Class  M-2A
                                Certificates are collectively referred to as the
                                "Class   M-2   Certificates".   The   Class  M-1
                                Certificates  and the Class M-2 Certificates are
                                collectively   referred  to  as  the  "Mezzanine
                                Certificates".  The Class B-1F  Certificates and
                                the Class  B-1A  Certificates  are  collectively
                                referred to as the "Class B  Certificates".  The
                                Mezzanine   Certificates   and   the   Class   B
                                Certificates are collectively referred to as the
                                "Subordinate   Certificates".    The   Class   A
                                Certificates  and the  Subordinate  Certificates
                                are  collectively  referred  to as the  "Offered
                                Certificates".

                                In  addition,  the Class A  Certificates  (other
                                than the Class A-9 Certificates), the Class M-1F
                                Certificates,  the Class M-2F  Certificates  and
                                the Class  B-1F  Certificates  are  collectively
                                referred   to   as   the   "Fixed   Rate   Group
                                Certificates"  and the Class  A-9  Certificates,
                                the Class  M-1A  Certificates,  the  Class  M-2A
                                Certificates and the Class B-1A Certificates are
                                collectively   referred   to   herein   as   the
                                "Adjustable Rate Group Certificates".

                                The  initial  aggregate   Certificate  Principal
                                Balance of the Subordinate  Certificates related
                                to the Fixed Rate Group will equal 12.50% of the
                                initial aggregate  Certificate Principal Balance
                                of the Fixed  Rate  Group  Certificates  and the
                                initial aggregate  Certificate Principal Balance
                                of the Subordinate  Certificates  related to the
                                Adjustable  Rate Group will equal  17.75% of the
                                initial aggregate  Certificate Principal Balance
                                of the Adjustable Rate Group Certificates.

                                The Subordinate  Certificates are subordinate in
                                right of  distribution  to the  related  Class A
                                Certificates to the extent described herein. The
                                Class M-1  Certificates  are  subordinate to the
                                related  Class  A  Certificates  to  the  extent
                                described herein. The Class M-2 Certificates are
                                subordinate  to the related Class A Certificates
                                and the related  Class M-1  Certificates  to the
                                extent   described    herein.    The   Class   B
                                Certificates  are  subordinate  to  the  related
                                Class A Certificates  and the related  Mezzanine
                                Certificates to the extent described herein.

                                On  any  date  after  the  Closing   Date,   the
                                "Aggregate Certificate Principal Balance" is the
                                sum of the Certificate  Principal Balance of all
                                Classes  of the  Offered  Certificates  and  the
                                Aggregate  Certificate  Principal  Balance for a
                                particular Mortgage Loan Group is the sum of the
                                Certificate Principal Balances of all Classes of
                                the Offered Certificates relating to such Group.

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

Seller:                         AMRESCO Residential  Capital Markets,  Inc. (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;
                                Ameriquest  Mortgage Company  (formerly known as
                                Long  Beach  Mortgage  Company)  ("Ameriquest"),
                                with principal executive offices located at 1100
                                Town and Country

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


                                       S-2

<PAGE>

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

                                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:                        The  Bank  of  New  York,  a  New  York  banking
                                corporation (the "Trustee"). The corporate trust
                                office of the  Trustee is located at 101 Barclay
                                Street, New York, New York 10286.

Custodian:                      Bankers  Trust  Company of  California,  N.A., a
                                national banking  association (the "Custodian").
                                The Custodian's  principal executive offices are
                                located at 3 Park  Plaza,  16th  Floor,  Irvine,
                                California 92714.

Cut-Off Date:                   As of the close of business on June 1, 1997.

Closing Date:                   On or about June 12, 1997.

Description of
the Certificates:               The  Mortgage  Loan  Pass-Through  Certificates,
                                Series 1997-2 (the  "Certificates") will consist
                                of  the   Offered   Certificates,   a  Class  of
                                interest-only   Certificates   (the   "Class   S
                                Certificates"),  the Class C Certificates  and a
                                residual class (the "Class R  Certificates"  and
                                together  with  the  Class C  Certificates,  the
                                "Retained Certificates").  The Certificates will
                                be issued  pursuant to a Pooling  and  Servicing
                                Agreement    (the    "Pooling   and    Servicing
                                Agreement")  to be  dated  as of June  1,  1997,
                                among the Depositor,  the Seller,  the Servicers
                                and the Trustee.  Only the Offered  Certificates
                                will be offered hereby.

                                On the Closing Date, an aggregate cash amount of
                                approximately    $145,800,000     (approximately
                                $55,500,000  and  $90,300,000  of which shall be
                                allocated  to  the  Fixed  Rate  Group  and  the
                                Adjustable   Rate  Group,   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  3, 1997 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 Offered  Certificates  are  issuable in book
                                entry form in minimum original principal amounts
                                of  $1,000  and  integral   multiples   thereof;
                                provided, that one Certificate of each Class may
                                be issued in a  principal  amount that is not an
                                integral multiple of $1,000.

The Mortgage Loans:             Unless    otherwise   noted,   all   statistical
                                percentages  in this  Prospectus  Supplement are
                                approximate  and are  measured by the  aggregate
                                Loan Balance of the related  Mortgage Loans (the
                                "Mortgage  Loans"),  in  relation to the Initial
                                Mortgage Loans in the  applicable  Mortgage Loan
                                Group or of all of the Initial Mortgage Loans in
                                the  Trust   (the   "Original   Aggregate   Loan
                                Balance")  in each case as of the Cut-Off  Date.
                                The statistical  characteristics of the Mortgage
                                Loans will vary upon the

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


                                       S-3

<PAGE>

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

                                transfer  into  the  Fixed  Rate  Group  and the
                                Adjustable  Rate  Group of  Subsequent  Mortgage
                                Loans. See "Additional Information" herein.

                                The  Mortgage  Loans to be conveyed to the Trust
                                by  the  Depositor  on  the  Cut-Off  Date  (the
                                "Initial  Mortgage  Loans") consist of fixed and
                                adjustable  rate  conventional   mortgage  loans
                                evidenced  by  promissory  notes  (the  "Notes")
                                secured by first and second lien deeds of trust,
                                security deeds or mortgages  (the  "Mortgages"),
                                which are located in 46 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.  See  "Credit  Enhancement"
                                herein. The Mortgage Loans are not guaranteed by
                                the Seller or any affiliate thereof.

                                Fixed Rate Group.  As of the Cut-Off  Date,  the
                                average  Loan  Balance of the  Initial  Mortgage
                                Loans in the Fixed  Rate  Group was  $79,643.06;
                                the interest rates (the "Coupon  Rates") of such
                                Initial  Mortgage  Loans  ranged  from 6.000% to
                                17.220% per annum; the weighted average Combined
                                Loan-to-Value  Ratio  of such  Initial  Mortgage
                                Loans was 70.507%;  the weighted  average Coupon
                                Rate of such Initial  Mortgage Loans was 10.318%
                                per annum;  and the weighted  average  remaining
                                term to maturity of such Initial  Mortgage Loans
                                was 326 months.  The remaining terms to maturity
                                as of the Cut-Off  Date of the Initial  Mortgage
                                Loans in the Fixed  Rate Group  ranged  from 112
                                months to 360 months.  The maximum  Loan Balance
                                of the Initial  Mortgage Loans in the Fixed Rate
                                Group as of the  Cut-Off  Date was  $783,245.57.
                                Not  more  than  4.11%  of  the  aggregate  Loan
                                Balance  of the  Initial  Mortgage  Loans in the
                                Fixed Rate Group require "balloon" payments.  No
                                Initial  Mortgage  Loan in the Fixed  Rate Group
                                will mature  later than June 1, 2027.  99.93% of
                                the  Initial  Mortgage  Loans in the Fixed  Rate
                                Group are  secured  by first lien  mortgages  or
                                deeds of trust. As a percentage of the aggregate
                                Loan  Balance of the Initial  Mortgage  Loans in
                                the Fixed Rate  Group,  87.51%  were  secured by
                                mortgages on single-family  dwellings,  6.21% by
                                mortgages  on two- to  four-  family  dwellings,
                                3.37% by  mortgages  on  condominiums,  2.15% by
                                mortgages on planned unit developments, 0.22% by
                                mortgages  on  manufactured   homes,   0.28%  by
                                mortgages on  townhouses,  0.24% by mortgages on
                                mobile  homes  and 0.02% by  mortgages  on other
                                dwellings.  See "The Initial Mortgage Loan Pools
                                -- Initial  Mortgage  Loans -- Fixed Rate Group"
                                herein.

                                38.43%, 26.86%, 14.51%, and 9.36% of the Initial
                                Mortgage  Loans in the  Fixed  Rate  Group  were
                                originated by  Ameriquest,  AMRESCO  Residential
                                Mortgage  Corporation   ("ARMC"),   New  Century
                                Mortgage  Corporation ("New Century") and Option
                                One,  respectively.  In addition,  10.85% of the
                                Initial  Mortgage  Loans in the Fixed Rate Group
                                were   originated   by   thirteen   (13)   other
                                Originators.

                                96.63%  of the  Initial  Mortgage  Loans  in the
                                Fixed Rate Group (the "Fixed Rate  Loans")  bear
                                interest  at a fixed  rate  for the life of such
                                Initial  Mortgage  Loans.  3.37% of the  Initial
                                Mortgage  Loans in the  Fixed  Rate  Group  (the
                                "5/25  Loans") bear interest at a fixed rate 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
                                (defined  below).  One of the 5/25  Loans  bears
                                interest  at a fixed  rate for a  period  of ten
                                years  after   origination  and  thereafter  has
                                semi-annual  interest and payment adjustments at
                                frequencies  and  in  the  same  manner  as  the
                                Six-Month LIBOR Loans.  The 5/25 Loans generally
                                are subject to a 1.0% periodic  rate  adjustment
                                cap and  substantially all have a lifetime reset
                                cap of 6.5% to 7.0%.  The 5/25 Loans  consist of
                                Initial      Mortgage     Loans      aggregating
                                $9,337,248.78.

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


                                       S-4

<PAGE>

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

                                Adjustable  Rate Group.  As of the Cut-Off Date,
                                the average Loan Balance of the Initial Mortgage
                                Loans  in  the   Adjustable   Rate   Group   was
                                $101,015.31;  the Coupon  Rates of such  Initial
                                Mortgage Loans ranged from 5.593% to 16.680% per
                                annum; the weighted average  Loan-to-Value Ratio
                                of such Initial Mortgage Loans was 73.704%;  the
                                weighted  average  Coupon  Rate of such  Initial
                                Mortgage  Loans was 10.013%  per annum;  and the
                                weighted  average  remaining term to maturity of
                                such Initial Mortgage Loans was 356 months.  The
                                remaining  terms to  maturity  as of the Cut-Off
                                Date  of  the  Initial  Mortgage  Loans  in  the
                                Adjustable  Rate Group ranged from 163 months to
                                360  months.  The  maximum  Loan  Balance of the
                                Initial  Mortgage Loans in the  Adjustable  Rate
                                Group as of the Cut-Off  Date was  $1,449,214.55
                                No Initial  Mortgage Loan in the Adjustable Rate
                                Group will mature later than June 1, 2027.  As a
                                percentage of the aggregate  Loan Balance of the
                                Initial  Mortgage Loans in the  Adjustable  Rate
                                Group,  86.85%  were  secured  by  mortgages  on
                                single-family  dwellings,  3.61% by mortgages on
                                condominiums, 4.58% by mortgages on planned unit
                                developments,   4.89%  by  mortgages  on  two-to
                                four-family  dwellings,  0.02% by  mortgages  on
                                manufactured  home  and  0.06% by  mortgages  on
                                townhouses.  See  "The  Mortgage  Loan  Pools --
                                Initial Mortgage Loans -- Adjustable Rate Group"
                                herein.

                                All  of  the  Initial   Mortgage  Loans  in  the
                                Adjustable Rate Group have maximum Coupon Rates.
                                The weighted  average maximum Coupon Rate of the
                                Initial  Mortgage Loans in the  Adjustable  Rate
                                Group is 16.358% per annum,  with maximum Coupon
                                Rates that range from  approximately  10.713% to
                                23.680% per annum. The Initial Mortgage Loans in
                                the  Adjustable   Rate  Group  have  a  weighted
                                average  gross  margin as of the Cut-Off Date of
                                5.822%.   The  gross   margin  for  the  Initial
                                Mortgage  Loans  in the  Adjustable  Rate  Group
                                ranges from 4.250% to 9.990%. The minimum Coupon
                                Rates  for the  Initial  Mortgage  Loans  in the
                                Adjustable  Rate  Group  range  from  4.875%  to
                                16.680%.

                                30.47%  of the  Initial  Mortgage  Loans  in the
                                Adjustable  Rate  Group  (the  "Six-Month  LIBOR
                                Loans")  bear  interest  at rates  that  adjust,
                                along  with  the   related   monthly   payments,
                                semiannually based on Six-Month LIBOR. 96.39% of
                                the  Six-Month  LIBOR  Loans  have a  semiannual
                                reset cap of 1.0% and  substantially  all have a
                                lifetime reset cap of 6.0% to 7.0%. 3.25% of the
                                Six-Month  LIBOR Loans have a  semiannual  reset
                                cap  of  1.5%  and   substantially  all  have  a
                                lifetime reset cap of 7.0%. The Six-Month  LIBOR
                                Loans   consist   of  Initial   Mortgage   Loans
                                aggregating $96,508,003.98.

                                57.51%  of the  Initial  Mortgage  Loans  in the
                                Adjustable  Rate Group (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. 92.18%
                                of  the  2/28  Loans   have  a   periodic   rate
                                adjustment cap of 1.0% and  substantially all of
                                which have a lifetime reset cap of 6.0% to 7.0%.
                                0.87% of the 2/28  Loans  have a  periodic  rate
                                adjustment  cap of  1.5%  and  generally  have a
                                lifetime  reset  cap of 7.0%.  6.95% of the 2/28
                                Loans have a  periodic  rate  adjustment  cap of
                                3.0% and have a  lifetime  reset  cap of 6.0% to
                                7.0%. The 2/28 Loans consist of Initial Mortgage
                                Loans aggregating $182,128,241.22.

                                12.01%  of the  Initial  Mortgage  Loans  in the
                                Adjustable  Rate Group (the "3/27  Loans")  bear
                                interest  at a  fixed  rate  of  interest  for a
                                period  of three  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
                                primarily   subject  to  a  1.0%  periodic  rate
                                adjustment  cap and  substantially  all of which
                                have a lifetime  reset cap of 6.0% to 7.0%.  The
                                3/27 Loans  consist of  Initial  Mortgage  Loans
                                aggregating $38,046,760.25.

                                49.78%,  24.95%  6.75% and 4.82% of the  Initial
                                Mortgage Loans in the  Adjustable  Rate Group by
                                Loan  Balance  were  originated  by Option  One,
                                ARMC, Pan

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


                                       S-5

<PAGE>

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

                                American  Bank,  F.S.B.  and  National  Mortgage
                                Company,  respectively.  In addition,  13.71% of
                                the  Initial  Mortgage  Loans in the  Adjustable
                                Rate Group were  originated by twelve (12) other
                                Originators.

Final Scheduled
Payment Dates:                  The Final  Scheduled  Payment  Dates for each of
                                the respective  Classes of Offered  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.

                                                         Month and Year of Final
                                                         Scheduled Payment Date
                                                         -----------------------

                                Class A-1 Certificates:       September 2008
                                Class A-2 Certificates:       May 2013
                                Class A-3 Certificates:       December 2020
                                Class A-4 Certificates:       March 2023
                                Class A-5 Certificates:       July 2024
                                Class A-6 Certificates:       June 2025
                                Class A-7 Certificates:       June 2027
                                Class A-8 Certificates:       June 2027
                                Class A-9 Certificates:       June 2027
                                Class M-1F Certificates:      June 2027
                                Class M-2F Certificates:      June 2027
                                Class M-1A Certificates:      June 2027
                                Class M-2A Certificates:      June 2027
                                Class B-1F Certificates:      June 2027
                                Class B-1A Certificates:      June 2027
                                                    

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  July 25,  1997 (each
                                such day being a "Payment  Date"),  the  Trustee
                                will be required, subject to the availability of
                                amounts  therefor,   pursuant  to  the  cashflow
                                priority hereinafter described, 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 Adjustable Rate Group Certificates
                                of  record as of the day  immediately  preceding
                                such Payment  Date (each such date,  the "Record
                                Date")  the   applicable   "Class   Distribution
                                Amount"  which  shall be the sum of (x)  related
                                Current Interest, (y) the related Interest Carry
                                Forward  Amount  and (z) the  related  Principal
                                Distribution Amount (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  Adjustable  Rate Group
                                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  Offered  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
                                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.

                                A  "Business  Day"  is  any  day  other  than  a
                                Saturday,  Sunday  or a  day  on  which  banking
                                institutions  in  California or New York City or
                                in the city in which the

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


                                       S-6

<PAGE>

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

                                corporate trust office of the Trustee is located
                                are  authorized or obligated by law or executive
                                order to close.

Interest:                       On each  Payment  Date the  Interest  Remittance
                                Amount with respect to each  Mortgage Loan Group
                                will be  distributed  in the following  order of
                                priority:

                                First, to the Trustee, the Trustee Fee;

                                Second,   to  the   Owners   of  the   Class   A
                                Certificates   related  to  such  Mortgage  Loan
                                Group,  the related  Current  Interest  plus the
                                Interest  Carry  Forward  Amount with respect to
                                each Class of Class A  Certificates  without any
                                priority  among  such  Class  A  Certificates  ;
                                provided, that if the Interest Remittance Amount
                                less  the  amount  paid  to the  Trustee  as the
                                Trustee Fee (such amount,  the "Interest  Amount
                                Available")  is not  sufficient  to  make a full
                                distribution  of  interest  with  respect to all
                                Classes of the related Class A Certificates, the
                                Interest  Amount  Available  will be distributed
                                among the outstanding related Classes of Class A
                                Certificates  pro rata  based  on the  aggregate
                                amount of interest  due on each such Class,  and
                                the  amount  of the  shortfall  will be  carried
                                forward with accrued interest;

                                Third,  to the  extent  of the  Interest  Amount
                                Available  with  respect to such  Mortgage  Loan
                                Group then remaining, to the Owners of the Class
                                M-1  Certificates  related to such Mortgage Loan
                                Group, the related Current Interest;

                                Fourth,  to the  extent of the  Interest  Amount
                                Available  with  respect to such  Mortgage  Loan
                                Group then remaining, to the Owners of the Class
                                M-2  Certificates  related to such Mortgage Loan
                                Group, the related Current Interest;

                                Fifth,  to the  extent  of the  Interest  Amount
                                Available  with  respect to such  Mortgage  Loan
                                Group then remaining, to the Owners of the Class
                                B  Certificates  related to such  Mortgage  Loan
                                Group, the related Current Interest; and

                                Sixth,  the  amount,  if  any,  of the  Interest
                                Amount  Available  remaining in the  Certificate
                                Account with respect to such Mortgage Loan Group
                                after application with respect to the priorities
                                set forth  above is  defined  for such  Mortgage
                                Loan  Group,  as the  "Monthly  Excess  Interest
                                Amount"  for  such  Payment  Date  and  shall be
                                applied  as   described   below  under   "Credit
                                Enhancement-Application    of   Monthly   Excess
                                Cashflow Amounts" in this Summary of Terms.

                                "Current Interest" with respect to each Class of
                                Offered  Certificates means, with respect to any
                                Payment  Date  (i)  the   aggregate   amount  of
                                interest  accrued  during the preceding  Accrual
                                Period on the Certificate  Principal  Balance of
                                the related Class of Certificates  plus (ii) the
                                Preference  Amount  as it  relates  to  interest
                                previously  paid on such  Class  of the  Offered
                                Certificates prior to such Payment Date.

                                "Interest Remittance Amount" means, with respect
                                to  each  Mortgage  Loan  Group  and  as of  any
                                Monthly   Remittance   Date,  the  sum,  without
                                duplication,  of (i) all  interest  collected or
                                required  to  be  advanced  during  the  related
                                Remittance  Period on the Mortgage Loans in such
                                Mortgage  Loan Group (less the  Servicing  Fee),
                                (ii)  all  Compensating  Interest  paid  by  the
                                Servicers on such Monthly  Remittance  Date with
                                respect to such Mortgage  Loan Group,  (iii) the
                                portion of any  Substitution  Amount relating to
                                interest  with  respect  to such  Mortgage  Loan
                                Group  and  (iv)  all Net  Liquidation  Proceeds
                                relating to  interest  not  previously  advanced
                                with  respect  to the  Mortgage  Loans  in  such
                                Mortgage Loan Group.

                                The "Interest Carry Forward Amount" with respect
                                to any Class of the Offered Certificates for any
                                Payment  Date is the sum of (x) the  amount,  if
                                any, by which (i) the Current  Interest for such
                                Class as of the  immediately  preceding  Payment
                                Date (and  including  all prior  Payment  Dates)
                                exceeded (ii) the amount of the actual

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


                                       S-7

<PAGE>

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

                                distribution  with  respect to interest  made to
                                the Owners of such Class of Offered Certificates
                                on such immediately  preceding Payment Date plus
                                (y) interest on such amount  calculated  for the
                                related    Accrual   Period   at   the   related
                                Pass-Through Rate in effect with respect to such
                                Class of Offered Certificates.

Principal:                      With respect to each  Mortgage Loan Group and on
                                each Payment  Date (a) before the Stepdown  Date
                                or (b) with respect to which a Trigger  Event is
                                in effect  with  respect to such  Mortgage  Loan
                                Group,  Owners of the Class A Certificates  will
                                be  entitled  to receive  payment of 100% of the
                                Principal  Distribution  Amount with  respect to
                                such  Mortgage  Loan Group for such Payment Date
                                as follows: in the case of the Fixed Rate Group,
                                first,   to  the   Owners   of  the   Class  A-8
                                Certificates, the Class A-8 Lockout Distribution
                                Amount  and then  sequentially  to the Owners of
                                each Class of the Class A  Certificates  related
                                to the  Fixed  Rate  Group in the order of their
                                numerical Class designations  beginning with the
                                Class A-1  Certificates  until  the  Certificate
                                Principal  Balance  of  each  Class  of  Class A
                                Certificates related to the Fixed Rate Group has
                                been  reduced  to  zero  and in the  case of the
                                Adjustable Rate Group to the Owners of the Class
                                A-9 Certificates until the Class A-9 Certificate
                                Principal Balance has been reduced to zero.

                                With respect to each  Mortgage Loan Group and on
                                each  Payment  Date (a) on or after the  related
                                Stepdown Date and (b) as long as a Trigger Event
                                is not in effect,  the Owners of all  Classes of
                                the  Offered  Certificates  will be  entitled to
                                receive  payments of principal,  in the order of
                                priority,  in the amounts set forth below and to
                                the extent of the Principal  Distribution Amount
                                with  respect  to such  Mortgage  Loan  Group as
                                follows:

                                First, in the case of the Fixed Rate Group,  the
                                lesser of (x) the Principal  Distribution Amount
                                with respect to such Mortgage Loan Group and (y)
                                the Class A Principal  Distribution  Amount with
                                respect to such  Mortgage  Loan  Group  shall be
                                distributed  to  the  Owners  of the  Class  A-8
                                Certificates,  in an  amount  equal to the Class
                                A-8  Lockout   Distribution   Amount,  with  the
                                remainder  paid  sequentially  to the  Owners of
                                each Class of the Class A  Certificates  related
                                to the  Fixed  Rate  Group in the order of their
                                numerical Class designations  beginning with the
                                Class A-1  Certificates  until  the  Certificate
                                Principal  Balance  of  each  Class  of  Class A
                                Certificates related to the Fixed Rate Group has
                                been  reduced  to  zero;  and in the case of the
                                Adjustable  Rate  Group,  the  lesser of (x) the
                                Principal  Distribution  Amount with  respect to
                                such  Mortgage  Loan  Group  and (y) the Class A
                                Principal  Distribution  Amount with  respect to
                                such Mortgage Loan Group shall be distributed to
                                the Owners of the Class A-9  Certificates  until
                                the Class A-9 Certificate  Principal Balance has
                                been reduced to zero;

                                Second,  the lesser of (x) the excess of (i) the
                                Principal  Distribution  Amount with  respect to
                                such  Mortgage  Loan  Group over (ii) the amount
                                distributed to the Owners of the related Class A
                                Certificates  in clause  First above and (y) the
                                Class M-1  Principal  Distribution  Amount  with
                                respect to such  Mortgage  Loan  Group  shall be
                                distributed  to the Owners of the related  Class
                                M-1  Certificates,  until the related  Class M-1
                                Certificate  Principal  Balance has been reduced
                                to zero;

                                Third,  the  lesser of (x) the excess of (i) the
                                Principal  Distribution  Amount with  respect to
                                such  Mortgage  Loan  Group over (ii) the sum of
                                the  amount  distributed  to the  Owners  of the
                                related  Class A  Certificates  in clause  First
                                above and the amount  distributed  to the Owners
                                of the related Class M-1  Certificates in clause
                                Second  above and (y) the  Class  M-2  Principal
                                Distribution   Amount   with   respect  to  such
                                Mortgage Loan Group shall be  distributed to the
                                Owners of the  related  Class M-2  Certificates,
                                until  the   related   Class   M-2   Certificate
                                Principal Balance has been reduced to zero;

                                Fourth,  the lesser of (x) the excess of (i) the
                                Principal  Distribution  Amount with  respect to
                                such  Mortgage  Loan  Group over (ii) the sum of
                                the amount distributed

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


                                       S-8

<PAGE>

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

                                to  the   Owners   of  the   related   Class   A
                                Certificates pursuant to clause First above, the
                                amount  distributed to the Owners of the related
                                Class M-1 Certificates pursuant to clause Second
                                above and the amount  distributed  to the Owners
                                of the related Class M-2  Certificates  pursuant
                                to  clause  Third  above  and  (y)  the  Class B
                                Principal  Distribution  Amount with  respect to
                                such Mortgage Loan Group shall be distributed to
                                the Owners of the related Class B  Certificates,
                                until the related Class B Certificate  Principal
                                Balance has been reduced to zero; and,

                                Fifth,  any amount of the  Principal  Remittance
                                Amount with respect to such  Mortgage Loan Group
                                remaining after making all of the  distributions
                                in clauses First, Second, Third and Fourth above
                                shall be included as part of the Monthly  Excess
                                Cashflow  Amount with  respect to such  Mortgage
                                Loan  Group and shall be  applied  as  described
                                below under "Credit  Enhancement-Application  of
                                Monthly Excess Cashflow Amounts" in this Summary
                                of Terms.

                                Notwithstanding the foregoing, in the event that
                                the Certificate  Principal Balance of all of the
                                Class A  Certificates  relating  to a Group have
                                been  reduced to zero,  all amounts of principal
                                that would have been distributed to such Class A
                                Certificates  will be distributed to the related
                                Subordinate    Certificates    of   such   Group
                                sequentially in the following order:  Class M-1,
                                Class  M-2  and  Class  B.  Similarly,   if  the
                                Certificate  Principal  Balance of the Class M-1
                                Certificates  has  been  reduced  to  zero,  all
                                amounts  of  principal   that  would  have  been
                                distributed to such Class M-1 Certificates  will
                                be  distributed  to the  related  Class  M-2 and
                                Class B Certificates in that order.  Finally, if
                                the Certificate  Principal  Balance of the Class
                                M-2  Certificates  has been reduced to zero, all
                                amounts  of  principal   that  would  have  been
                                distributed on such Class M-2 Certificates  will
                                be   distributed   to  the   related   Class   B
                                Certificates.

                                The Class A Certificates in the Fixed Rate Group
                                (other  than the  Class  A-8  Certificates)  are
                                "sequential pay" classes such that the Owners of
                                the  Class  A-7  Certificates  will  receive  no
                                payments  of  principal   until  the  Class  A-6
                                Certificate  Principal  Balance  is  reduced  to
                                zero,  the Owners of the Class A-6  Certificates
                                will receive no payments of principal  until the
                                Class  A-5  Certificate   Principal  Balance  is
                                reduced  to zero,  the  Owners  of the Class A-5
                                Certificates   will   receive  no   payments  of
                                principal   until  the  Class  A-4   Certificate
                                Principal  Balance has been reduced to zero, the
                                Owners  of  the  Class  A-4  Certificates   will
                                receive no payments of principal until the Class
                                A-3  Certificate   Principal  Balance  has  been
                                reduced  to zero,  the  Owners  of the Class A-3
                                Certificates   will   receive  no   payments  of
                                principal   until  the  Class  A-2   Certificate
                                Principal  Balance has been reduced to zero, and
                                the  Owners of the Class A-2  Certificates  will
                                receive no payments of principal until the Class
                                A-1  Certificate   Principal  Balance  has  been
                                reduced to zero; provided,  however, that on any
                                Payment Date on which the sum of the Certificate
                                Principal    Balance    of    the    Subordinate
                                Certificates  in the  Fixed  Rate  Group and the
                                Overcollateralization   Amount   is  zero,   any
                                amounts  of  principal  payable to the Owners of
                                the Class A Certificates in the Fixed Rate Group
                                on such  Payment Date shall be  distributed  pro
                                rata and not sequentially.

                                The  Owners of the Class  A-8  Certificates  are
                                entitled  to receive  payments  of the Class A-8
                                Lockout  Distribution  Amount specified  herein;
                                provided,  that if on any Payment Date the Class
                                A-7 Certificate  Principal  Balance is zero, the
                                Owners  of the Class  A-8  Certificates  will be
                                entitled to receive the entire Class A Principal
                                Distribution  Amount  with  respect to the Fixed
                                Rate Group for such Payment Date.

                                In addition to the  following  definitions,  the
                                above  discussion  makes  use  of  a  number  of
                                defined    terms   which   are   defined   under
                                "Description  of  the  Offered  Certificates  --
                                Distributions" herein.

                                "Principal   Distribution  Amount"  means,  with
                                respect to either  Mortgage Loan Group and as of
                                any Payment  Date,  the sum of (i) the Principal
                                Remittance Amount

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


                                       S-9

<PAGE>

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

                                with respect to such Mortgage Loan Group (minus,
                                for  Payment  Dates  occurring  on and after the
                                related Stepdown Date, and with respect to which
                                a   Trigger    Event   is   not   existing   the
                                Overcollateralization    Release   Amount   with
                                respect to such  Mortgage  Loan Group,  if any),
                                and (ii) the Extra Principal Distribution Amount
                                with  respect to such  Mortgage  Loan Group,  if
                                any.

                                The "Class A-8 Lockout  Distribution Amount" for
                                any Payment  Date will be the product of (i) the
                                applicable Class A-8 Lockout Percentage for such
                                Payment  Date and (ii) the Class A-8 Lockout Pro
                                Rata Distribution Amount for such Payment Date.

                                The  "Class  A-8  Lockout  Percentage"  for each
                                Payment Date shall be as follows:

                                     Payment Dates           Lockout Percentage
                                     -------------           ------------------
                                July 1997 - June 2000                 0%
                                July 2000 - June 2002                45%
                                July 2002 - June 2003                80%
                                July 2003 - June 2004               100%
                                July 2004 and thereafter            300%
                      
                                The "Class  A-8  Lockout  Pro Rata  Distribution
                                Amount" for any  Payment  Date will be an amount
                                equal  to the  product  of (x) a  fraction,  the
                                numerator of which is the Certificate  Principal
                                Balance   of   the   Class   A-8    Certificates
                                immediately  prior to such  Payment Date and the
                                denominator    of   which   is   the   aggregate
                                Certificate  Principal Balance of all Classes of
                                the Class A Certificates in the Fixed Rate Group
                                immediately  prior to such  Payment Date and (y)
                                the Class A Principal  Distribution  Amount with
                                respect to the Fixed Rate Group for such Payment
                                Date.

                                The  "Remittance  Period"  with  respect  to any
                                Monthly  Remittance  Date is the calendar  month
                                preceding   the  month  in  which  the   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 July 1997.

                                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 with respect to
                                the  related   Mortgaged   Property   have  been
                                recovered  (exclusive  of any  possibility  of a
                                deficiency judgment).

                                "Principal   Remittance   Amount"  means  for  a
                                Mortgage  Loan  Group  and  as  of  any  Monthly
                                Remittance Date, the sum,  without  duplication,
                                of (i) the principal collected or required to be
                                advanced  by  the  Servicers   with  respect  to
                                Mortgage  Loans  in  such  Mortgage  Loan  Group
                                during the related Remittance  Period,  (ii) the
                                Loan  Balance  of  each  Mortgage  Loan  in such
                                Mortgage  Loan Group that was  repurchased  from
                                the Trust during the related  Remittance Period,
                                (iii)  any   Substitution   Amount  relating  to
                                principal  delivered to the Trust in  connection
                                with a  substitution  of a Mortgage Loan in such
                                Mortgage   Loan   Group   during   the   related
                                Remittance  Period, and (iv) all Net Liquidation
                                Proceeds  actually   collected  by  the  related
                                Servicers during the related  Remittance  Period
                                with respect to Mortgage  Loans in such Mortgage
                                Loan Group (to the extent  such Net  Liquidation
                                Proceeds relate to principal).

                                A "Trigger Event" has occurred with respect to a
                                Mortgage  Loan  Group on a  Payment  Date if the
                                percentage   obtained   by   dividing   (x)  the
                                principal  amount of 60+ Day Delinquent Loans in
                                such Mortgage Loan Group by (y) the aggregate

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


                                      S-10


<PAGE>

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

                                outstanding  Loan Balance of the Mortgage  Loans
                                in such  Mortgage  Loan Group as of the last day
                                of the immediately  preceding  Remittance Period
                                equals or  exceeds  (A) in the case of the Fixed
                                Rate Group,  50% of the related Senior Specified
                                Enhancement Percentage as of the last day of the
                                immediately  preceding  Remittance Period or (B)
                                in the case of the Adjustable Rate Group, 40% of
                                the   related   Senior   Specified   Enhancement
                                Percentage.

                                "Stepdown   Date"  means,   with  respect  to  a
                                Mortgage  Loan Group,  the later to occur of (x)
                                the Payment  Date in July 2000 and (y) the first
                                Payment  Date on which  the  Senior  Enhancement
                                Percentage  (calculated  for this  purpose  only
                                after  taking  into  account   distributions  of
                                principal on the related  Mortgage Loans on such
                                Payment Date, but prior to any  applications  of
                                Principal    Distribution    Amounts    to   the
                                Certificates)  is  greater  than or equal to the
                                related Senior Specified Enhancement Percentage.

                                "Class A Principal  Distribution  Amount" means,
                                with respect to a Mortgage  Loan Group and as of
                                any  Payment  Date  (a)  prior  to  the  related
                                Stepdown Date or with respect to which a Trigger
                                Event is in effect for such Mortgage Loan Group,
                                100% of the  Principal  Distribution  Amount for
                                such Mortgage Loan Group and (b) on or after the
                                related  Stepdown  Date and as long as a Trigger
                                Event has not  occurred  the excess,  if any, of
                                (x) the  Certificate  Principal  Balance  of the
                                Class A  Certificates  related to such  Mortgage
                                Loan  Group  immediately  prior to such  Payment
                                Date over (y) the  lesser of (A) the  product of
                                (i)  approximately  69.50%  in the  case  of the
                                Fixed Rate Group and approximately 57.00% in the
                                case of the  Adjustable  Rate Group and (ii) the
                                outstanding  Loan Balance of the Mortgage  Loans
                                in such  Mortgage  Loan Group as of the last day
                                of the  related  Remittance  Period  and (B) the
                                aggregate   outstanding   Loan  Balance  of  the
                                Mortgage Loans in such Mortgage Loan Group as of
                                the last day of the  related  Remittance  Period
                                minus  $1,665,000  for the Fixed  Rate Group and
                                $3,052,500 for the Adjustable Rate Group.

                                "Class M-1 Principal Distribution Amount" means,
                                with respect to a Mortgage  Loan Group and as of
                                any  Payment   Date  on  or  after  the  related
                                Stepdown  Date and as long as a Trigger Event is
                                not in effect for such Mortgage Loan Group,  the
                                excess,  if  any,  of (x)  the  sum  of (i)  the
                                Certificate  Principal  Balance  of the  Class A
                                Certificates related to such Mortgage Loan Group
                                (after  taking  into  account the payment of the
                                related Class A Principal Distribution Amount on
                                such  Payment  Date) and (ii) the related  Class
                                M-1 Certificate  Principal  Balance  immediately
                                prior to such  Payment  Date over (y) the lesser
                                of (A) the product of (i)  approximately  77.00%
                                in  the  case  of  the  Fixed   Rate  Group  and
                                approximately   69.50%   in  the   case  of  the
                                Adjustable  Rate Group and (ii) the  outstanding
                                Loan  Balance  of the  Mortgage  Loans  in  such
                                Mortgage  Loan  Group  as of the last day of the
                                related  Remittance Period and (B) the aggregate
                                outstanding  Loan Balance of the Mortgage  Loans
                                in such  Mortgage  Loan Group as of the last day
                                of   the   related   Remittance   Period   minus
                                $1,665,000   for  the  Fixed   Rate   Group  and
                                $3,052,500 for the Adjustable Rate Group.

                                "Class M-2 Principal Distribution Amount" means,
                                with respect to a Mortgage  Loan Group and as of
                                any  Payment   Date  on  or  after  the  related
                                Stepdown  Date and as long as a Trigger Event is
                                not in effect for such Mortgage Loan Group,  the
                                excess,  if  any,  of (x)  the  sum  of (i)  the
                                Certificate  Principal  Balance  of the  Class A
                                Certificates related to such Mortgage Loan Group
                                (after  taking  into  account the payment of the
                                related Class A Principal Distribution Amount on
                                such Payment  Date),  (ii) the related Class M-1
                                Certificate Principal Balance (after taking into
                                account  the  payment of the  related  Class M-1
                                Principal  Distribution  Amount on such  Payment
                                Date)   and   (iii)   the   related   Class  M-2
                                Certificate  Principal Balance immediately prior
                                to such  Payment Date over (y) the lesser of (A)
                                the product of (i)  approximately  88.00% in the
                                case of the Fixed Rate  Group and  approximately
                                81.50% in the case of the Adjustable  Rate Group
                                and (ii) the outstanding  aggregate Loan Balance
                                of the  Mortgage  Loans  in such  Mortgage  Loan
                                Group as of the last

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


                                      S-11

<PAGE>

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

                                day of the related Remittance Period and (B) the
                                aggregate   outstanding   Loan  Balance  of  the
                                Mortgage Loans in such Mortgage Loan Group as of
                                the last day of the  related  Remittance  Period
                                minus  $1,665,000  for the Fixed  Rate Group and
                                $3,052,500 for the Adjustable Rate Group.

                                "Class B Principal  Distribution  Amount" means,
                                with respect to a Mortgage  Loan Group and as of
                                any  Payment   Date  on  or  after  the  related
                                Stepdown  Date and as long as a Trigger Event is
                                not in effect for such Mortgage Loan Group,  the
                                excess,  if  any,  of (x)  the  sum  of (i)  the
                                Certificate  Principal  Balance  of the  Class A
                                Certificates related to such Mortgage Loan Group
                                (after  taking  into  account the payment of the
                                related Class A Principal Distribution Amount on
                                such Payment Date),  (ii) the aggregate  related
                                Class M-1 Certificate  Principal  Balance (after
                                taking  into  account the payment of the related
                                Class M-1 Principal  Distribution Amount on such
                                Payment Date), (iii) the aggregate related Class
                                M-2 Certificate  Principal Balance (after taking
                                into  account the  payment of the related  Class
                                M-2 Principal  Distribution Amount on such date)
                                and  (iv)  the  related   Class  B   Certificate
                                Principal  Balance  immediately  prior  to  such
                                Payment  Date  over  (y) the  lesser  of (A) the
                                product of (i) approximately  94.50% in the case
                                of the Fixed Rate Group and approximately 92.50%
                                in the case of the  Adjustable  Rate  Group  and
                                (ii) the  outstanding  aggregate Loan Balance of
                                the Mortgage  Loans in such  Mortgage Loan Group
                                as of the  last  day of the  related  Remittance
                                Period and (B) the  aggregate  outstanding  Loan
                                Balance of the Mortgage  Loans in such  Mortgage
                                Loan  Group as of the  last  day of the  related
                                Remittance Period minus $1,665,000 for the Fixed
                                Rate  Group and  $3,052,500  for the  Adjustable
                                Rate Group.

                                "Overcollateralization    Amount"   means   with
                                respect to a  Mortgage  Loan Group and as of any
                                Payment Date the difference between (x) the Loan
                                Balance of the Mortgage  Loans in such  Mortgage
                                Loan Group as of the last day of the immediately
                                preceding   Remittance   Period   and   (y)  the
                                Certificate  Principal Balance of all Classes of
                                the   Offered   Certificates   related  to  such
                                Mortgage  Loan Group (after giving effect to all
                                principal distributions for such Payment Date).

                                "Senior Enhancement  Percentage" with respect to
                                a Mortgage  Loan Group and for any Payment  Date
                                is the  percentage  obtained by dividing (x) the
                                sum of (i) the aggregate  Certificate  Principal
                                Balance of the Subordinate  Certificates related
                                to such Mortgage Loan Group and (ii) the related
                                Overcollateralization  Amount in each case after
                                taking  into  account  the  distribution  of the
                                related  Principal  Distribution  Amount on such
                                Payment Date by (y) the  aggregate  Loan Balance
                                of the  Mortgage  Loans  in such  Mortgage  Loan
                                Group  as  of  the  last  day  of  the   related
                                Remittance Period.

                                "Senior Specified Enhancement Percentage" on any
                                date    of    determination     thereof    means
                                approximately  30.5%  with  respect to the Fixed
                                Rate Group and approximately 43% with respect to
                                the Adjustable Rate Group.

                                "Extra Principal Distribution Amount" means, for
                                a  Mortgage  Loan  Group  and as of any  Payment
                                Date,  the  lesser  of (x)  the  Monthly  Excess
                                Interest Amount for such Mortgage Loan Group and
                                Payment  Date and (y) the  Overcollateralization
                                Deficiency  for such  Mortgage  Loan  Group  and
                                Payment Date.

                                "Overcollateralization  Deficiency" means, for a
                                Mortgage  Loan Group and as of any Payment Date,
                                the  excess,   if  any,  of  (x)  the   Targeted
                                Overcollateralization  Amount for such  Mortgage
                                Loan  Group  and  Payment   Date  over  (y)  the
                                Overcollateralization  Amount for such  Mortgage
                                Loan Group and Payment Date, calculated for this
                                purpose  after taking into account the reduction
                                on  such   Payment   Date  of  the   Certificate
                                Principal  Balance of all Classes of the Offered
                                Certificates related to such Mortgage Loan Group
                                resulting from the  distribution  of the related
                                Principal Remittance Amount (but not the related
                                Extra Principal Distribution

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


                                      S-12

<PAGE>

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

                                Amount)  on such  Payment  Date,  but  prior  to
                                taking into account any related Applied Realized
                                Loss Amount on such Payment Date.

                                "Overcollateralization  Release  Amount"  means,
                                for a Mortgage  Loan Group and as of any Payment
                                Date,  the lesser of (x) the  related  Principal
                                Remittance  Amount for such Payment Date and (y)
                                the   excess,   if  any,   of  (i)  the  related
                                Overcollateralization  Amount  for such  Payment
                                Date,   assuming   that  100%  of  the   related
                                Principal  Remittance  Amount is applied on such
                                Payment  Date to the payment of principal on the
                                Offered  Certificates  related to such  Mortgage
                                Loan    Group    and    (ii)    the     Targeted
                                Overcollateralization  Amount for such  Mortgage
                                Loan Group and Payment Date.

                                "Targeted  Overcollateralization  Amount" means,
                                (A)  for  the  Fixed  Rate  Group  and as of any
                                Payment Date, (x) prior to the related  Stepdown
                                Date,   2.75%   of  the   Original   Certificate
                                Principal   Balance  of  the  Fixed  Rate  Group
                                Certificates  and (y) on and after the  Stepdown
                                Date,  the  greater  of 5.50%  of the  aggregate
                                outstanding  Loan Balance of the Mortgage  Loans
                                in the  Fixed  Rate  Group as of the last day of
                                the   related   Remittance   Period   and   (ii)
                                $1,665,000;  and  (B) for  the  Adjustable  Rate
                                Group and as of any Payment  Date,  (x) prior to
                                the related Stepdown Date, 3.75% of the Original
                                Certificate  Principal Balance of the Adjustable
                                Rate Group  Certificates and (y) on or after the
                                related  Stepdown Date, the greater of (i) 7.50%
                                of the aggregate outstanding Loan Balance of the
                                Mortgage Loans in the  Adjustable  Rate Group as
                                of the last day of the related Remittance Period
                                and   (ii)   $3,052,500.   Notwithstanding   the
                                foregoing,   any   reduction   in  the  Targeted
                                Overcollateralization  Amount from prior periods
                                will be subject to a collateral performance test
                                described   in   the   Pooling   and   Servicing
                                Agreement.

                                "Preference  Amount" means any amount previously
                                distributed to an Owner on a Offered Certificate
                                that is  recoverable  and sought to be recovered
                                as  a  voidable   preference  by  a  trustee  in
                                bankruptcy  under 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.

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  Offered   Certificates
                                consists  of the  subordination  of the  related
                                Subordinate   Certificates   and  the   Retained
                                Certificates    to   the    related    Class   A
                                Certificates,  the further  subordination within
                                the  Subordinate  Certificates,  the priority of
                                application of Realized Losses,  the application
                                of  Monthly  Excess  Cashflow  Amounts  and  the
                                crosscollateralization feature of the Trust.

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


                                      S-13

<PAGE>

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

                                Subordination  of Subordinate  Certificates  and
                                the  Retained  Certificates.  The  rights of the
                                Owners of the Subordinate  Certificates  and the
                                Retained  Certificates to receive  distributions
                                with  respect  to  the   Mortgage   Loans  in  a
                                particular   Mortgage   Loan   Group   will   be
                                subordinated, to the extent described herein, to
                                such  rights  of  the  Owners  of  the  Class  A
                                Certificates   related  to  such  Mortgage  Loan
                                Group. This subordination is intended to enhance
                                the likelihood of regular  receipt by the Owners
                                of the Class A  Certificates  of the full amount
                                of their  scheduled  monthly payment of interest
                                and   principal   and  to  afford   such  Owners
                                protection  against  Realized  Losses  allocated
                                against such Mortgage Loan Group.

                                The  protection  afforded  to the  Owners of the
                                Class   A   Certificates   by   means   of   the
                                subordination   of   the   related   Subordinate
                                Certificates and the Retained  Certificates will
                                be accomplished by the preferential right of the
                                Owners of the Class A  Certificates  to receive,
                                prior  to  any  distribution  being  made  on  a
                                Payment  Date in  respect  of  such  Subordinate
                                Certificates and such Retained Certificates, the
                                amounts  of  interest  due  them  and  principal
                                available for distribution on such Payment Date,
                                and, if necessary, by the right of the Owners of
                                the  Class  A  Certificates  to  receive  future
                                distributions of amounts that would otherwise be
                                payable  to  the  Owners  of  such   Subordinate
                                Certificates and such Retained Certificates.

                                In  addition,  the  rights of the  Owners of the
                                Class  M-2,  Class B and  Retained  Certificates
                                issued with respect to a Mortgage  Loan Group to
                                receive  distributions will be subordinated,  to
                                the extent described  herein,  to such rights of
                                the Owners of the related  Class A and Class M-1
                                Certificates.  This subordination is intended to
                                enhance the likelihood of regular receipt by the
                                Owners  of the  related  Class A and  Class  M-1
                                Certificates  of the amount of interest due them
                                and principal  available for distribution and to
                                afford  such  Owners  with  protection   against
                                Realized Losses.

                                The  rights  of the  Owners  of the  Class B and
                                Retained  Certificates  issued with respect to a
                                Mortgage  Loan  Group to  receive  distributions
                                will be  subordinated in the same manner to such
                                rights  of the  Owners of the  related  Class A,
                                Class  M-1 and Class  M-2  Certificates  and the
                                rights of Owners of the Retained Certificates to
                                receive  distributions  will be  subordinated in
                                the same  manner to such rights of the Owners of
                                the Offered Certificates.

                                Application of Realized Losses.  The Pooling and
                                Servicing  Agreement provides that if a Mortgage
                                Loan   becomes  a   Liquidated   Loan  during  a
                                Remittance Period, the Net Liquidation  Proceeds
                                relating  thereto and allocated to principal may
                                be less than the Loan  Balance of such  Mortgage
                                Loan.  The  amount  of such  insufficiency  is a
                                "Realized Loss".  Realized Losses which occur in
                                a  Mortgage  Loan  Group  will,  in  effect,  be
                                absorbed   first,   by  the   related   Retained
                                Certificates  (both through the  application  of
                                the Monthly Excess  Interest Amount to fund such
                                deficiency   and  through  a  reduction  in  the
                                related  Overcollateralization  Amount), second,
                                by  the   Owners   of  the   related   Class   B
                                Certificates,   third,  by  the  Owners  of  the
                                related Class M-2  Certificates,  and fourth, by
                                the   Owners   of   the   related    Class   M-1
                                Certificates.

                                To  the  extent  that  a  Mortgage   Loan  Group
                                experiences   Realized  Losses,   such  Realized
                                Losses  will  reduce the  aggregate  outstanding
                                Loan  Balance  of the  Mortgage  Loans  in  such
                                Mortgage  Loan Group (i.e,  a  reduction  in the
                                collateral   balance  will  occur).   Since  the
                                Overcollateralization  Amount with  respect to a
                                Mortgage  Loan Group is the  excess,  if any, of
                                the related  collateral balance over the related
                                Aggregate    Certificate    Principal   Balance,
                                Realized Losses, to the extent experienced, will
                                in  the  first   instance   reduce  the  related
                                Overcollateralization Amount.

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


                                      S-14

<PAGE>

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

                                The Pooling  and  Servicing  Agreement  requires
                                that  the   Overcollateralization   Amount  with
                                respect  to a Mortgage  Loan Group be  initially
                                increased to, and thereafter  maintained at, the
                                related Targeted  Overcollateralization  Amount.
                                This  increase  and  subsequent  maintenance  is
                                intended to be  accomplished  by the application
                                of related  Monthly Excess  Interest  Amounts to
                                the  funding  of  the  related  Extra  Principal
                                Distribution   Amount.   Such  Extra   Principal
                                Distribution Amounts, since they are funded from
                                interest  collections  on the collateral but are
                                distributed as principal on the related  Offered
                                Certificates,    will   increase   the   related
                                Overcollateralization Amount.

                                If,  on  any  Payment  Date  after  taking  into
                                account all Realized Losses  experienced  during
                                the prior  Remittance  Period  and after  taking
                                into  account  the   distribution  of  principal
                                (including  the  Extra  Principal   Distribution
                                Amount)  with  respect  to the  related  Offered
                                Certificates on such Payment Date, the Aggregate
                                Certificate  Principal Balance with respect to a
                                Mortgage Loan Group  exceeds the aggregate  Loan
                                Balance of the Mortgage  Loans in such  Mortgage
                                Loan  Group  as  of  the  end  of  the   related
                                Remittance   Period  (i.e.,   if  the  level  of
                                overcollateralization  is  negative),  then  the
                                Certificate  Principal  Balance  of the  related
                                Subordinate  Certificates  will be  reduced  (in
                                effect,  "written  down") such that the level of
                                overcollateralization   is  zero,   rather  than
                                negative.    Such   a    negative    level    of
                                overcollateralization  is an  "Applied  Realized
                                Loss  Amount",   which  will  be  applied  as  a
                                reduction in the Certificate  Principal  Balance
                                of  the  related  Subordinate   Certificates  in
                                reverse order of seniority (i.e.,  first against
                                the  related  Class  B   Certificate   Principal
                                Balance  until  it  is  reduced  to  zero,  then
                                against  the  related   Class  M-2   Certificate
                                Principal  Balance  until it is  reduced to zero
                                and  then   against   the   related   Class  M-1
                                Certificate   Principal   Balance  until  it  is
                                reduced  to zero).  The  Pooling  and  Servicing
                                Agreement  does not permit  the "write  down" of
                                the Certificate Principal Balance of any Class A
                                Certificate.

                                Once  the  Certificate  Principal  Balance  of a
                                Class  of  Subordinate   Certificates  has  been
                                "written  down,"  the  amount of such write down
                                will no  longer  bear  interest,  nor will  such
                                amount  thereafter be  "reinstated"  or "written
                                up," although the amount of such write down may,
                                on future  Payment  Dates,  be paid to Owners of
                                the Subordinate  Certificates  which experienced
                                the write  down,  in direct  order of  seniority
                                (i.e.,    first,    the   related    Class   M-1
                                Certificates,  second,  the  related  Class M- 2
                                Certificates  and,  third,  the related  Class B
                                Certificates).  The  source of  funding  of such
                                payments  will be the  amount,  if  any,  of the
                                Monthly Excess Cashflow Amount remaining on such
                                future  Payment  Dates  after the funding of the
                                Extra  Principal  Distribution  Amount and after
                                the payment of Interest  Carry  Forward  Amounts
                                with   respect   to  the   related   Subordinate
                                Certificates on such Payment Date.

                                Application of Monthly Excess Cashflow  Amounts.
                                The  weighted  average  net Coupon  Rate for the
                                Mortgage  Loans in each  Mortgage  Loan Group is
                                generally   expected   to  be  higher  than  the
                                weighted  average of the  Pass-Through  Rates on
                                the   Offered   Certificates   related  to  such
                                Mortgage  Loan Group,  thus  generating  certain
                                excess  interest   collections   which,  in  the
                                absence of losses will not be  necessary to fund
                                interest    distributions    on   the    Offered
                                Certificates.    The   Pooling   and   Servicing
                                Agreement  provides that this excess interest be
                                applied   to  the  extent   available   to  make
                                accelerated  payments of  principal  (i.e.,  the
                                Extra  Principal  Distribution  Amount)  to  the
                                Class  or  Classes  then   entitled  to  receive
                                distributions  of  principal;  such  application
                                will cause the Aggregate  Certificate  Principal
                                Balance with respect to a Mortgage Loan Group to
                                amortize more rapidly than the Mortgage Loans in
                                such   Mortgage   Loan   Group,   resulting   in
                                overcollateralization.

                                The required level of overcollateralization  for
                                any Mortgage  Loan Group and Payment Date is the
                                Targeted  Overcollateralization  Amount for such
                                Mortgage

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


                                      S-15

<PAGE>

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

                                Loan  Group  and  Payment  Date.   The  Targeted
                                Overcollateralization Amount is initially (i.e.,
                                prior to the related Stepdown Date) 2.75% of the
                                Original  Certificate   Principal  Balance  with
                                respect to the Fixed Rate Group and 3.75% of the
                                Original  Certificate   Principal  Balance  with
                                respect to the Adjustable Rate Group.  Since the
                                actual Overcollateralization Amount with respect
                                to each Mortgage Loan Group is essentially  zero
                                as of the Closing  Date,  in the early months of
                                the transaction,  subject to the availability of
                                Monthly Excess Interest Amounts, Extra Principal
                                Distribution  Amounts  will be  paid,  with  the
                                result  that  the  Overcollateralization  Amount
                                with  respect  to each  Mortgage  Loan  Group is
                                expected to increase to the level of the related
                                Targeted Overcollateralization Amount.

                                If,  once  the  Targeted   Overcollateralization
                                Amount with respect to each  Mortgage Loan Group
                                has been reached,  Realized Losses occur in such
                                Mortgage Loan Group,  such Realized  Losses will
                                result  in an  Overcollateralization  Deficiency
                                (since  such  Realized  Losses  reduce  the Loan
                                Balance of the related  Mortgage  Loans  without
                                giving rise to a corresponding  reduction of the
                                related    Aggregate    Certificate    Principal
                                Balance).  The cashflow  priorities of the Trust
                                require  that,  in  this  situation,   an  Extra
                                Principal  Distribution  Amount be paid (subject
                                to  the   availability  of  any  Monthly  Excess
                                Interest    Amount)    for   the    purpose   of
                                re-establishing the Overcollateralization Amount
                                at       the       then-required        Targeted
                                Overcollateralization Amount.

                                On and after the  Stepdown  Date,  the  Targeted
                                Overcollateralization Amount with respect to the
                                Fixed Rate Group and the Adjustable  Rate Group,
                                respectively,   is   permitted  to  decrease  or
                                "step-down"  below  2.75%  and  3.75% to  levels
                                equal to  5.50%  and  7.50% of the then  current
                                aggregate   outstanding   Loan  Balance  of  the
                                related  Mortgage Loan Group (subject to a floor
                                of $1,665,000 and  $3,052,500).  If the Targeted
                                Overcollateralization  Amount  with  respect  to
                                each   Mortgage   Loan  Group  is  permitted  to
                                "step-down"  on a Payment Date,  the Pooling and
                                Servicing  Agreement  permits a  portion  of the
                                related  Principal  Remittance  Amount  for such
                                Payment  Date  not  to be  passed  through  as a
                                distribution  of principal on such Payment Date.
                                This  has  the   effect  of   decelerating   the
                                amortization  of the Offered  Certificates  with
                                respect to each Mortgage Loan Group  relative to
                                the  aggregate  outstanding  Loan Balance of the
                                Mortgage  Loans,  thereby  reducing  the  actual
                                level  of  the   related   Overcollateralization
                                Amount. This portion of the Principal Remittance
                                Amount  not  distributed  as  principal  on  the
                                related    Certificates    therefore    releases
                                overcollateralization   from  the   Trust   with
                                respect to the related  Mortgage Loan Group. The
                                amount    of    such     releases     are    the
                                Overcollateralization Release Amounts.

                                On any  Payment  Date,  the  sum of the  Monthly
                                Excess Interest Amount (plus any interest on the
                                Overcollateralization     Amount)     and    the
                                Overcollateralization  Release  Amount,  if any,
                                with  respect  to a  Mortgage  Loan Group is the
                                "Monthly  Excess  Cashflow  Amount",   which  is
                                required to be applied in the following order of
                                priority on such Payment Date:

                                (1)  to fund the Class A Interest  Carry Forward
                                     Amount, if any, with respect to the related
                                     Mortgage Loan Group;

                                (2)  to fund the  Extra  Principal  Distribution
                                     Amount for such  Payment  Date with respect
                                     to the related Mortgage Loan Group;

                                (3)  to  fund  the  Class  M-1  Interest   Carry
                                     Forward Amount, if any, with respect to the
                                     related Mortgage Loan Group;

                                (4)  to  fund  the  Class  M-1   Realized   Loss
                                     Amortization  Amount for such Payment Date,
                                     with respect to the related  Mortgage  Loan
                                     Group;

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


                                      S-16

<PAGE>

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

                                (5)  to  fund  the  Class  M-2  Interest   Carry
                                     Forward Amount, if any, with respect to the
                                     related Mortgage Loan Group;

                                (6)  to  fund  the  Class  M-2   Realized   Loss
                                     Amortization  Amount for such Payment Date,
                                     with respect to the related  Mortgage  Loan
                                     Group;

                                (7)  to fund the Class B Interest  Carry Forward
                                     Amount, if any, with respect to the related
                                     Mortgage Loan Group;

                                (8)  to  fund   the   Class  B   Realized   Loss
                                     Amortization  Amount for such Payment Date,
                                     with respect to the related  Mortgage  Loan
                                     Group;

                                (9)  to fund any  amounts  listed in clauses (1)
                                     through  (8)  above for such  Payment  Date
                                     with  respect  to the other  Mortgage  Loan
                                     Group to the extent that such  amounts have
                                     not  been   funded  in  full   through  the
                                     application  of such  Mortgage Loan Group's
                                     Monthly  Excess  Cashflow  Amount  on  such
                                     Payment Date;

                                (10) to  the  Servicer  to  the  extent  of  any
                                     unreimbursed    Delinquency   Advances   or
                                     Servicing Advances;

                                (11) to pay an  Available  Funds  Cap  Shortfall
                                     Amount  (defined  below),  if  any,  to the
                                     Owners  of  the   Adjustable   Rate   Group
                                     Certificates on a pro rata basis among such
                                     Owners;

                                (12) to fund a  distribution  to  Owners  of the
                                     Class C Certificates; and

                                (13) to fund a  distribution  to  Owners  of the
                                     Class R Certificates.

                                The Pooling  and  Servicing  Agreement  provides
                                that if, on any  Payment  Date,  the  Adjustable
                                Rate  Group   Available  Funds  Cap  limits  the
                                Pass-Through Rate on any Class of the Adjustable
                                Rate Group  Certificates  (i.e., the rate set by
                                the Adjustable Rate Group Available Funds Cap is
                                less than the  Formula  Pass-Through  Rate for a
                                Class of Adjustable Rate Group Certificates) 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 Formula Pass-Through Rate, until paid
                                (the  amount of such  shortfall,  together  with
                                such accrued  interest is the  "Available  Funds
                                Cap Shortfall Amount").

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 the Fixed Rate Group and
                                the Adjustable Rate Group.  With respect to each
                                Mortgage  Loan  Group,  during the  period  (the
                                "Funding Period") from and including the Closing
                                Date until the  earlier of (i) the date on which
                                the amount on deposit in the Pre-Funding Account
                                with respect to the related  Mortgage Loan Group
                                is less than  $100,000,  and (ii)  September  3,
                                1997, 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  Mortgage  Loan
                                Group will be  distributed  to the Owners of the
                                related  Class(es) of Class A Certificates  then
                                entitled to receive  distributions  of principal
                                on a special  payment  date,  September 10, 1997
                                (the  "Pre-Funding  Payment Date"), in reduction
                                of the Certificate

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


                                      S-17

<PAGE>

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

                                Principal Balance of such Owners'  Certificates,
                                thus resulting in a partial principal prepayment
                                of such  Class(es)  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
                                Owners  of any  Class of  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
                                Certificates   will  occur  no  later  than  the
                                Pre-Funding  Payment  Date 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.

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 of the Fixed  Rate Group  Certificates  and
                                the weighted  average  Pass- Through Rate of the
                                Adjustable Rate Group Certificates on the amount
                                by which  the  aggregate  Certificate  Principal
                                Balance of the related Class(es) of Certificates
                                exceeds  the  aggregate   Loan  Balance  of  the
                                Mortgage  Loans  in the  related  Mortgage  Loan
                                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
                                Dates  in  July  and  August  1997  and  on  the
                                Pre-Funding Payment Date 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 Certificates  then entitled
                                to  receive   distributions  of  principal  will
                                receive   a   prepayment   no  later   than  the
                                Pre-Funding  Payment  Date in an amount equal to
                                the portion of the  Original  Pre-Funded  Amount
                                remaining and allocable to the related  Mortgage
                                Loan Group.

Auction Sale; Step Up on
Certain Pass-Through
Rates; Termination:             The Pooling  and  Servicing  Agreement  requires
                                that,  within ninety days  following the date on
                                which  the  Outstanding   Certificate  Principal
                                Balance of a Mortgage Loan Group has declined to
                                less  than  10%  of  the  Original   Certificate
                                Principal  Balance of such  Mortgage  Loan Group
                                (such date,  with respect to such  Mortgage Loan
                                Group, the "Auction Sale Bid Date"), the Trustee
                                shall  solicit  bids  for  the  purchase  of all
                                Mortgage  Loans  remaining in such Mortgage Loan
                                Group. In the event that  satisfactory  bids are
                                received  as   described   in  the  Pooling  and
                                Servicing Agreement,  the net sale proceeds will
                                be distributed to the Owners of the Certificates
                                of such Mortgage Loan Group in the same order of
                                priority    as    interest     and     principal
                                distributions.  If  satisfactory  bids  are  not
                                received,  the Trustee shall decline to sell the
                                Mortgage  Loans  and  shall  not  be  under  any
                                obligation   to  solicit  any  further  bids  or
                                otherwise  negotiate  any  further  sale  of the
                                Mortgage  Loans,  in such  Mortgage  Loan Group.
                                Such  sale  and  consequent   termination  of  a
                                Mortgage  Loan Group (an  "Auction  Sale")  must
                                constitute  a  "qualified  liquidation"  of  the
                                Classes of Certificates related to such Mortgage
                                Loan Group under Section 860F

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


                                      S-18

<PAGE>

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

                                of the Code, including,  without limitation, the
                                requirement that the qualified  liquidation take
                                place over a period not to exceed 90 days. If an
                                Auction Sale with respect to the Adjustable Rate
                                Group has not occurred by the 90th day following
                                the  related  Auction  Sale Bid Date (such date,
                                the "Step Up Date"),  the  Pass-Through  Rate of
                                each   Class  of  the   Adjustable   Rate  Group
                                Certificates will be increased as provided under
                                "Certificates  Offered" in this Summary of Terms
                                for each Payment Date occurring  thereafter.  If
                                an Auction  Sale does not occur,  the  Servicers
                                will have the right,  collectively,  to purchase
                                all of the  Mortgage  Loans in a  Mortgage  Loan
                                Group  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 of
                                such Mortgage  Loan Group.  Any such purchase by
                                the Servicers will be required to be made on the
                                same  Monthly  Remittance  Date,  so  that  such
                                Mortgage  Loan Group would be  liquidated on the
                                next  succeeding  Payment Date. In addition,  in
                                the event that an Auction  Sale has not occurred
                                with  respect to both  Mortgage  Loan Groups and
                                the Servicers have not exercised  their right to
                                purchase all of the Mortgage  Loans,  the Owners
                                of  the  Class  R  Certificates  will  have  the
                                obligation to purchase all the Mortgage Loans on
                                the Monthly  Remittance  Date in June 2027.  See
                                "The  Pooling and  Servicing  Agreement--Auction
                                Sale;  Step Up on  Certain  Pass-Through  Rates;
                                Termination" herein.

Book-Entry Registration
of the Offered Certificates:    The  Offered   Certificates  will  initially  be
                                issued in  book-entry  form.  Persons  acquiring
                                beneficial  ownership  interests in such Offered
                                Certificates  ("Beneficial Owners") may elect to
                                hold  their  interests  through  The  Depository
                                Trust Company ("DTC"),  in the United States, or
                                Cedel  Bank,  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   Offered   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  (as defined herein).
                                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 Bank
                                ("Chase",   and  together  with  Citibank,   the
                                "European    Depositaries"),     the    relevant
                                depositaries    of    Cedel    and    Euroclear,
                                respectively, and each a participating member of
                                DTC. The Offered  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 Offered  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
                                Offered   Certificates  are  held  by  DTC.  See
                                "Description  of  the  Offered  Certificates  --
                                Book-Entry    Registration    of   the   Offered
                                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 Offered
                                Certificates  that  each  Class  of the  Offered
                                Certificates   receive   ratings   from  Moody's
                                Investors  Service,  Inc.   ("Moody's"),   Fitch
                                Investors  Service,  L.P.  ("Fitch")  and Duff &
                                Phelps  Credit  Rating  Co.  ("DCR")  as set out
                                below:

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


                                      S-19

<PAGE>

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

                                    Class       Moody's      Fitch       DCR
                                    -----       -------      -----       ---
                                      A           Aaa         AAA        AAA
                                     M-1F         Aa2         AA+        AA+
                                     M-1A         Aa2         AA          AA
                                     M-2F         A2          AA          A+
                                     M-2A         A2           A          A
                                     B-1F        Baa2          A         BBB+
                                     B-1A        Baa2         BBB        BBB
                                

                                Moody's,  Fitch and DCR are  referred  to herein
                                collectively as the "Rating Agencies."

                                A  security  rating is not a  recommendation  to
                                buy, sell or hold securities, and may be subject
                                to  revision  or  withdrawal  at any time by the
                                assigning  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.

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    Offered
                                Certificates,  see "Risk Factors"  herein and in
                                the Prospectus.

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  Offered  Certificates,  including
                                Owners that generally  report income on the cash
                                method  of  accounting,   will  be  required  to
                                include interest on the Offered  Certificates in
                                income in accordance  with the accrual method of
                                accounting.  The  Offered  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  Offered  Certificates  as
                                regular   interests  in  a  REMIC,  the  Offered
                                Certificates  will be treated as  "regular . . .
                                interest(s)    in   a   REMIC"   under   Section
                                7701(a)(19)(C) of the Internal

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


                                      S-20

<PAGE>

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

                                Revenue  Code of 1986,  as amended  (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
                                Offered   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 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.   The   Subordinate
                                Certificates  may not be purchased by Plans that
                                are subject to ERISA except as provided herein.

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

Legal Investment
 Considerations:                The Offered  Certificates  (other than the Class
                                A-9    Certificates    and   the   Class    M-1A
                                Certificates)  will  not  constitute   "mortgage
                                related   securities"   for   purposes   of  the
                                Secondary  Mortgage  Market  Enhancement  Act of
                                1984 ("SMMEA"). The appropriate characterization
                                of the  Offered  Certificates  (other  than  the
                                Class  A-9   Certificates  and  the  Class  M-1A
                                Certificates)  under  various  legal  investment
                                restrictions   applicable   to  the   investment
                                activities of certain institutions, and thus the
                                ability   of   investors    subject   to   these
                                restrictions    to    purchase    the    Offered
                                Certificates   (other   than   the   Class   A-9
                                Certificates  and the Class M-1A  Certificates),
                                may  be  subject  to  significant   interpretive
                                uncertainties.

                                The Class A-9  Certificates  and the Class  M-1A
                                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, the
                                Class  A-9   Certificates  and  the  Class  M-1A
                                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-21

<PAGE>

                                  RISK FACTORS

     Prospective  investors  in the Offered  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 Offered
Certificates.

     Sensitivity to Prepayments. 63.48% 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 (including the 5/25 Loans), such as the
Mortgage Loans in the Fixed Rate Group, and 2/28 Loans and 3/27 Loans, which are
or will be a part of the  Adjustable  Rate Group,  are  sensitive to  prevailing
interest rates. Generally, if prevailing interest rates fall significantly below
the  interest  rates  on the  Mortgage  Loans  in the  Fixed  Rate  Group or the
applicable  rates on the 2/28 Loans and 3/27 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 the  Fixed  Rate  Group or the
applicable  rates on the 2/28 Loans and 3/27 Loans.  Conversely,  if  prevailing
interest rates rise significantly above the interest rates on the Mortgage Loans
in the Fixed Rate Group or the  applicable  rates on the 2/28 Loans and the 3/27
Loans, the rate of prepayments is likely to decrease.

     The average  life of the Offered  Certificates,  and, if purchased at other
than par,  the yields  realized by Owners of the Offered  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  Offered  Certificates.  In  general,  the yield on an
Offered  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 an  Offered  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  solicitations  to
borrowers to refinance their mortgages,  unless such  solicitation is consistent
with the Seller's  refinance policy.  See "Prepayment and Yield  Considerations"
herein.

     Trust Assets are the Only Source of Credit  Enhancement.  The subordination
of the  Subordinate  Certificates  to the  Class  A  Certificates,  the  further
subordination within the Subordinate Certificates, and the overcollateralization
provisions of the Trust are the sole sources of protection against losses on the
Mortgage  Loans and other  shortfalls  in  available  funds.  If losses or other
shortfalls  exceed the  protection  afforded  by such  mechanism,  Owners of the
Offered  Certificates  will bear their  proportionate  share of such  losses and
shortfalls.  The Certificates  represent  interests only in the Trust and do not
represent  interests  in, or  obligations  of the  Depositor,  the  Seller,  the
Servicers, the Trustee or any of their respective affiliates.  The assets of the
Trust are the sole source of funds for distributions on the Certificates.

     Subordination-Limited  Protection  Afforded  to Class A  Certificates.  The
rights of the Owners of the Class M-1 Certificates to receive distributions with
respect to the Mortgage  Loans will be  subordinate to the rights of the holders
of the Class A Certificates to receive such distributions,  the rights of Owners
of the Class M-2  Certificates  to  receive  distributions  with  respect to the
Mortgage  Loans will be  subordinate  to the rights of the Owners of the Class A
and the Class M-1 Certificates to receive such  distributions  and the rights of
the Owners of the Class B Certificates to receive  distributions with respect to
the Mortgage  Loans will be subordinate to the rights of the Owners of the Class
A, Class M-1 and Class M-2  Certificates  to  receive  such  distributions.  The
subordination  of  the  Subordinate   Certificates   relative  to  the  Class  A
Certificates  (and  of  the  more  lower-ranking   Classes  of  the  Subordinate
Certificates to the  higher-ranking  Classes thereof) is intended to enhance the
likelihood  of regular  receipt by the Owners of the Class A  Certificates  (and
such  higher-ranking  Classes) of the full  amount of the monthly  distributions
allocable to them, and to afford such Owners protection against losses.

     Subordination-Allocation of Losses to Subordinate Certificates.  The rights
of the Owners of each Class of Subordinate Certificates to receive distributions
of principal with respect to the Mortgage Loans will be subordinate


                                      S-22

<PAGE>

to the  rights  of the  Owners  of the  Class A  Certificates  to  receive  such
distributions  and to the rights of the Owners of each  higher-ranking  Class of
Subordinate   Certificates   to  receive   such   distributions.   See   "Credit
Enhancement-Subordination of Subordinate Certificates" herein.

     The yields to maturity on the Subordinate  Certificates  will be sensitive,
in varying degrees,  to defaults on the Mortgage Loans (and the timing thereof).
Investors  should fully consider the risks  associated with an investment in the
Subordinate Certificates,  including the possibility that such investors may not
fully  recover their  initial  investment as a result of Realized  Losses on the
Mortgage  Loans.  See "Credit  Enhancement-Application  of Realized  Losses" and
"Prepayment  and Yield  Considerations-Projected  Payment  and Yield for Offered
Certificates" herein.

     The  Subordinate  Certificates  will  not  be  entitled  to  any  principal
distributions   until  at  least  the  related  Stepdown  Date  and  during  the
continuation  of a Trigger  Event (unless the  aggregate  Certificate  Principal
Balance of the related  Class A  Certificates  has been  reduced to zero).  As a
result,  the weighted  average  lives of the  Subordinate  Certificates  will be
longer than would be the case if distributions of principal were to be allocated
on a pro rata basis among the Class A and Subordinate Certificates.  As a result
of the longer weighted average lives of the Subordinate Certificates, the Owners
of  such  Certificates  have  a  greater  risk  of  suffering  a loss  on  their
investments.

     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;  (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  Pre-Funding  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.

     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 FannieMae and
FHLMC guidelines but who 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.


                                      S-23

<PAGE>

     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 FannieMae 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  Adjustable  Rate  Group  Certificates
Pass-Through  Rate; Basis Risk. The calculation of the Pass-Through Rate on each
Class of the Adjustable  Rate Group  Certificates  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 the
Adjustable  Rate Group  (Six-Month  LIBOR) as described under "The Mortgage Loan
Pool -- Initial  Mortgage Loans -- Adjustable  Rate Group" 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 each
Class of the Adjustable Rate Group  Certificates to the weighted  average of the
Coupon Rates on the Mortgage Loans in the Adjustable Rate Group,  less 0.50% per
annum.   All  of  the  Mortgage  Loans  in  the  Adjustable  Rate  Group  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
each Class of the Adjustable Rate Group Certificates  adjusts monthly based upon
One-Month  LIBOR  as  described  under   "Description  of  the  Certificates  --
Calculation  of One-Month  LIBOR" herein,  subject to the Adjustable  Rate Group
Available Funds Cap.  Consequently,  the Pass-Through  Rate on each Class of the
Adjustable  Rate  Group  Certificates  for any  Payment  Date may not  equal the
related  Formula  Pass-Through  Rate for such Class of the Adjustable Rate Group
Certificates  during the related Accrual Period.  57.51% of the Initial Mortgage
Loans in the  Adjustable  Rate  Group are 2/28 Loans  that  provide  for a fixed
interest rate for a period of  approximately  two years  following  origination.
12.01% of the Initial Mortgage Loans in the Adjustable Rate Group are 3/27 Loans
that provide for a fixed interest rate for a period of approximately three 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 each Class of the Adjustable Rate Group  Certificates.  In particular,
the  Pass-Through  Rate on each Class of the Adjustable Rate Group  Certificates
adjusts  monthly,  while the interest rates of the Initial Mortgage Loans in the
Adjustable  Rate  Group  adjust  less  frequently,  with  the  result  that  the
Adjustable  Rate  Group  Available  Funds  Cap may be  lower  than  the  Formula
Pass-Through  Rate for such Class of the Adjustable Rate Group  Certificates for
extended  periods  in a rising  interest  rate  environment.  In  addition,  the
Mortgage  Loans in the  Adjustable  Rate Group 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 Pass-Through Rate for such Class of the Adjustable Rate Group  Certificates.
Finally,  the Mortgage Loans in the Adjustable Rate Group accrue interest on the
basis of a 360-day  year  assumed  to  consist of twelve  30-day  months,  while
calculations of interest on each Class of 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  Pass-Through  Rate for such Class of the
Adjustable  Rate Group  Certificates  in Accrual  Periods that have more than 30
days. Consequently,  the interest which becomes due on the Mortgage Loans in the
Adjustable  Rate Group (net of the sum of the Servicing Fee, the Trustee Fee and
certain  required  reductions  related to the Adjustable  Rate Group) during any
Remittance  Period may not equal the  amount of  interest  that would  accrue at
One-Month  LIBOR  plus the  margin on each  Class of the  Adjustable  Rate Group
Certificates  during the related Accrual Period.  Furthermore,  if the Available
Funds Cap determines the  Pass-Through  Rate for a Class of the Adjustable  Rate
Group  Certificates  for a Payment  Date,  the market value of such Class of the
Adjustable Rate Group Certificates may be temporarily or permanently reduced. It
is anticipated that Subsequent  Mortgage Loans in the Adjustable Rate Group will
have  features  similar to the Initial  Mortgage  Loans in the  Adjustable  Rate
Group,  resulting  in the  same  limitations  on the  Pass-Through  Rate  of the
Adjustable Rate Group Certificates as are described above.


                                      S-24

<PAGE>

     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 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  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


                                      S-25

<PAGE>

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 and
the Rating Agencies.

     Risk of Higher  Default Rates  Associated  with  California  Real Property.
Because  26.11% 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.

                         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.

     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.

Underwriting Guidelines

     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").  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 FannieMae
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  generally  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.


                                      S-26

<PAGE>

     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 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 by the Originator.

     The Underwriting Guidelines are less stringent than the standards generally
acceptable to FannieMae 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
FannieMae  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 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


                                      S-27

<PAGE>

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  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-28

<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  are no  stipulations  regarding  other  derogatory
information other than that bankruptcies should have been discharged.

     Approximately 3.66%, 62.77%,  18.02%, 4.01% and 11.55% of the Initial Fixed
Rate Group Mortgage  Loans and 1.34%,  56.08%,  24.22%,  5.11% and 13.25% of the
Initial  Adjustable Rate Group Mortgage Loans are in the Seller's PAG I, PAG II,
PAG III, PAG IV, and PAG V, categories, respectively.


                                      S-29

<PAGE>

     Approximately  72.53%,  9.67% and  17.78% of the  Initial  Fixed Rate Group
Mortgage Loans and 58.53%, 7.82% and 33.63% of the Initial Adjustable Rate Group
Mortgage 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  72.72% of the Initial  Mortgage Loans in the Fixed Rate Group and
55.37% of the Initial  Mortgage Loans in the  Adjustable  Rate Group 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 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 Coupon Rate (net of the applicable
Servicing Fee) (the "Net Coupon Rate").

     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 created
by the Pooling and Servicing  Agreement not to qualify as a REMIC or result in a
prohibited  transaction tax under the Code  (generally  after two years from the
Closing Date).


                                      S-30

<PAGE>

     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 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. In the event that any Originator  (other than Long
Beach or Option  One)  fails to cure such  breach  or honor  its  repurchase  or
substitution  obligations,  the Seller shall be obligated to cure such breach or
purchase or  substitute  for the  related  Mortgage  Loan.  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 Servicer.

     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 March 31, 1997 of approximately $6.2 billion.

     Advanta Parent, through its subsidiaries (including Advanta) managed assets
(including mortgage loans) in excess of $20.1 billion as of March 31, 1997.

     On March 17,  1997,  Advanta  Parent  issued a press  release  (the  "Press
Release"), announcing that it expects to report 1997 results well below previous
expectations.  The Press  Release  stated  that for the first  quarter,  Advanta
Parent currently expects to report a loss in the area of $20 million compared to
earnings of $41 million in the first quarter of 1996. On April 16, 1997, Advanta
Parent  reported a loss of $19.8  million  for the first  quarter  of 1997.  The
losses are  attributed to a number of factors,  including  increases in consumer
bankruptcies  and  charge-offs  and lower  receivables  balances than originally
anticipated  in its  credit  card  business.  Advanta  Parent  has  retained  BT
Wolfensohn, a division of the Bankers Trust New York Corporation, to explore all
strategic  alternatives that build upon the historic strength and success of the
company as a whole and of its business units, including Advanta, with the aim of
maximizing  the company's  value for its  shareholders  and other  constituents.
There is no assurance that any such alternative  will be pursued.  The result of
pursuing such  alternatives  may  positively  or adversely  affect the financial
ability of Advanta to perform its financial and other  obligations or to service
the Mortgage Loans.

     As  of  March  31,  1997,  Advanta  and  its  subsidiaries  were  servicing
approximately 50,000 mortgage loans in the Owned and Managed Servicing Portfolio
representing an aggregate  outstanding  principal balance of approximately  $3.1
billion,  and approximately  86,700 mortgage loans in the Third-Party  Servicing
Portfolio   representing   an  aggregate   outstanding   principal   balance  of
approximately $5.6 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 March 31, 1997, and for each of the four prior years.
In addition to the Owned and Managed Servicing Portfolio, Advanta serviced as of
March 31, 1997,  approximately 86,700 mortgage loans with an aggregate principal
balance  as of such date of  approximately  $5.6  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-31

<PAGE>

                    DELINQUENCY AND FORECLOSURE EXPERIENCE OF
                 ADVANTA'S OWNED AND MANAGED SERVICING PORTFOLIO
                                OF MORTGAGE LOANS
<TABLE>
<CAPTION>

                                                                                                         Three Months Ending
                                                Year Ending December 31,                                       March 31,
                  ------------------------------------------------------------------------------------------------------------
                         1993                  1994                 1995                  1996                  1997
                  ------------------------------------------------------------------------------------------------------------
                               By                    By                    By                    By                     
                   By No.    Dollar                Dollar                Dollar                Dollar                By 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      Loans
                  -------  ----------  --------  ----------  --------  ----------  --------  ----------  ---------  ----------
<S>                <C>     <C>          <C>      <C>          <C>      <C>          <C>      <C>          <C>       <C>       
Portfolio          25,460  $1,149,864   26,446   $1,346,100   32,592   $1,797,582   43,303   $2,595,981   44,998    $3,102,904
Delinquency                                                                                                         
percentage(1)                                                                                                       
30-59 days         2.43%     2.22%      2.01%      1.57%       2.67%      2.44%      3.07%     2.90%       2.58%       2.46%
                                                                                                                    
60-89 days          0.77      0.63       0.57       0.45       0.72       0.71       0.85       0.90       0.72        0.72
                                                                                                                    
90 days or more     2.19      2.12       1.85       1.51       1.69       1.23       1.45       1.26       1.45        1.80
                    ----      ----       ----       ----       ----       ----       ----       ----       ----        ----
Total              5.39%     4.97%      4.43%      3.53%       5.08%      4.38%      5.37%     5.06%       4.75%       4.98%
                                                                                                                    
Foreclosure        1.32%     1.62%      1.35%      1.38%       1.29%      1.53%      1.62%     1.92%       1.58%       1.78%
rate(2)                                                                                                             
                                                                                                                    
REO                0.42%       --       0.47%        --        0.52%       --        0.42%       --        0.37%        --
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>
                                                                                             Three Months
                                          Year Ending December 31,                          Ending March 31,
                      --------------------------------------------------------------------------------------
                          1993              1994              1995              1996              1997
                      --------------------------------------------------------------------------------------
                                                      (Dollars in thousands)
<S>                    <C>               <C>               <C>               <C>                <C>       
Average amount         $1,049,447        $1,225,529        $1,540,238        $2,102,643         $2,799,224
outstanding(1)

Gross losses(2)           $14,115           $20,886           $13,978           $15,184             $3,966

Recoveries(3)                $123              $179              $148              $117                $21

Net losses(4)             $13,992           $20,707           $13,830           $15,067             $3,945

Net losses as a
percentage of               1.33%             1.69%             0.90%             0.72%              0.56%
average amount
outstanding(s)

</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)  "For the 3 months  ending  March 31, 1997,  "Net Losses as a percentage  of
     average amount  outstanding"  was annualized by multiplying Net Losses by 4
     before calculating the percentage of "Net Losses as a percentage of average
     amount outstanding".

     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 performance of the
Non-Income


                                      S-32

<PAGE>

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 1.42% and 0.88% for the periods  ending  December 31,
1994 and December 31, 1993, 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 applicable state law.

     Ameriquest Mortgage Company

     Ameriquest  Mortgage  Company  (referred  to  herein  as  "Ameriquest"),  a
Delaware  corporation,  was  incorporated  under  the name Long  Beach  Mortgage
Company in June 1994,  and is approved as a  seller/servicer  for  FannieMae and
FHLMC and as a  non-supervised  mortgagee by the U.S.  Department of Housing and
Urban  Development.  On October 7, 1994,  Ameriquest  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 Ameriquest 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 Ameriquest's operations
was provided by Ameriquest  Capital  Corporation  (formerly  known as 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 March 31,  1997,  Ameriquest  had 188  offices,
consisting of 42 loan  origination  centers  located in California  and 146 loan
origination centers located throughout the rest of the United States.

     In  April  1997,  Ameriquest   reorganized  its  business  operations  (the
"Reorganization")  by  transferring  to  Long  Beach  Financial  Corporation,  a
Delaware  corporation  ("LBFC") the assets and personnel related to Ameriquest's
broker-sourced   mortgage  lending  and  loan  sales   operations.   The  assets
transferred   to  LBFC  included  loans  in  process  as  of  the  time  of  the
Reorganization  but did not include loans funded prior to the  Reorganization or
servicing  rights  with  respect to loans  funded  prior to the  Reorganization.
Ameriquest's  direct-sourced mortgage lending and loan servicing operations were
retained by Ameriquest after the  Reorganization.  In the  Reorganization,  LBFC
acquired  the right to the "Long Beach  Mortgage  Company"  name and  Ameriquest
changed its name to Ameriquest Mortgage Company.

     Lending Activities and Loan Sales. Ameriquest 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.
Ameriquest 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  Ameriquest's  whole loan sale  agreements  provide  for the  transfer  of
servicing rights.

     Before  Ameriquest  originated  any  mortgage  loans  which  were  based on
application packages submitted through a mortgage brokerage company that was new
to  Ameriquest,  such  mortgage  brokerage  company was  examined by  Ameriquest
through  license and reference  checks and through a personal  visit by a senior
Ameriquest representative.  If at any time Ameriquest determined that a mortgage
brokerage company  consistently  submitted  applications for loans which did not
meet  Ameriquest's  underwriting  and  quality  control  standards,   Ameriquest
terminated its relationship with that mortgage brokerage company.


                                      S-33

<PAGE>

     Ameriquest'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.  Ameriquest's loan portfolio
also includes  loans for  commercial  and  industrial  properties.  Ameriquest's
single-family real estate loans are predominantly "conventional" mortgage loans,
meaning  that they are not  insured by the  Federal  Housing  Administration  or
partially guaranteed by the U.S. Department of Veterans Affairs.

     The  following  table  summarizes   Ameriquest's  (including  that  of  its
predecessor-in-interest  the 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  Ameriquest  from  other  loan
originators.
                                                                       Quarter
                                                                        Ended
                               Year Ended December 31,                 March 31,
                  --------------------------------------------------------------
                       1993       1994        1995         1996          1997
                  --------------------------------------------------------------
                                       (Dollars in Thousands)
                  --------------------------------------------------------------
Originations ..   $  786,374   $1,062,593   $1,112,890   $2,043,671   $  695,479
Sales .........   $  788,291   $1,081,841   $1,108,162   $2,072,517   $  661,068

Loan  Servicing.  Generally,  Ameriquest  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.  Ameriquest's  servicing  activities  are audited
regularly by its  internal  auditors and  examined  periodically  by  applicable
regulatory authorities.  Certain financial records of Ameriquest relating to its
loan  servicing  activities  are  reviewed  annually  as  part of the  audit  of
Ameriquest'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,  Ameriquest attempts
to cause the deficiency to be cured by corresponding with the mortgagor. In most
cases  deficiencies  are cured  promptly.  Pursuant  to  Ameriquest's  customary
procedures  for  residential  mortgage loans serviced by it for its own account,
Ameriquest  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.

Ameriquest Programs -- Servicing Portfolio

     The following table sets forth Ameriquest'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 Ameriquest
origination  programs  (the  majority of such  mortgage  loans  reflected in the
following table are adjustable rate mortgage loans):

<TABLE>
<CAPTION>
                                                                                                      At
                                                              At December 31,                      March 31,
                                           ------------------------------------------------------------------
                                               1993         1994          1995          1996         1997
                                           ------------------------------------------------------------------
                                                                  (Dollars in Thousands)
                                           ------------------------------------------------------------------
<S>                                        <C>           <C>           <C>           <C>           <C>       
Total Outstanding Principal Balance ....   $1,948,978    $2,422,604    $2,405,639    $3,017,980    $3,452,470
Number of Loans ........................       16,289        21,291        22,775        29,871        34,270
DELINQUENCY
Period of Delinquency:
31-60 Days
    Principal Balance ..................   $   13,079    $   16,816    $   32,483    $   43,421        34,944
    Number of Loans ....................          106           131           286           422           355
    Delinquency as a Percentage of Total
      Outstanding Principal Balance ....         0.67%         0.69%         1.35%         1.44%         1.01%
</TABLE>

                                      S-34

<PAGE>

<TABLE>

<S>                                                    <C>            <C>            <C>            <C>            <C>  
    Delinquency as a Percentage of
      Number of Loans .....................            0.65%          0.62%          1.26%          1.41%          1.04%
61-90 Days
    Principal Balance .....................      $   13,144    $    18,104    $    21,249    $    28,064    $    31,453
    Number of Loans .......................              93            129            188            271            296
    Delinquency as a Percentage of Total
      Outstanding Principal Balance .......            0.67%          0.75%          0.88%          0.93%          0.91%
    Delinquency as a Percentage of
      Number of Loans .....................            0.57%          0.61%          0.83%          0.91%          0.86%
91 Days or More
    Principal Balance .....................      $   60,621    $    70,034    $    94,201    $   126,502    $   156,321
    Number of Loans .......................             418            509            765          1,173          1,451
    Delinquency as a Percentage of Total
      Outstanding Principal Balance .......            3.11%          2.89%          3.92%          4.19%          4.53%
    Delinquency as a Percentage of
      Number of Loans .....................            2.57%          2.39%          3.36%          3.93%          4.23%
Total Delinquencies:
    Principal Balance .....................      $   86,844    $   104,953    $   147,933    $   197,988    $   222,719
    Number of Loans .......................             617            769          1,239          1,866          2,102
    Delinquency as a Percentage of Total
      Outstanding Principal Balance .......            4.46%          4.33%          6.15%          6.56%          6.45%
    Delinquency as a Percentage of ........            6.13%
      Number of Loans .....................            3.79%          3.61%          5.44%          6.25%
FORECLOSURES PENDING(1)
    Principal Balance .....................      $   64,443    $    77,960    $   102,962    $   127,002    $   157,587
    Number of Loans .......................             449            583            859          1,184          1,454
    Foreclosures Pending as a Percentage of
      Total Outstanding Principal Balance .            3.31%          3.22%          4.28%          4.21%          4.56%
    Foreclosures Pending as a Percentage of
      Number of Loans .....................            2.76%          2.74%          3.77%          3.96%          4.24%
NET LOAN LOSSES for the Period(2) .........      $   13,449    $    24,617    $    24,320    $    29,674    $     5,844
NET LOAN LOSSES as a Percentage of
Total Outstanding Principal
Balance ...................................            0.69%          1.02%          1.01%          0.98%          0.17%
</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 Losses is  calculated  for loans  conveyed to REMIC trust funds as
     the aggregate of the net loan loss for all such loans liquidated during the
     period  indicated.  The net loan  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 Ameriquest  loans  serviced by Ameriquest  have been
     conveyed to REMIC trust funds.

     As of March  31,  1997,  542  one- to  four-family  residential  properties
relating to loans in Ameriquest's  total  servicing  portfolio had been acquired
through foreclosure or deed-in-lieu of foreclosure and were not liquidated,  468
of which properties  relate to Full  Documentation,  Fast Trac,  QuickCredit and
QuickCredit Fast Trac residential mortgage loan servicing portfolios.

     There can be no assurance that the  delinquency  and loss experience of the
Mortgage Loans originated by Ameriquest (the "Ameriquest Loans") will correspond
to the loss  experience  of  Ameriquest'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 Ameriquest origination
programs and serviced by Ameriquest  only for the years  presented,  whereas the
aggregate delinquency and loss experience on the Ameriquest Loans will depend on
the results obtained over the life of the Trust. Ameriquest's portfolio includes
mortgage   loans  with   payment  and  other   characteristics   which  are  not
representative of the payment and other characteristics of the Ameriquest Loans.
A substantial number of the Ameriquest Loans may also have been originated based
on  Ameriquest  underwriting  guidelines  that are  less  stringent  than  those
generally  applicable  to the  servicing  portfolio  reflected in the  foregoing
table.  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 Ameriquest.  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  Ameriquest  Loans and,  accordingly,  the actual  rates of
delinquencies, foreclosures and losses with respect to the Ameriquest Loans.


                                      S-35

<PAGE>

Residential Loan Servicing Portfolio

     The following table sets forth Ameriquest'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
Ameriquest  origination  programs)  of  residential   (including   multi-family)
mortgage loans:

<TABLE>
<CAPTION>
                                                                                                             At
                                                                       At December 31,                     March 31,
                                                    ----------------------------------------------------------------
                                                       1993          1994         1995          1996        1997
                                                    ----------------------------------------------------------------
                                                                        (Dollars in Thousands)
<S>                                                 <C>           <C>          <C>           <C>          <C>       
Total Outstanding Principal Balance..............   $2,434,615    $2,721,665   $2,790,704    $3,622,400   $4,065,005
Number of Loans..................................       21,159        24,669       26,776        36,564       41,203
DELINQUENCY
Period of Delinquency:
31-60 Days
  Principal Balance..............................     $ 21,834      $ 20,923     $ 35,503       $54,719      $48,093
  Number of Loans................................          224           195          327           557          493
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                         0.90%         0.77%        1.27%         1.51%        1.18%
  Delinquency as a Percentage of
      Number of Loans............................        1.06%         0.79%        1.22%         1.52%        1.20%
61-90 Days
  Principal Balance                                   $ 19,321      $ 24,013     $ 25,237       $36,565      $42,033
  Number of Loans................................          177           193          253           382          399
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                         0.79%         0.88%        0.90%         1.01%        1.03%
  Delinquency as a Percentage of
      Number of Loans............................        0.84%         0.78%        0.95%         1.04%        0.97%
91 Days or More
  Principal Balance..............................     $ 92,100      $ 97,202     $109,703      $152,537     $192,107
  Number of Loans................................          765           771          977         1,531        1,910
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                         3.78%         3.57%        3.93%         4.21%        4.73%
  Delinquency as a Percentage of
      Number of Loans............................        3.62%         3.13%        3.65%         4.19%        4.64%
Total Delinquencies:
  Principal Balance..............................     $133,255      $142,138     $170,444      $243,822     $282,223
  Number of Loans................................        1,166         1,159        1,557         2,470        2,802
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                         5.47%         5.22%        6.11%         6.73%        6.94%
  Delinquency as a Percentage of
      Number of Loans............................        5.51%         4.70%        5.82%         6.76%        6.80%
FORECLOSURES PENDING(1)
  Principal Balance..............................     $ 96,810      $111,514     $132,679      $165,525     $203,216
  Number of Loans................................          748           955        1,200         1,591        1,928
  Foreclosures Pending as a Percentage
      of Total Outstanding Principal Balance.....        3.98%         4.10%        4.75%         4.57%        5.00%
  Foreclosures Pending as a
      Percentage of Number of Loans..............
                                                         3.54%         3.87%        4.48%         4.35%        4.68%
NET LOAN LOSSES for the Period(2)................
                                                      $ 35,474      $ 51,296      $37,914       $38,915       $8,082
NET LOAN LOSSES as a Percentage of Total
Outstanding Principal Balance....................        1.46%         1.88%        1.36%         1.07%        0.20%
</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 Losses is  calculated  for loans  conveyed to REMIC trust funds as
     the aggregate of the net loan loss for all such loans liquidated during the
     period  indicated.  The net loan  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 Ameriquest  have been
     conveyed to REMIC trust funds.

     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

                                                                    
                                      S-36

<PAGE>

the total  outstanding  principal  balance  of  residential  loans  serviced  by
Ameriquest   has  increased  from   $2,249,834,000   at  December  31,  1992  to
$3,622,400,000 at December 31, 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
Ameriquest Loans may be expected to be substantially higher than the delinquency
percentages indicated above because the composition of the Ameriquest 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,  Ameriquest  may  experience an
increase  in  delinquencies  on the loans it  services  and higher net losses on
liquidated loans.

     In  the  opinion  of  Ameriquest,  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  Ameriquest'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. ("Fleet").
As of  March  31,  1997  Option  One  had  three  loan  origination  centers  in
California,  and one loan  origination  center in each of Connecticut,  Florida,
Georgia,  Illinois,  Ohio, Rhode Island, Texas, Virginia and Wisconsin. On April
16, 1997, Fleet Financial Group announced it had reached a definitive  agreement
to sell  Option  One to H&R Block,  Inc.,  subject to  regulatory  approval  and
certain  other  conditions.  H&R Block,  Inc. is acquiring  100% of the stock in
Option One. It is anticipated the acquisition  transaction  will be completed in
June 1997.

     Option  One  operates  as  a  stand-alone  mortgage  banking  company  with
functional reporting responsibility to Fleet. Option One is a FannieMae 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, 1994,  1995,  1996 and
March 31,  1997,  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 by Option One (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-37

<PAGE>

                         Delinquencies and Foreclosures
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                           At December 31,                                  At December 31,                    
                                               1994                                             1995                          
                           -----------------------------------------------------------------------------------------------
                                                    Percent       Percent                            Percent     Percent        
                            By No.    By Dollar    by No. of     by Dollar   By No.     By Dollar      By No.   by Dollar 
                           of Loans    Amount        Loans        Amount    of Loans      Amount     of Loans     Amount  
                          ------------------------------------------------------------------------------------------------  
                                                                                                                
<S>                         <C>       <C>              <C>          <C>      <C>        <C>             <C>        <C>            
Total Portfolio...........  6,115     $615,488         N/A          N/A      12,686     $1,153,199      N/A        N/A      
Period of Delinquency:                                                                                                     
   31 - 59 days...........     32        3,247         .52          .53         126         11,364      .99        .99      
   60 - 89 days...........     17        1,637         .28          .27          87          8,138      .69        .71      
   90 days or more........     28        3,556         .46          .58         294         28,982     2.32       2.51      
                               --        -----         ---          ---         ---         ------     ----       ----      
Total Delinquent Loans....     77        8,440        1.26         1.38         507         48,484     4.00       4.21      
Loans in Foreclosure*.....     50        5,328         .82          .87         301         28,874     2.37       2.50      
                                                                                                                     
<CAPTION>

                                           At December 31,                                  At December 31,                    
                                               1996                                             1997                          
                           -----------------------------------------------------------------------------------------------
                                                    Percent     Percent by                           Percent     Percent        
                            By No.    By Dollar      By No.       Dollar     By No. of  By Dollar     By No.    by Dollar 
                           of Loans    Amount       of Loans      Amount       Loans      Amount    of Loans      Amount  
                          ------------------------------------------------------------------------------------------------ 
                                                                                                             
<S>                         <C>     <C>              <C>          <C>         <C>       <C>             <C>        <C>     
Total Portfolio...........  17,940  $1,599,929       N/A          N/A         19,903    1,771,620        N/A       N/A          
Period of Delinquency:                                                                                                        
   31 - 59 days...........     291      26,000      1.62          1.62           295       27,311       1.48      1.54         
   60 - 89 days...........     137      11,919       .76           .74           154       13,741       0.77      0.78         
   90 days or more........     662      55,214      3.69          3.45           748       61,580       3.76      3.48         
                               ---      ------      ----          ----           ---       ------       ----      ----       
Total Delinquent Loans....    1,09     093,133      6.07          5.81          1,197      102,632      6.01      5.80       
Loans in Foreclosure*.....     594      49,881      3.31          3.12           653       55,051       3.28      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 March 31,
                                   1994                   1995                   1996                      1997
                        ----------------------------------------------------------------------------------------------------
                                       By Dollar               By Dollar              By Dollar                 By Dollar
                             By No.      Amount     By No.       Amount     By No.      Amount     By No. of    Amount of
                            of Loans    of Loans   of Loans     of Loans   of Loans    of Loans      Loans        Loans
                        ----------------------------------------------------------------------------------------------------
<S>                           <C>       <C>         <C>        <C>          <C>       <C>            <C>       <C>       
Total Portfolio.........      6,115     $615,488    12,686     $1,153,199   17,940    $1,599,929     19,903    $1,771,620
Foreclosed Loans(1).....       12        1,512        80         7,634       233        19,870        237        22,045
Foreclosed Ratio(2).....       .20        .25         .63         .66        1.30        1.24         1.19        1.24
</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)

                                    Year Ending December 31,
                              -----------------------------------   Three Months
                                                                       Ending 
                                                                      March 31,
                                 1994       1995         1996           1997
                              --------------------------------------------------
                                                                   
Total Portfolio (1)            $615,488   $1,153,199   $1,599,929     $1,771,620
Gross Losses (2)                 $17        $1,291       $5,412         $3,150
Recoveries (3)                    $0          $0           $0             $0
Net Losses (4)                   $17        $1,291       $5,412         $3,150
Net Losses as a                                                    
  Percentage of Total                                              
Portfolio (5)                   0.00%        0.11%        0.34%          0.71%
                                                                   
- ------------                              
(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 three months ended March 31, 1997,  "Net Losses as a Percentage  of
     Total  Portfolio" was  annualized by  multiplying  "Net Losses" by 4 before
     calculating the percentage of "Net Losses as a Percentage Total Portfolio".


                                      S-38

<PAGE>

            The following  tables set forth, as of December 31, 1994, 1995, 1996
and March 31, 1997 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 by
Option One 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,                    
                                               1994                                             1995                          
                           -----------------------------------------------------------------------------------------------
                                                    Percent       Percent                            Percent     Percent        
                            By No.    By Dollar    By No. of     by dollar   By No.     By Dollar      By No.   by Dollar 
                           of Loans    Amount        Loans        Amount    of Loans      Amount     of Loans     Amount  
                          ------------------------------------------------------------------------------------------------  
<S>                         <C>      <C>             <C>            <C>       <C>      <C>             <C>         <C>         
Total Portfolio........     6,115    $615,488        N/A            N/A       14,625   $1,367,031       N/A         N/A  
Period of Delinquency:                                                                                           
    31 - 59 days.......       32        3,247        .52            .53        161         16,501      1.10        1.21 
    60 - 89 days.......       17        1,637        .28            .27        104         10,117       .71         .74  
    90 days or more....       28        3,556        .46            .58        388         40,275      2.65        2.95 
                              --        -----        ---            ---        ---         ------      ----        ---- 
Total Delinquent Loans.       77        8,440        1.26          1.38        653         66,893      4.46        4.90 
Loans in Foreclosure*..       50        5,328         .82           .87        388         38,985      2.65        2.85 
                                                                                                             
<CAPTION>
                                           At December 31,                                  At December 31,                    
                                               1996                                             1997                          
                           -------------------------------------------------------------------------------------------------
                                                       Percent     Percent by                           Percent     Percent        
                            By No.       By Dollar      By No.       Dollar     By No. of  By Dollar     By No.    by Dollar 
                           of Loans       Amount       of Loans      Amount       Loans      Amount    of Loans      Amount  
                          -------------------------------------------------------------------------------------------------- 
<S>                         <C>       <C>                <C>           <C>       <C>        <C>           <C>          <C>      
Total Portfolio........     20,10     $1,865,636          N/A          N/A       22,732     2,124,646      N/A         N/A        
Period of Delinquency:                                                                                                             
    31 - 59 days.......       329         29,980         1.64         1.61          337        32,434      1.48        1.53        
    60 - 89 days.......       161         14,972          .80          .80          169        15,636      0.74        0.74        
    90 days or more....       773         70,607         3.84         3.78          864        76,613      3.80        3.61        
                              ---         ------         ----         ----          ---        ------      ----        ----        
Total Delinquent Loans.     1,263        115,559         6.28         6.19        1,370       124,683      6.02        5.88        
Loans in Foreclosure*..       677         61,555         3.37         3.30          729        64,587      3.21        3.04        
</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 March 31,
                                     1994                  1995                     1996                     1997
                           ------------------------------------------------------------------------------------------------
                                         By Dollar              By Dollar                 By Dollar               By Dollar
                                By No.     Amount     By No.      Amount       By No.      Amount     By No. of   Amount of
                               of Loans   of Loans   of Loans    of Loans     of Loans    of Loans      Loans      Loans
                           ------------------------------------------------------------------------------------------------
<S>                             <C>       <C>         <C>       <C>            <C>       <C>           <C>       <C>      
Total Portfolio............     6,115     $615,488    14,625    $1,367,031     20,107    $1,865,636    22,732    2,124,646
Foreclosed Loans(1)........       12       1,512        100       9,632         323        30,677        321       32,040
Foreclosed Ratio(2)........      .20        .25         .68        .70          1.61        1.64        1.41        1.51
</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-39

<PAGE>

                             Loan Loss Experience on
                        Option One's Servicing Portfolio
                                of Mortgage Loans
                             (Dollars in Thousands)
 
                                   Year Ending December 31,                    
                              -----------------------------------   Three Months
                                                                       Ending   
                                                                      March 31, 
                                 1994       1995         1996           1997    
                              --------------------------------------------------

Total Portfolio (1)           $615,488   $1,367,031   $1,865,636     $2,124,646
Gross Losses (2)                $17        $1,506       $8,451         $5,214
Recoveries (3)                   $0          $0           $0             $0
Net Losses (4)                  $17        $1,506       $8,451         $5,214
Net Losses as a Percentage
  of Total Portfolio (5)        0.00%        0.11%       0.45%          0.98%

- ----------------
(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 three months ending March 31, 1997,  "Net Losses as a Percentage of
     Total  Portfolio" was  annualized by  multiplying  "Net Losses" by 4 before
     calculating  the  percentage  of "Net  Losses"  as a  Percentage  of  Total
     Portfolio.

     There can be no assurance that the  delinquency  experience of the Mortgage
Loans  originated by Option One (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  Underwriting  Guidelines and is unable to
predict the  delinquencies  and foreclosures that might be expected with respect
to the  Option  One Loans.  See "Risk  Factors  -- Risk of Higher  Delinquencies
Associated with Underwriting  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  FannieMae  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 Offered 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  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 Retained  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.


                                      S-40

<PAGE>

                                  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, formerly known as AMRESCO Residential Mortgage Corporation, was
incorporated  in the State of Delaware on October 13, 1995 and is a wholly-owned
subsidiary of AMRESCO,  INC. The Seller  changed its name on September 25, 1996.
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 3, 1997 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 (other than
the 5/25 Loans which bear fixed rates for five years from  origination  and then
bear  adjustable  interest  rates),  in the case of the Fixed  Rate  Group,  and
Mortgage Loans which bear  adjustable  interest rates  (including 2/28 Loans and
3/27 Loans) only, in the case of the Adjustable Rate Group. The Fixed Rate Group
Certificates  represent  undivided  ownership  interests in all  Mortgage  Loans
contained  in the Fixed Rate Group,  and  distributions  on the Fixed Rate Group
Certificates  will be based primarily on amounts  available for  distribution in
respect of Mortgage  Loans in the Fixed Rate Group.  The  Adjustable  Rate Group
Certificates  represent  undivided  ownership  interests in all  Mortgage  Loans
contained in the Adjustable Rate Group, and distributions on the Adjustable Rate
Group Certificates will be based primarily on amounts available for distribution
in respect of Mortgage Loans in the Adjustable Rate Group.

     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 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.


                                      S-41

<PAGE>

     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 -- Fixed Rate Group

     The  information  set forth  with  respect to the Fixed Rate Group 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 the Fixed Rate Group was  $79,643.06;  the  weighted  average  Combined
Loan-to-Value  Ratio of the Initial  Mortgage  Loans in the Fixed Rate Group was
70.507%;  the weighted  average  remaining term to maturity was 326 months;  the
weighted average  original term to maturity was 329 months.  The remaining terms
to maturity as of the Cut-Off  Date of the Initial  Mortgage  Loans in the Fixed
Rate Group  ranged from 112 months to 360 months.  The minimum and maximum  Loan
Balances  of Initial  Mortgage  Loans in the Fixed Rate Group as of the  Cut-Off
Date  were  $668.26  and  $783,245.57,   respectively.  Balloon  Mortgage  Loans
represent  not more than 4.11% of the  aggregate  Loan  Balance  of the  Initial
Mortgage Loans in the Fixed Rate Group.  99.93% of the Initial Mortgage Loans in
the Fixed Rate Group are secured by first lien  mortgages or deeds of trust.  No
Initial  Mortgage  Loan in the Fixed Rate Group will  mature  later than June 1,
2027.

     96.63% of the Initial  Mortgage Loans in the Fixed Rate Group bear interest
at a fixed rate for the life of the related Mortgage Loans. The Initial Mortgage
Loans  in  the  Fixed  Rate  Group   consist  of  Mortgage   Loans   aggregating
$277,476,416.64.  The Coupon  Rates of the Initial  Mortgage  Loans in the Fixed
Rate Group  ranged  from  6.000% per annum to 17.220%  per annum.  The  weighted
average  Coupon Rate of the Initial  Mortgage  Loans in the Fixed Rate Group was
10.318% per annum.

     3.37% of the Initial Mortgage Loans in the Fixed Rate Group are 5/25 Loans.
The 5/25  Loans are all  subject  to a 1.0%  periodic  rate  adjustment  cap and
substantially  all have a  lifetime  reset cap of 6.5% to 7.0%.  The 5/25  Loans
consist of Initial Mortgage Loans aggregating $9,337,248.78.


                                      S-42

<PAGE>

        Geographic Distribution of Mortgaged Properties -- Initial Fixed
                           Rate Group Mortgage Loans

     The  geographic  distribution  of Initial  Mortgage Loans in the Fixed Rate
Group by state, as of the Cut-Off Date, was as follows:

                                                                         % of   
                                  Number of                            Aggregate
                                 Fixed Rate    Aggregate Fixed Rate   Fixed Rate
                                   Group            Group             Group Loan
Geographic Area                Mortgage Loans     Loan Balance          Balance
- ---------------                --------------     ------------          -------
Arizona                              110       $     6,620,225.02         2.39%
Arkansas                              14               544,001.86         0.20
California                           897            95,313,813.36        34.35
Colorado                             118            10,681,678.30         3.85
Connecticut                           19             1,909,192.82         0.69
Delaware                               3               142,950.29         0.05
District of Columbia                  10               744,700.57         0.27
Florida                              408            25,479,161.09         9.18
Georgia                               81             5,209,685.74         1.88
Hawaii                               104            19,827,444.70         7.15
Idaho                                 30             1,851,391.77         0.67
Illinois                             153             8,716,084.30         3.14
Indiana                              109             4,672,282.01         1.68
Iowa                                  11               529,833.32         0.19
Kansas                                 4               177,468.43         0.06
Kentucky                              21             1,006,627.25         0.36
Louisiana                             38             1,759,904.89         0.63
Maine                                  8               540,440.08         0.19
Maryland                              32             2,038,271.38         0.73
Massachusetts                         33             2,401,181.46         0.87
Michigan                              88             4,844,600.28         1.75
Minnesota                             48             3,722,630.51         1.34
Mississippi                           18               743,348.74         0.27
Missouri                              63             2,562,896.36         0.92
Montana                                8               777,259.46         0.28
Nebraska                               3               124,044.60         0.04
Nevada                                41             4,158,088.68         1.50
New Hampshire                         17             1,038,139.88         0.37
New Jersey                            24             2,379,482.91         0.86
New Mexico                            37             3,069,184.86         1.11
New York                              59             6,447,846.82         2.32
North Carolina                        66             3,032,591.97         1.09
Ohio                                 124             6,690,548.14         2.41
Oklahoma                              12               689,211.18         0.25
Oregon                                96             7,780,757.39         2.80
Pennsylvania                         118             6,270,231.37         2.26
Rhode Island                          10             1,147,019.77         0.41
South Carolina                        34             1,813,708.77         0.65
Tennessee                             25             1,742,300.30         0.63
Texas                                151             8,291,140.85         2.99
Utah                                  87             8,585,844.13         3.09
Virginia                              21             1,457,778.71         0.53
Washington                            95             8,092,433.20         2.92
West Virginia                          9               401,415.23         0.14
Wisconsin                             16               836,819.58         0.30
Wyoming                               11               610,754.31         0.22
                                   -----       ------------------       ------
Total                              3,484       $   277,476,416.64       100.00%
                                   =====       ==================       ======


                                      S-43

<PAGE>

    Combined Loan-to-Value Ratios -- Initial Fixed Rate Group Mortgage Loans

     The  combined  loan-to-value  ratios of the Initial  Mortgage  Loans in the
Fixed Rate Group (based upon appraisals made at the time of origination thereof)
and in the case of second  lien  mortgages,  the Loan  Balance of the first lien
mortgage added to the original balance (the "Combined  Loan-to-Value Ratios") as
of the Cut-Off Date were distributed as follows:

                                                                      % of
                        Number of Fixed Rate   Aggregate Fixed     Aggregate
                                Group            Rate Group     Fixed Rate Group
Range of LTVs               Mortgage Loans      Loan Balance      Loan Balance
- -------------               --------------      ------------      ------------
  5.01%     -     10.00%           1          $     11,510.82         0.00%
 10.01      -     15.00            6               143,931.34         0.05
 15.01      -     20.00           20               702,587.30         0.25
 20.01      -     25.00           24               789,055.62         0.28
 25.01      -     30.00           40             1,736,194.77         0.63
 30.01      -     35.00           62             2,654,970.77         0.96
 35.01      -     40.00           68             4,522,268.32         1.63
 40.01      -     45.00           84             4,811,003.25         1.73
 45.01      -     50.00          139             8,358,019.34         3.01
 50.01      -     55.00          142             9,080,864.23         3.27
 55.01      -     60.00          296            19,019,342.98         6.85
 60.01      -     65.00          366            26,004,133.54         9.37
 65.01      -     70.00          574            41,286,169.39        14.88
 70.01      -     75.00          663            59,469,170.94        21.43
 75.01      -     80.00          697            66,521,259.03        23.97
 80.01      -     85.00          205            22,282,423.43         8.03
 85.01      -     90.00           97            10,083,511.57         3.63
                               -----          ---------------       ------
                Total:         3,484          $277,476,416.64       100.00%
                               =====          ===============       ======
                                                                  

                                      S-44

<PAGE>

      Cut-Off Date Coupon Rates -- Initial Fixed Rate Group Mortgage Loans

     The Coupon Rates borne by the Notes relating to the Initial  Mortgage Loans
in the Fixed Rate Group were distributed as follows as of the Cut-Off Date:


                    Number of Fixed Rate    Aggregate Fixed     % of Aggregate
Range of                    Group             Rate  Group       Fixed Rate Group
Coupon Rates           Mortgage Loans        Loan Balance         Loan Balance
- ------------           --------------        ------------         ------------
      5.501% -  6.000%       2            $      92,605.72           0.03%
      6.501  -  7.000        2                  562,260.65           0.20
      7.001  -  7.500        5                  437,075.15           0.16
      7.501  -  7.750       10                1,613,559.28           0.58
      7.751  -  8.000       29                3,281,907.64           1.18
      8.001  -  8.250       46                4,511,386.34           1.63
      8.251  -  8.500       88                9,071,383.93           3.27
      8.501  -  8.750      111               11,989,576.73           4.32
      8.751  -  9.000      201               20,043,510.96           7.22
      9.001  -  9.250      121               11,977,101.17           4.32
      9.251  -  9.500      253               24,393,538.06           8.79
      9.501  -  9.750      210               18,577,684.96           6.70
      9.751  - 10.000      384               34,895,430.38          12.58
     10.001  - 10.250      168               13,896,302.07           5.01
     10.251  - 10.500      240               19,319,971.21           6.96
     10.501  - 10.750      214               16,745,757.28           6.04
     10.751  - 11.000      240               18,384,762.17           6.63
     11.001  - 11.250      132                8,798,094.26           3.17
     11.251  - 11.500      172               11,612,374.29           4.18
     11.501  - 11.750      133                8,581,720.86           3.09
     11.751  - 12.000      140                9,337,349.03           3.37
     12.001  - 12.250       98                5,008,867.46           1.81
     12.251  - 12.500      108                5,909,224.34           2.13
     12.501  - 12.750       79                3,902,316.32           1.41
     12.751  - 13.000       57                2,759,496.43           0.99
     13.001  - 13.250       54                2,654,952.89           0.96
     13.251  - 13.500       47                2,705,035.08           0.97
     13.501  - 13.750       28                1,084,660.72           0.39
     13.751  - 14.000       32                1,551,179.58           0.56
     14.001  - 14.250       16                  613,970.41           0.22
     14.251  - 14.500       20                  918,429.58           0.33
     14.501  - 14.750       12                  533,217.24           0.19
     14.751  - 15.000        9                  630,965.72           0.23
     15.001  - 15.250        4                  179,478.27           0.06
     15.251  - 15.500        8                  482,241.69           0.17
     15.501  - 15.750        1                   30,450.00           0.01
     15.751  - 16.000        6                  224,148.49           0.08
     16.001  - 16.250        2                  126,121.12           0.05
     17.001  - 17.250        2                   38,309.16           0.01
                         -----           -----------------         ------
                Total    3,484             $277,476,416.64         100.00%
                         =====             ===============         ====== 


                                      S-45

<PAGE>

      Cut-Off Date Loan Balances -- Initial Fixed Rate Group Mortgage Loans

     The  distribution  of the  outstanding  principal  amounts  of the  Initial
Mortgage Loans in the Fixed Rate Group as of the CutOff Date was as follows:
                                                                    
                                                                      % of   
                                     Number                         Aggregate  
                                   of Fixed     Aggregate Fixed    Fixed Rate 
                                   Rate Group     Rate Group         Group
Range of Loan Balances           Mortgage Loans   Loan Balance     Loan Balance
- ----------------------           --------------   ------------     ------------

$      0.00    -    $  5,000.00        1       $        668.26         0.00% 
   5,000.01    -      10,000.00        2             19,905.08         0.01
  10,000.01    -      15,000.00       18            236,889.92         0.09
  15,000.01    -      20,000.00       86          1,632,185.45         0.59
  20,000.01    -      25,000.00      162          3,708,536.44         1.34
  25,000.01    -      30,000.00      166          4,670,827.41         1.68
  30,000.01    -      35,000.00      206          6,759,564.15         2.44
  35,000.01    -      40,000.00      188          7,136,373.43         2.57
  40,000.01    -      45,000.00      201          8,638,779.06         3.11
  45,000.01    -      50,000.00      232         11,131,273.58         4.01
  50,000.01    -      55,000.00      193         10,147,149.26         3.66
  55,000.01    -      60,000.00      207         11,969,048.11         4.31
  60,000.01    -      65,000.00      174         10,928,816.92         3.94
  65,000.01    -      70,000.00      153         10,373,848.15         3.74
  70,000.01    -      75,000.00      130          9,469,084.61         3.41
  75,000.01    -      80,000.00      130         10,154,703.44         3.66
  80,000.01    -      85,000.00      115          9,494,065.44         3.42
  85,000.01    -      90,000.00      108          9,494,755.28         3.42
  90,000.01    -      95,000.00       87          8,096,799.95         2.92
  95,000.01    -     100,000.00      104         10,162,625.49         3.66
 100,000.01    -     105,000.00       81          8,352,533.05         3.01
 105,000.01    -     110,000.00       70          7,534,098.20         2.72
 110,000.01    -     115,000.00       64          7,202,110.72         2.60
 115,000.01    -     120,000.00       68          8,016,034.97         2.89
 120,000.01    -     125,000.00       54          6,628,699.17         2.39
 125,000.01    -     130,000.00       37          4,721,539.51         1.70
 130,000.01    -     135,000.00       35          4,651,113.81         1.68
 135,000.01    -     140,000.00       42          5,796,788.32         2.09
 140,000.01    -     145,000.00       25          3,575,223.05         1.29
 145,000.01    -     150,000.00       30          4,440,075.96         1.60
 150,000.01    -     200,000.00      165         28,160,099.89        10.15
 200,000.01    -     250,000.00       60         13,459,014.59         4.85
 250,000.01    -     300,000.00       39         10,792,267.72         3.89
 300,000.01    -     350,000.00       19          6,055,428.00         2.18
 350,000.01    -     400,000.00       13          4,874,593.51         1.76
 400,000.01    -     450,000.00        8          3,438,600.89         1.24
 450,000.01    -     500,000.00       10          4,769,050.28         1.72
 750,000.01  and above                 1            783,245.57         0.28
                                    -----       ---------------      ------
               Total                3,484       $277,476,416.64      100.00%
                                    =====       ===============      ======
                                                                   

                                      S-46

<PAGE>

    Types of Mortgaged Properties -- Initial Fixed Rate Group Mortgage Loans

     The Mortgaged  Properties  securing the Initial Mortgage Loans in the Fixed
Rate Group as of the Cut-Off Date had the following property types:


                     Number of Fixed Rate     Aggregate Fixed   % of Aggregate
                            Group               Rate Group      Fixed Rate Group
Property Types          Mortgage Loans         Loan Balance      Loan Balance
- --------------          --------------         ------------      ------------
Single-family               3,061            $242,832,269.50         87.51%
Manufactured Home              13                 622,970.04          0.22
PUD                            55               5,958,424.72          2.15
Townhouses                     12                 783,646.66          0.28
Condominiums                  138               9,339,989.37          3.37
Two-to-Four Family            192              17,219,990.67          6.21
Mobile Home                    12                 672,354.77          0.24
Other                           1                  46,770.91          0.02
                            -----            ---------------        ------
             Total          3,484            $277,476,416.64        100.00%
                            =====            ===============        ======

   Months Elapsed Since Origination -- Initial Fixed Rate Group Mortgage Loans

     The  distribution  of the number of months since the date of origination of
the Initial Mortgage Loans in the Fixed Rate Group as of the Cut-Off Date was as
follows:

                   Number of Fixed Rate   Aggregate Fixed Rate   % of Aggregate
Months Elapsed           Group                  Group           Fixed Rate Group
Since Origination     Mortgage Loans          Loan Balance       Loan Balance
- -----------------     --------------          ------------       ------------
        0                      70          $   4,561,620.03           1.64%
   1 - 12                   3,402            272,257,212.61          98.12
  13 - 24                      10                550,414.03           0.20
  25 - 36                       2                107,169.97           0.04
                           ------           ---------------         ------
             Total          3,484           $277,476,416.64         100.00%
                           =======          ===============         ======

      Remaining Term to Maturity -- Initial Fixed Rate Group Mortgage Loans

     The  distribution  of the number of months  remaining  to  maturity  of the
Initial  Mortgage  Loans in the Fixed Rate Group as of the  Cut-Off  Date was as
follows:

                  Number of Fixed Rate  Aggregate Fixed Rate   % of Aggregate
Months Remaining          Group                 Group         Fixed Rate Group
to Maturity          Mortgage Loans         Loan Balance        Loan Balance
- -----------          --------------         ------------        ------------
108 - 120                     18          $    971,888.73           0.35%
156 - 168                      3               162,946.97           0.06
169 - 180                    746            42,523,415.39          15.33
228 - 240                     74             4,638,944.61           1.67
288 - 300                      1                23,951.87           0.01
324 - 336                      2               107,169.97           0.04
337 - 348                      8               468,372.58           0.17
349 - 360                  2,632           228,579,726.52          82.38
                           -----           --------------         ------
             Total         3,484          $277,476,416.64         100.00%
                           =====          ===============         ====== 


                                      S-47

<PAGE>

           Occupancy Status -- Initial Fixed Rate Group Mortgage Loans

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


                    Number of Fixed Rate   Aggregate Fixed      % of Aggregate
                            Group           Rate  Group         Fixed Rate Group
Occupancy Status       Mortgage Loans       Loan Balance         Loan Balance
- ----------------       --------------       ------------         ------------
Owner Occupied            2,978           $248,494,775.16           89.56%
Non-Owner Occupied          506             28,981,641.48           10.44
                          -----           ---------------          ------
             Total        3,484           $277,476,416.64          100.00%
                          =====           ===============          =======

Initial Mortgage Loans -- Adjustable Rate Group

     The  information  set forth with  respect to the  Adjustable  Rate Group 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 the  Adjustable  Rate Group was  $101,015.31;  the Coupon  Rates of the
Initial Mortgage Loans in the Adjustable Rate Group ranged from 5.593% per annum
to 16.680% per annum;  the weighted average  Loan-to-Value  Ratio of the Initial
Mortgage Loans in the Adjustable  Rate Group was 73.704%;  the weighted  average
Coupon  Rate of the  Initial  Mortgage  Loans in the  Adjustable  Rate Group was
10.013% per annum;  the  weighted  average  remaining  term to maturity  was 356
months;  and the weighted average original term to maturity was 359 months.  The
remaining terms to maturity as of the Cut-Off Date of the Initial Mortgage Loans
in the Adjustable  Rate Group ranged from 163 months to 360 months.  The minimum
and maximum Loan Balances of Initial Mortgage Loans in the Adjustable Rate Group
as of the  Cut-Off  Date were  $9,989.44  and  $1,449,214.55,  respectively.  No
Initial  Mortgage Loan in the Adjustable  Rate Group will mature later than June
1, 2027.

     All of the Initial Mortgage Loans in the Adjustable Rate Group have maximum
Coupon Rates.  The weighted  average maximum Coupon Rate of the Initial Mortgage
Loans in the  Adjustable  Rate Group was 16.358% per annum,  with maximum Coupon
Rates that range from  10.713%  per annum to  23.680%  per annum.  The  weighted
average minimum Coupon Rate of the Initial Mortgage Loans in the Adjustable Rate
Group was 9.858% per annum, with minimum Coupon Rates that range from 4.875% per
annum to 16.680% per annum.  The Initial  Mortgage Loans in the Adjustable  Rate
Group have a weighted average gross margin as of the Cut-Off Date of 5.822%. The
gross margin for the Initial  Mortgage Loans in the Adjustable  Rate Group range
from 4.250% to 9.990%.

     30.47% of the  Initial  Mortgage  Loans in the  Adjustable  Rate  Group are
Six-Month  LIBOR Loans that bear  interest at rates that adjust,  along with the
related monthly payments,  semiannually based on Six-Month LIBOR.  96.39% of the
Six-Month LIBOR Loans have a semiannual reset cap of 1.0%,  substantially all of
which have a lifetime  reset cap of 6.0% to 7.0%.  3.25% 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%.  The  Six-Month  LIBOR  Loans  consist  of  Initial
Mortgage Loans aggregating $96,508,003.98.

     57.51% of the Initial  Mortgage Loans in the Adjustable Rate Group are 2/28
Loans  that  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.  92.18% of the 2/28  Loans  have a  periodic  rate
adjustment cap of 1.0% and  substantially all of which have a lifetime reset cap
of 6.0% to 7.0%.  6.95% of the 2/28 Loans have a periodic rate adjustment cap of
3.0% and have a lifetime reset cap of 6.0% to 7.0%. 0.87% of the 2/28 Loans have
a periodic rate  adjustment  cap of 1.5% and generally have a lifetime reset cap
of  7.0%.  The  2/28  Loans  consist  of  Initial  Mortgage  Loans   aggregating
$182,128,241.22.

     12.01% of the Initial  Mortgage Loans in the Adjustable Rate Group are 3/27
Loans  that  bear  interest  at a  fixed  rate  of  interest  for  a  period  of
approximately  three 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  primarily  subject to a 1.0% periodic rate adjustment
cap and  substantially  all of which have a lifetime  reset cap of 6.0% to 7.0%.
The 3/27 Loans consist of Initial Mortgage Loans aggregating $38,046,760.25.


                                      S-48

<PAGE>

      Geographic Distribution of Mortgaged Properties -- Initial Adjustable
                           Rate Group Mortgage Loans

     The  geographic  distribution  of Initial  Mortgage Loans in the Adjustable
Rate Group by state, as of the Cut-Off Date, was as follows:

                                              Aggregate
                   Number of Adjustable      Adjustable       % of Aggregate
                       Rate Group            Rate Group        Adjustable Rate
Geographic Area       Mortgage Loans        Loan Balance     Group Loan Balance
- ---------------       --------------        ------------     ------------------
Arizona                     72         $     8,030,684.19           2.54%
Arkansas                     1                  43,822.72           0.01
California                 432              59,815,815.58          18.89
Colorado                   117              13,293,371.19           4.20
Connecticut                 72               8,250,977.90           2.61
Delaware                     5                 530,985.76           0.17
District of Columbia        16               1,714,910.49           0.54
Florida                    210              18,535,132.19           5.85
Georgia                     76               8,268,855.97           2.61
Hawaii                      40               7,768,764.81           2.45
Idaho                       13               1,859,391.01           0.59
Illinois                   255              22,822,861.38           7.21
Indiana                     68               3,941,176.16           1.24
Iowa                         5                 358,781.67           0.11
Kansas                      11               2,348,506.51           0.74
Kentucky                    37               2,337,946.09           0.74
Louisiana                    6                 385,073.20           0.12
Maine                       20               1,387,892.65           0.44
Maryland                    91               8,433,361.88           2.66
Massachusetts              120              12,873,676.11           4.07
Michigan                   113              10,085,055.12           3.18
Minnesota                   68               5,693,782.78           1.80
Mississippi                  1                  45,479.22           0.01
Missouri                    79               3,987,648.15           1.26
Montana                      3                 301,293.31           0.10
Nebraska                     4                 202,073.97           0.06
Nevada                      69               7,861,581.83           2.48
New Hampshire               19               1,923,832.49           0.61
New Jersey                  24               3,089,980.84           0.98
New Mexico                  39               3,304,762.28           1.04
New York                    47               5,107,712.83           1.61
North Carolina             100               7,139,174.23           2.25
Ohio                       117               8,263,508.51           2.61
Oklahoma                     1                  71,912.46           0.02
Oregon                      90               9,689,327.25           3.06
Pennsylvania                87               7,028,373.75           2.22
Rhode Island                47               4,370,114.51           1.38
South Carolina              19               1,245,614.83           0.39
Tennessee                    4                 417,206.53           0.13
Texas                       81               6,597,361.20           2.08
Utah                       119              13,002,916.75           4.11
Vermont                      2                 109,037.50           0.03
Virginia                    78               8,836,898.03           2.79
Washington                 172              19,076,536.56           6.02
West Virginia                9                 816,096.02           0.26
Wisconsin                   70               4,970,618.99           1.57
Wyoming                      6                 443,118.05           0.14
                         -----         ------------------         ------
Total                    3,135         $   316,683,005.45         100.00%
                         =====         ==================         ======
                                                          

                                      S-49

<PAGE>

  Original Loan-to-Value Ratios -- Initial Adjustable Rate Group Mortgage Loans

     The  original  Loan-to-Value  Ratios of the Initial  Mortgage  Loans in the
Adjustable Rate Group were distributed as follows:


                   Number of Adjustable  Aggregate Adjustable  % of Aggregate
Range of               Rate Group             Rate Group       Adjustable Rate 
Original LTVs         Mortgage Loans         Loan Balance     Group Loan Balance
- -------------         --------------         ------------     ------------------

10.01% -  15.00%            4               $   293,832.78          0.09%
15.01  -  20.00             2                    79,832.99          0.03
20.01  -  25.00             9                   420,808.79          0.13
25.01  -  30.00            10                   531,981.88          0.17
30.01  -  35.00            19                 1,024,015.32          0.32
35.01  -  40.00            29                 1,608,908.25          0.51
40.01  -  45.00            26                 2,329,319.18          0.74
45.01  -  50.00            63                 5,539,764.88          1.75
50.01  -  55.00            81                 6,791,690.71          2.14
55.01  -  60.00           173                13,546,936.35          4.28
60.01  -  65.00           409                34,750,172.27         10.97
65.01  -  70.00           524                47,694,023.85         15.06
70.01  -  75.00           591                60,740,666.38         19.18
75.01  -  80.00           808                94,032,421.97         29.69
80.01  -  85.00           161                18,876,952.17          5.96
85.01  -  90.00           226                28,421,677.68          8.97
                        -----             ----------------        ------
       Total            3,135              $316,683,005.45        100.00%
                        =====              ===============        ======


                                      S-50

<PAGE>

    Cut-Off Date Coupon Rates -- Initial Adjustable Rate Group Mortgage Loans

     The Coupon Rates borne by the Notes relating to the Initial  Mortgage Loans
in the Adjustable Rate Group were distributed as follows as of the Cut-Off Date:

                                             Aggregate
                  Number of Adjustable      Adjustable         % of Aggregate
Range of              Rate  Group           Rate Group         Adjustable Rate 
Coupon Rates        Mortgage Loans         Loan Balance      Group Loan Balance
- ------------        --------------         ------------      ------------------
 5.501% -  6.000%         2              $     168,972.38           0.05%
 6.001  -  6.500          8                    936,047.23           0.30
 6.501  -  7.000         13                  2,015,143.49           0.64
 7.001  -  7.500         26                  3,360,519.07           1.06
 7.501  -  7.750         31                  3,677,170.25           1.16
 7.751  -  8.000         48                  6,667,892.83           2.11
 8.001  -  8.250         47                  4,719,823.77           1.49
 8.251  -  8.500        113                 14,386,118.12           4.54
 8.501  -  8.750        128                 16,874,717.75           5.33
 8.751  -  9.000        200                 25,933,176.22           8.19
 9.001  -  9.250        133                 16,714,090.64           5.28
 9.251  -  9.500        197                 23,252,428.75           7.34
 9.501  -  9.750        238                 27,080,320.32           8.55
 9.751  - 10.000        313                 34,014,650.73          10.74
10.001  - 10.250        187                 16,819,919.80           5.31
10.251  - 10.500        215                 21,820,163.41           6.89
10.501  - 10.750        239                 21,614,347.94           6.83
10.751  - 11.000        237                 21,329,025.92           6.74
11.001  - 11.250        128                 10,332,594.53           3.26
11.251  - 11.500        112                  9,420,084.45           2.97
11.501  - 11.750        115                  8,784,442.61           2.77
11.751  - 12.000         73                  4,676,132.32           1.48
12.001  - 12.250         51                  3,480,713.94           1.10
12.251  - 12.500         58                  3,671,910.62           1.16
12.501  - 12.750         34                  1,860,240.28           0.59
12.751  - 13.000         33                  2,576,642.32           0.81
13.001  - 13.250         16                  1,038,201.40           0.33
13.251  - 13.500         25                  2,001,824.18           0.63
13.501  - 13.750         16                    994,923.72           0.31
13.751  - 14.000         16                  1,097,035.35           0.35
14.001  - 14.250         16                    986,728.17           0.31
14.251  - 14.500         11                    693,136.09           0.22
14.501  - 14.750          6                    380,572.57           0.12
14.751  - 15.000         25                  1,548,648.04           0.49
15.001  - 15.250         12                    777,826.11           0.25
15.251  - 15.500          5                    314,654.18           0.10
15.501  - 15.750          3                    218,708.75           0.07
15.751  - 16.000          3                    312,594.81           0.10
16.001  - 16.250          1                     69,968.31           0.02
16.501  - 16.750          1                     60,894.08           0.02
                      -----             -----------------         ------
           Total      3,135               $316,683,005.45         100.00%
                      =====               ===============         ======


                                      S-51

<PAGE>

   Cut-Off Date Loan Balances -- Initial Adjustable Rate Group Mortgage Loans

     The  distribution  of the  outstanding  principal  amounts  of the  Initial
Mortgage  Loans  in the  Adjustable  Rate  Group as of the  Cut-Off  Date was as
follows:

                                                                       % of
                                  Number of        Aggregate        Aggregate
                                  Adjustable       Adjustable       Adjustable
                                  Rate Group      Rate Group        Rate Group
Range of Loan Balances          Mortgage Loans   Loan Balance      Loan Balance
- ----------------------          --------------   ------------      ------------
$  5,000.01  - $ 10,000.00              1        $     9,989.44       0.00%
  10,000.01  -   15,000.00              7             91,775.35       0.03
  15,000.01  -   20,000.00             27            502,498.46       0.16
  20,000.01  -   25,000.00             57          1,304,914.67       0.41
  25,000.01  -   30,000.00             79          2,201,351.42       0.70
  30,000.01  -   35,000.00            116          3,760,528.92       1.19
  35,000.01  -   40,000.00            111          4,219,159.32       1.33
  40,000.01  -   45,000.00            119          5,120,372.53       1.62
  45,000.01  -   50,000.00            148          7,078,289.51       2.24
  50,000.01  -   55,000.00            137          7,219,904.33       2.28
  55,000.01  -   60,000.00            170          9,860,580.96       3.11
  60,000.01  -   65,000.00            139          8,729,167.57       2.76
  65,000.01  -   70,000.00            121          8,185,664.65       2.58
  70,000.01  -   75,000.00            138         10,043,652.37       3.17
  75,000.01  -   80,000.00            138         10,725,661.35       3.39
  80,000.01  -   85,000.00            121         10,045,338.10       3.17
  85,000.01  -   90,000.00            118         10,346,796.54       3.27
  90,000.01  -   95,000.00            120         11,124,175.70       3.51
  95,000.01  -  100,000.00            112         10,975,089.13       3.47
 100,000.01  -  105,000.00            107         11,045,684.08       3.49
 105,000.01  -  110,000.00             80          8,629,562.36       2.72
 110,000.01  -  115,000.00             71          7,991,168.54       2.52
 115,000.01  -  120,000.00             83          9,793,431.61       3.09
 120,000.01  -  125,000.00             54          6,632,856.92       2.09
 125,000.01  -  130,000.00             68          8,686,130.75       2.74
 130,000.01  -  135,000.00             60          7,963,599.34       2.51
 135,000.01  -  140,000.00             55          7,603,436.43       2.40
 140,000.01  -  145,000.00             39          5,576,661.41       1.76
 145,000.01  -  150,000.00             49          7,252,734.46       2.29
 150,000.01  -  200,000.00            247         42,689,271.23      13.48
 200,000.01  -  250,000.00            116         25,820,189.60       8.15
 250,000.01  -  300,000.00             50         13,761,349.17       4.35
 300,000.01  -  350,000.00             33         10,702,653.94       3.38
 350,000.01  -  400,000.00             19          7,185,316.82       2.27
 400,000.01  -  450,000.00              7          3,034,976.26       0.96
 450,000.01  -  500,000.00             10          4,859,428.82       1.53
 500,000.01  -  550,000.00              3          1,559,649.40       0.49
 550,000.01  -  600,000.00              1            598,901.85       0.19
 650,000.01  -  700,000.00              1            666,940.46       0.21
 700,000.01  -  750,000.00              1            715,000.00       0.23
 750,000.01  and above                  2          2,369,151.68       0.75
                                    -----       ---------------     ------ 
                Total               3,135       $316,683,005.45     100.00%
                                    =====       ===============     ====== 


                                      S-52

<PAGE>

  Types of Mortgaged Properties -- Initial Adjustable Rate Group Mortgage Loans

     The  Mortgaged  Properties  securing  the  Initial  Mortgage  Loans  in the
Adjustable Rate Group as of the Cut-Off Date had the following property types:

                                                                    % of
                                               Aggregate          Aggregate
                      Number of Adjustable     Adjustable        Adjustable
                           Rate Group         Rate Group         Rate Group
Property Types           Mortgage Loans       Loan Balance      Loan Balance
- --------------           --------------       ------------      ------------
Single Family               2,732           $275,040,214.44         86.85%
Two-to-Four Family            169             15,478,156.34          4.89
Manufactured Housing            1                 68,121.19          0.02
PUD                           105             14,498,103.66          4.58
Townhouses                      3                181,289.43          0.06
Condominiums                  125             11,417,120.39          3.61
                            -----          ----------------         -----
             Total          3,135           $316,683,005.45         00.00%
                            =====           ===============         ======
                                                               
    Months Since Origination -- Initial Adjustable Rate Group Mortgage Loans

     The  distribution  of the number of months since the date of origination of
the Initial  Mortgage Loans in the Adjustable  Rate Group as of the Cut-Off Date
was as follows:

                                                                    % of    
                              Number of        Aggregate          Aggregate 
                             Adjustable        Adjustable        Adjustable 
Months Elapsed               Rate Group       Rate Group         Rate Group 
Since Origination          Mortgage Loans     Loan Balance      Loan Balance
- -----------------          --------------     ------------      ------------
           0                      50        $  4,224,700.01           1.33%
   1  -   12                   3,076         311,497,295.41          98.36
  13  -   24                       9             961,010.03           0.30
                               -----        ---------------         ------
      Total                    3,135        $316,683,005.45         100.00%
                               =====        ===============         ======

   Remaining Term to Maturity -- Initial Adjustable Rate Group Mortgage Loans

     The  distribution  of the number of months  remaining  to  maturity  of the
Initial  Mortgage Loans in the Adjustable  Rate Group as of the Cut-Off Date was
as follows:
                                                                     % of      
                               Number of        Aggregate          Aggregate   
                              Adjustable        Adjustable        Adjustable 
Months Remaining              Rate Group       Rate Group         Rate Group  
to Maturity                 Mortgage Loans     Loan Balance      Loan Balance 
- -----------                 --------------     ------------      ------------ 
156  -  68                          1        $     14,491.40        0.00%
169  -  80                         36           1,596,591.99        0.50
324  -  36                          1             134,666.48        0.04
337  -  48                          9           1,103,054.52        0.35
349  -  60                      3,088         313,834,201.06       99.10
                                -----        ---------------      ------ 
             Total              3,135        $316,683,005.45      100.00%
                                =====        ===============      ====== 


                                      S-53

<PAGE>

        Occupancy Status -- Initial Adjustable Rate Group Mortgage Loans

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

                                                                       % of     
                                 Number of        Aggregate          Aggregate  
                                Adjustable        Adjustable        Adjustable 
                                Rate Group       Rate Group         Rate Group 
Occupancy Status              Mortgage Loans     Loan Balance      Loan Balance
- ----------------              --------------     ------------      ------------
Owner Occupied                     2,791       $292,197,037.29        92.27%
Non Owner Occupied                   344         24,485,968.16         7.73
                                   -----       ---------------       ------
             Total                 3,135       $316,683,005.45       100.00%
                                   =====       ===============       =======

             Margins -- Initial Adjustable Rate Group Mortgage Loans

     The margins borne by the Notes  relating to the Initial  Mortgage  Loans in
the Adjustable Rate Group as of the Cut-Off Date was as follows:

                                                                    % of     
                              Number of        Aggregate          Aggregate  
                             Adjustable        Adjustable        Adjustable 
                             Rate Group       Rate Group         Rate Group 
     Margins                Mortgage Loans     Loan Balance      Loan Balance
     -------                --------------     ------------      ------------
4.001%  -   4.500%                 87       $ 8,697,448.20          2.75%
4.501   -   5.000                 438        46,971,566.10         14.83
5.001   -   5.500                 860        95,792,600.87         30.25
5.501   -   6.000                 594        61,830,615.47         19.52
6.001   -   6.500                 500        49,614,022.83         15.67
6.501   -   7.000                 299        26,894,223.30          8.49
7.001   -   7.500                 192        15,005,093.37          4.74
7.501   -   8.000                 108         7,017,659.27          2.22
8.001   -   8.500                  38         3,003,818.26          0.95
8.501   -   9.000                  12         1,064,842.92          0.34
9.001   -   9.500                   4           561,842.04          0.18
9.501   -  10.000                   3           229,272.82          0.07
                                -----       ---------------       ------
               Total            3,135       $316,683,005.45       100.00%
                                =====       ===============       ====== 


                                      S-54

<PAGE>





            The maximum  Coupon Rates borne by the Notes relating to the Initial
Mortgage  Loans  in the  Adjustable  Rate  Group as of the  Cut-Off  Date was as
follows:

                                                                     % of     
                               Number of        Aggregate          Aggregate  
                              Adjustable        Adjustable        Adjustable  
Maximum                       Rate Group       Rate Group         Rate Group  
Coupon Rates                 Mortgage Loans     Loan Balance      Loan Balance
- ------------                 --------------     ------------      ------------
10.501% -  11.000%                    1      $     96,327.58         0.03%
11.501  -  12.000                     1            45,850.89         0.01
12.001  -  12.500                     6           666,283.86         0.21
12.501  -  13.000                    12         1,862,491.51         0.59
13.001  -  13.500                    27         3,371,526.75         1.06
13.501  -  14.000                    65         8,734,736.38         2.76
14.001  -  14.500                   124        13,883,954.71         4.38
14.501  -  15.000                   237        30,246,114.46         9.55
15.001  -  15.500                   284        35,440,127.79        11.19
15.501  -  16.000                   456        52,403,553.80        16.55
16.001  -  16.500                   364        39,311,674.94        12.41
16.501  -  17.000                   486        47,218,263.83        14.91
17.001  -  17.500                   300        26,491,183.13         8.37
17.501  -  18.000                   260        21,584,204.51         6.82
18.001  -  18.500                   151        10,639,228.61         3.36
18.501  -  19.000                   123         8,294,625.28         2.62
19.001  -  19.500                    57         3,887,303.59         1.23
19.501  -  20.000                    47         3,178,857.47         1.00
20.001  -  20.500                    38         2,616,992.36         0.83
20.501  -  21.000                    20         1,601,854.37         0.51
21.001  -  21.500                    25         1,646,650.47         0.52
21.501  -  22.000                    28         1,800,062.35         0.57
22.001  -  22.500                    15           998,970.86         0.32
22.501  -  23.000                     6           531,303.56         0.17
23.001  -  23.500                     1            69,968.31         0.02
23.501  -  24.000                     1            60,894.08         0.02
                                  -----      ---------------       ------
        Total                     3,135      $316,683,005.45       100.00%
                                  =====      ===============       ======


                                      S-55

<PAGE>

    Next Rate Adjustment Date -- Initial Adjustable Rate Group Mortgage Loans

     Next rate  adjustment  date for each of the Notes  relating  to the Initial
Mortgage  Loans  in the  Adjustable  Rate  Group as of the  Cut-Off  Date was as
follows:

                                                                       % of     
                                 Number of        Aggregate          Aggregate  
                                Adjustable        Adjustable        Adjustable
    Date of Next                Rate Group       Rate Group         Rate Group
Rate Adjustment Date           Mortgage Loans     Loan Balance      Loan Balance
- --------------------           --------------     ------------      ------------
July 1, 1997                        218        $ 26,245,819.81          8.29%
August 1, 1997                       71           8,596,894.77          2.71
September 1, 1997                   215          23,779,914.54          7.51
October 1, 1997                     135          15,389,079.54          4.86
November 1, 1997                    134          14,185,552.30          4.48
December 1, 1997                     69           8,310,743.02          2.62
August 1, 1998                        2             514,502.11          0.16
October 1, 1998                       4             350,873.49          0.11
November 1, 1998                      7             628,274.64          0.20
December, 1, 1998                    22           1,828,921.83          0.58
January 1, 1999                      94          11,633,398.05          3.67
February 1, 1999                    127          13,530,897.90          4.27
March 1, 1999                       556          55,739,041.69         17.60
April 1, 1999                       624          60,721,875.52         19.17
May 1, 1999                         385          34,860,695.98         11.01
June 1, 1999                         37           2,319,760.01          0.73
August 1, 1999                        1              67,249.15          0.02
November 1, 1999                      1             107,115.43          0.03
December 1, 1999                     13           1,152,520.83          0.36
January 1, 2000                     177          15,953,923.66          5.04
February 1, 2000                     35           3,727,397.79          1.18
March 1, 2000                       136          11,248,192.97          3.55
April 1, 2000                        47           3,698,441.40          1.17
May 1, 2000                          23           1,834,919.02          0.58
June 1, 2000                          2             257,000.00          0.08
                                  -----        ---------------        ------
Total                             3,135        $316,683,005.45        100.00%
                                  =====        ===============        ====== 

Conveyance of Subsequent Mortgage Loans

     The  Pooling  and  Servicing   Agreement   permits  the  Trust  to  acquire
approximately  $55,500,000  and  $90,300,000 in aggregate  principal  balance of
Subsequent  Mortgage  Loans  for  addition  to the  Fixed  Rate  Group  and  the
Adjustable   Rate   Group,    respectively.    Accordingly,    the   statistical
characteristics of the Mortgage Loan Pool and each Mortgage Loan 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:
(i) the ratings on the Offered  Certificates  shall not have been  downgraded by
any Rating Agency; (ii) such Subsequent Mortgage Loan may not be 30 or more days
contractually  delinquent as of the related  Subsequent  Cut-Off Date; (iii) the
remaining term to maturity of such  Subsequent  Mortgage Loan may not exceed 360
months; and (iv) following the purchase of all of the Subsequent  Mortgage Loans
by the  Trust,  the  Subsequent  Mortgage  Loans,  as a whole,  (a) will  have a
weighted  average  Loan-to-Value  Ratio of not more than 72% for the Fixed  Rate
Group and 74% for the Adjustable  Rate Group;  (b) will have a weighted  average
gross margin for each  Mortgage Loan Group that is not more than 25 basis points
less than the weighted  average  gross margin for such Mortgage Loan Group as of
the Cut-Off  Date;  (c) will have no more than 12% in the case of the Fixed Rate
Group  and 15% in the  case of the  Adjustable  Rate  Group  of such  Subsequent
Mortgage Loans with Loan-to-Value Ratios in excess of 80%; (d) will have no more
than  70% in the  case  of the  Fixed  Rate  Group  and  50% in the  case of the
Adjustable  Rate  Group  with  cash  out  refinancings;  (e) in the  case of the
Adjustable  Rate Group only,  will not be  comprised of more than 70% 2/28 Loans
and 3/27 Loans; (f) will have weighted average PAG codes of less than 2.5 in the
case of the Fixed Rate

                                           
                                      S-56

<PAGE>

Group and less than 2.7 in the case of the Adjustable Rate Group;  (g) will have
Mortgage  Loans that are not more than 16%, in the case of the Fixed Rate Group,
and 19% in the case of the Adjustable Rate Group,  that are in PAG IV and PAG V;
and (h) will  have no more  than  10.5% of the  Fixed  Rate  Group and 8% of the
Adjustable Rate Group that are non-owner occupied properties.

                       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 Offered  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 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 the Fixed Rate
Group  (other than the 5/25 Loans) 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 the  Adjustable  Rate  Group  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 3/27 Loans may differ from
that of the other Mortgage Loans in the Adjustable Rate Group and the prepayment
behavior of the 5/25 Loans may differ from that of the other  Mortgage  Loans in
the Fixed Rate  Group.  As a 2/28 Loan,  3/27 Loan or 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 the Adjustable Rate Group may differ from that on the Mortgage Loans in
the Fixed Rate Group because the amount of the monthly  payments on the Mortgage
Loans in the Adjustable  Rate Group are subject to adjustment on each adjustment
date.

     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  Adjustable  Rate  Group  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 Offered Certificates, the overcollateralization  provisions of
the  Trust  result  in an  additional  reduction  of the  Certificate  Principal
Balances of the related Class A Certificates relative to the amortization of the
related Mortgage Loans in the early months of the  transaction.  The accelerated
amortization  is  achieved by the  application  of the  related  Monthly  Excess
Interest Amount


                                      S-57

<PAGE>

to the payment of the  Certificate  Principal  Balance of the related Classes of
the Offered Certificates.  This creates overcollateralization which results from
the  excess of the  aggregate  Loan  Balances  of the  Mortgage  Loans  over the
Aggregate Certificate Principal Balance. Once the Targeted Overcollateralization
Amount is reached,  the application of the Monthly Excess Interest Amount to pay
down    principal    will   cease,    unless    necessary    to   maintain   the
Overcollateralization Amount at the Targeted Overcollateralization Amount.

     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  Certificate
Principal Balance of one or more Classes of the Fixed Rate Group 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.

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 either
the Fixed Rate Group or the Adjustable Rate Group then the related  Class(es) of
Certificates  then  entitled to receive  payments of  principal  will  receive a
partial  prepayment  on the  Pre-Funding  Payment Date 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 Certificates on or before the Pre-Funding Payment Date.

Prepayment and Yield Scenarios for Offered Certificates

     As indicated  above,  if purchased at other than par, the yield to maturity
on an  Offered  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  an
Offered  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 an Offered 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  Offered
Certificates  is set forth in the  Summary  of Terms  hereof.  For the Class A-1
through Class A-6  Certificates,  such dates are the dates on which the Original
Certificate  Principal  Balance set forth in the Summary of Terms hereof for the
related Class of Offered  Certificates would be reduced to zero assuming,  among
other things,  that no Prepayments are received on the Mortgage  Loans,  that no
Monthly  Excess  Interest  Amount will be used to make  accelerated  payments of
principal to holders of the related Class A Certificates, that scheduled monthly
payments of principal and interest on the Mortgage Loans are timely received and
that the Auction  Sale with  respect to the related  Mortgage  Loan Group is not
completed.  The Final  Scheduled  Payment  Date for the Class A-7  Certificates,
Class A-8 Certificates, Class A-9 Certificates and each Class of the Subordinate
Certificates  will be the  Payment  Date in June 2027 which is the date on which
the Owners of the Class R  Certificates  are  required to purchase  all Mortgage
Loans  remaining  in the Trust and thereby  terminate  the Trust.  The  weighted
average life of each Class of the Offered  Certificates  is likely to be shorter
than would be the case if payments actually made on the Mortgage Loans conformed
to the  foregoing  assumptions,  and the final Payment Date with respect to each
Class of the Offered  Certificates  could occur  significantly  earlier than the
related  Final  Scheduled  Payment  Date because (i)  Prepayments  are likely to
occur,  (ii)  Monthly  Excess  Interest  Amounts  are  likely to be used to make
accelerated   payments  of  principal   to  holders  of  the  related   Class  A
Certificates,  (iii)  the  Owners  of the  Class  R  Certificates  may  cause  a
termination of the Classes of Certificates relates to a Mortgage Loan Group when
the outstanding  Certificate  Principal  Balance of the Certificates  related to
such Mortgage Loan Group is less than 10% of the Original Certificate  Principal
Balance of the  Certificates  related to such  Mortgage  Loan Group and (iv) the
Servicers may each purchase all Mortgage  Loans  serviced by them and either one
or more of the Servicers may purchase all of the Mortgage Loans, thereby causing
a termination of the Trust, when the outstanding Aggregate Certificate Principal
Balance is less than 5% of the original Aggregate Certificate Principal Balance.


                                      S-58

<PAGE>

     "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  Offered  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 Adjustable Rate Group 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 of each Class of
the Adjustable Rate Group  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  of  each  Class  of  the  Adjustable  Rate  Group
Certificates  may be calculated by reference to the Coupon Rates on the Mortgage
Loans in the  Adjustable  Rate Group.  Although the Coupon Rates on the Mortgage
Loans in the Adjustable  Rate Group are subject to adjustment,  the Coupon Rates
adjust  less  frequently  than  the  Pass-Through  Rate  of  each  Class  of the
Adjustable Rate Group Certificates which adjust 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 Adjustable Rate
Group Certificates.

     Certain of the Mortgage Loans in the Adjustable  Rate Group,  including the
2/28 Loans and the 3/27 Loans,  were  originated  with initial Coupon Rates that
were based on  competitive  conditions.  As a result,  the Coupon  Rates on such
Mortgage Loans in the  Adjustable  Rate Group are more likely to adjust on their
first,  and possibly  subsequent  adjustment dates subject to the effects of the
applicable  periodic rate cap and lifetime cap. Because the Pass-Through Rate of
each  Class  of  the  Adjustable  Rate  Group  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 the  Adjustable  Rate Group
may limit changes in the Pass-Through  Rate of each Class of the Adjustable Rate
Group  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  3/27  Loans  will  not  adjust  until
approximately the date on which the 36th 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 the Adjustable  Rate Group. If the Mortgage Loans
in the  Adjustable  Rate Group bearing  higher Coupon Rates were to prepay,  the
weighted average Coupon Rate of the Mortgage Loans in the Adjustable Rate Group,
and  consequently  the Adjustable Rate Group Available Funds Cap, would be lower
than otherwise would be the case.

     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment model or standard.  The model used in this Prospectus Supplement with
respect  to  the  Fixed  Rate  Group  is  the  Home  Equity  Prepayment  ("HEP")
assumption.  HEP assumes that a pool of loans  prepays in the first month of the
life of such loan at a  constant  prepayment  rate that  corresponds  in CPR (as
defined  below) to  one-tenth  the  given HEP  percentage  and  increases  by an
additional  one-tenth  each month  thereafter  until the tenth  month,  where it
remains  at a CPR  equal to the  given HEP  percentage.  The model  used in this
Prospectus  Supplement with respect to the Adjustable Rate Group is the Constant
Prepayment Rate ("CPR") assumption.  The CPR represents an assumed constant rate
of  prepayment  each month , expressed  as an annual rate,  relative to the then
outstanding  principal  balance on a pool of new mortgage  loans for the life of
such Mortgage  Loans.  Neither model purports 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 Offered 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 HEP or CPR 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 Offered  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  Offered
Certificates set forth in the tables. In addition,


                                      S-59

<PAGE>

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
tables  below,  (ii) the Closing  Date for the  Certificates  occurs on June 12,
1997,  (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 July 1997 in accordance with the priorities described herein, (iv)
prepayments   include   30   day's   interest   thereon,    (v)   the   Targeted
Overcollateralization  Amount for each  Mortgage  Loan Group is set initially as
specified  herein and thereafter  decreases in accordance with the provisions of
the Pooling and Servicing Agreement,  without regard to any delinquency and loss
triggers,  (vi) no Auction  Sale or Servicer  CleanUp  Call occurs for the Fixed
Rate  Group and an  Auction  Sale  occurs on the  Auction  Sale Bid Date for the
Adjustable Rate Group, (vii) the Pre-Funded Amount is used to acquire Subsequent
Mortgage Loans on August 1, 1997 and prior to such dates, the Pre-Funded  Amount
accrues  interest at a rate equal to the Net Coupon Rate set forth in the tables
below,  (viii) the Coupon Rate for each  Mortgage  Loan in the  Adjustable  Rate
Group and the Fixed Rate  Group,  if  applicable,  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 6.00%
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)), (ix) One-Month LIBOR remains constant at a
rate of 5.6875% per annum,  (x) all Mortgage  Loans pay on their  respective due
dates in accordance with their respective terms and (xi) the Initial Certificate
Principal  Balance and Pass-Through Rate of each Class of Certificates is as set
forth and under "Summary of Terms -- Certificates Offered" herein.


                                      S-60

<PAGE>

                     Initial Fixed Rate Group Mortgage Loans

<TABLE>
<CAPTION>

                                                                                    Rate        Remaining    Original     Remaining
                     Gross      Net                                      Months    Change     Amortization     Term         Term
                     Coupon   Coupon    Gross      Net       Periodic   to Next   Frequency       Term      to Maturity  to Maturity
Principal Balance     Rate     Rate     Margin   Life Cap    Rate Cap    Reset   (in months)  (in months)   (in months)  (in months)
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>                <C>       <C>       <C>       <C>         <C>         <C>       <C>           <C>          <C>           <C>
  $9,337,248.78      9.746%    9.246%   6.274%    16.022%     4.352%       57        6            357          360           357
  11,393,855.12     11.470    10.970     n/a       n/a         n/a        n/a       n/a           356          180           176
  32,264,395.97     10.197     9.697     n/a       n/a         n/a        n/a       n/a           175          178           175
   4,662,896.48     10.300     9.800     n/a       n/a         n/a        n/a       n/a           237          240           237
 219,818,020.29     10.301     9.801     n/a       n/a         n/a        n/a       n/a           357          360           357
                                                                                                 
</TABLE>

                   Subsequent Fixed Rate Group Mortgage Loans

<TABLE>
<CAPTION>
                                                                                                                            
                        Gross Coupon      Net Coupon                                                        Months to Next  
Principal Balance           Rate             Rate       Gross Margin    Net Life Cap   Periodic Rate Cap        Reset       
- ----------------------------------------------------------------------------------------------------------------------------
<S>                        <C>             <C>            <C>            <C>                <C>                 <C>        
$12,215,188.33             10.507%         10.007%          n/a            n/a               n/a                n/a         
 41,642,687.53             10.301           9.801           n/a            n/a               n/a                n/a         
  1,665,707.50              9.746           9.246         6.274%         16.022%            4.352%               57         
                                                    
<CAPTION>

                                                                                      Remaining                         
                                               Remaining        Original Term to       Term to                         
                          Rate Change      Amortization Term        Maturity          Maturity       Assumed Delivery  
Principal Balance          Frequency          (in months)         (in months)        (in months)           Date        
- --------------------------------------------------------------------------------------------------------------------- 
<S>                           <C>                 <C>                  <C>               <C>          <C>        
$12,215,188.33                n/a                 182                  185               182          August 1, 1997    
 41,642,687.53                n/a                 357                  360               357          August 1, 1997    
  1,665,707.50                 6                  357                  360               357          August 1, 1997  

</TABLE>


                                      S-61

<PAGE>

                  Initial Adjustable Rate Group Mortgage Loans

<TABLE>
<CAPTION>
                                                                                                                            
                                                                                                               Subsequent   
                                                                                          Initial Periodic      Periodic    
Principal Balance   Gross Coupon Rate   Net Coupon Rate   Gross Margin    Net Life Cap         Rate Cap         Rate Cap    
- --------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                <C>             <C>             <C>                <C>               <C>        
$26,245,819.81            9.188%             8.688%          5.852%          14.855%            1.075%            1.025%     
  8,596,894.77            9.444              8.944           5.802           15.005             1.008             1.008      
 23,779,914.54            9.293              8.793           5.783           14.858             1.009             1.003      
 15,389,079.54            9.140              8.640           5.803           14.925             1.024             1.017      
 14,185,552.30            9.981              9.481           6.174           16.334             1.151             1.015      
  8,310,743.02            9.757              9.257           6.080           15.611             1.201             1.102      
  3,322,572.07           10.689             10.189           6.411           16.820             1.828             1.415      
 11,633,398.05            9.606              9.106           5.848           15.856             2.855             2.098      
 13,530,897.90           10.128              9.628           5.865           16.146             2.839             1.604      
 55,739,041.69           10.034              9.534           5.571           15.630             3.109             1.040      
 60,721,875.52           10.154              9.654           5.842           15.974             4.090             1.026      
 34,860,695.98           10.838             10.338           6.201           17.337             6.979             1.000      
  2,319,760.01           11.098             10.598           6.357           17.598             7.000             1.000      
  1,326,885.41           11.072             10.572           5.507           16.572             6.000             1.000      
 15,953,923.66           10.499              9.999           5.459           16.003             5.977             1.000      
  3,727,397.79           10.223              9.723           5.420           15.752             5.845             1.000      
 11,248,192.97           10.533             10.033           5.494           16.064             5.996             1.000      
  3,698,441.40           10.503             10.003           5.638           16.328             5.834             1.000      
  2,091,919.02           10.892             10.392           6.227           17.392             7.000             1.000      
                                                                                             
</TABLE>

                                      Rate               
                                     Change      Original Term    Remaining Term
                      Months to     Frequency     to Maturity       to Maturity 
Principal Balance     Next Reset   (in months)    (in months)       (in months) 
- --------------------------------------------------------------------------------
$26,245,819.81            1             6             359               354     
  8,596,894.77            2             6             359               354     
 23,779,914.54            3             6             360               356     
 15,389,079.54            4             6             360               357     
 14,185,552.30            5             6             358               356     
  8,310,743.02            6             6             360               355     
  3,322,572.07           17             6             360               353     
 11,633,398.05           19             6             360               355     
 13,530,897.90           20             6             360               356     
 55,739,041.69           21             6             359               356     
 60,721,875.52           22             6             359               357     
 34,860,695.98           23             6             359               358     
  2,319,760.01           24             6             360               360     
  1,326,885.41           30             6             360               354     
 15,953,923.66           31             6             360               355     
  3,727,397.79           32             6             359               355     
 11,248,192.97           33             6             355               352     
  3,698,441.40           34             6             357               355     
  2,091,919.02           35             6             356               355     

                 Subsequent Adjustable Rate Group Mortgage Loans

<TABLE>
<CAPTION>

                                                                                                                                 
                                                                                                      Subsequent    Months to    
                    Gross Coupon                                                  Initial Periodic  Periodic Rate     Next       
Principal Balance       Rate       Net Coupon Rate   Gross Margin   Net Life Cap      Rate Cap           Cap          Reset      
- --------------------------------------------------------------------------------------------------- --------------------------
<S>                     <C>             <C>             <C>           <C>              <C>              <C>            <C>      
  $22,579,248.66        9.395%          8.895%          5.890%        15.163%          1.067%           1.022%          3        
   67,737,745.89       10.233           9.733           5.847         16.171           4.167            1.143          21        

</TABLE>
                                           
                                                      Remaining             
                    Rate Change   Original Term to     Term to        Assumed
                     Frequency        Maturity         Maturity      Delivery  
Principal Balance   (in months)     (in months)      (in months)       Date     
- --------------------------------------------------------------------------------
  $22,579,248.66         6              359              355      August 1, 1997
   67,737,745.89         6              359              357      August 1, 1997
                                                                     

                                      S-62

<PAGE>

The following tables set forth the percentages of the initial  principal balance
of the Offered  Certificates  that would be outstanding  after each of the dates
shown, assuming (1) for the Fixed Rate Group Certificates,  the Fixed Rate Group
Mortgage Loans prepay  according to the indicated  percentages of HEP under each
Fixed Rate Group  Certificate below and the Adjustable Rate Group Mortgage Loans
prepay at 28% CPR and (2) for the Adjustable Rate Group Certificates,  the Fixed
Rate  Group  Mortgage  Loans  prepay at 22% HEP and the  Adjustable  Rate  Group
Mortgage Loans prepay  according to the indicated  percentages of CPR under each
Adjustable  Rate Group  Certificate  below  except that under the 0% HEP for all
Certificates, the Mortgage Loans in both Mortgage Loan Groups prepay at 0% HEP.

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>

                                                   Class A-1                                              Class A-2
Payment Date                     0%    18%    20%    22%    24%    26%    28%           0%    18%    20%    22%    24%    26%    28%
                               ---    ---    ---    ---    ---    ---    ---          ---    ---    ---    ---    ---    ---    ---
<S>                            <C>    <C>    <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    100    100
June 25, 1998                   75      0      0      0      0      0      0          100     76     64     52     40     28     16
June 25, 1999                   69      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2000                   61      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2001                   53      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2002                   45      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2003                   36      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2004                   26      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2005                   17      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2006                    8      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2007                    0      0      0      0      0      0      0           97      0      0      0      0      0      0
June 25, 2008                    0      0      0      0      0      0      0           83      0      0      0      0      0      0
June 25, 2009                    0      0      0      0      0      0      0           68      0      0      0      0      0      0
June 25, 2010                    0      0      0      0      0      0      0           51      0      0      0      0      0      0
June 25, 2011                    0      0      0      0      0      0      0           31      0      0      0      0      0      0
June 25, 2012                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2013                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2014                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2015                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2016                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2017                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2018                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2019                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2020                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2021                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2022                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2023                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2024                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2025                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2026                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2027                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2028                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
                                                                                    
Weighted Avg Life(1)           4.5    0.6    0.5    0.5    0.5    0.5    0.4         12.9    1.3    1.2    1.1    1.0    1.0    0.9
                                                                              
</TABLE>

<TABLE>
<CAPTION>
                                                   Class A-3                                            Class A-4
Payment Date                     0%    18%    20%    22%    24%    26%    28%           0%    18%    20%    22%    24%    26%    28%
                               ---    ---    ---    ---    ---    ---    ---          ---    ---    ---    ---    ---    ---    ---
<S>                            <C>    <C>    <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    100    100
June 25, 1998                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 1999                  100     71     57     43     29     15      2          100    100    100    100    100    100    100
June 25, 2000                  100      8      0      0      0      0      0          100    100     74     32      0      0      0
June 25, 2001                  100      0      0      0      0      0      0          100     20      0      0      0      0      0
June 25, 2002                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2003                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2004                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2005                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2006                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2007                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2008                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2009                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2010                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2011                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2012                   96      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2013                   86      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2014                   76      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2015                   65      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2016                   52      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2017                   38      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2018                   23      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2019                    9      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2020                    0      0      0      0      0      0      0           90      0      0      0      0      0      0
June 25, 2021                    0      0      0      0      0      0      0           53      0      0      0      0      0      0
June 25, 2022                    0      0      0      0      0      0      0           12      0      0      0      0      0      0
June 25, 2023                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2024                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2025                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2026                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2027                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2028                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
                                                                                    
Weighted Avg Life(1)          19.0    2.4    2.2    2.0    1.8    1.7    1.6         24.1    3.7    3.3    3.0    2.7    2.5    2.3

</TABLE>
                                                                           
- ----------
(1)  The weighted average life of the Offered  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  Offered
     Certificate Principal Balance for such Class of Offered Certificate.


                                      S-63

<PAGE>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
<TABLE>
<CAPTION>

                                                               Class A-5                                 Class A-6
Payment Date                     0%    18%    20%    22%    24%    26%    28%           0%    18%    20%    22%    24%    26%    28%
                               ---    ---    ---    ---    ---    ---    ---          ---    ---    ---    ---    ---    ---    ---
<S>                            <C>    <C>    <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    100    100
June 25, 1998                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 1999                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 2000                  100    100    100    100     89     39      0          100    100    100    100    100    100     87
June 25, 2001                  100    100     83     42      3      0      0          100    100    100    100    100     53      5
June 25, 2002                  100     44      0      0      0      0      0          100    100    100     45      0      0      0
June 25, 2003                  100      0      0      0      0      0      0          100     78     21      0      0      0      0
June 25, 2004                  100      0      0      0      0      0      0          100     14      0      0      0      0      0
June 25, 2005                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2006                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2007                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2008                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2009                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2010                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2011                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2012                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2013                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2014                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2015                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2016                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2017                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2018                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2019                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2020                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2021                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2022                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2023                   55      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2024                    0      0      0      0      0      0      0           83      0      0      0      0      0      0
June 25, 2025                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2026                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2027                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2028                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
                                                                                    
Weighted Avg Life(1)          26.2    5.0    4.5    4.0    3.6    3.2    2.8         27.4    6.6    5.7    5.1    4.5    4.1    3.7
                                                                               
</TABLE>

<TABLE>
<CAPTION>

                                                    Class A-7                                           Class A-8
Payment Date                     0%    18%    20%    22%    24%    26%    28%           0%    18%    20%    22%    24%    26%    28%
                               ---    ---    ---    ---    ---    ---    ---          ---    ---    ---    ---    ---    ---    ---
<S>                            <C>    <C>    <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    100    100
June 25, 1998                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 1999                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 2000                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 2001                  100    100    100    100    100    100    100           99     89     89     89     90     90     91
June 25, 2002                  100    100    100    100     97     79     62           99     81     80     80     79     79     78
June 25, 2003                  100    100    100     88     70     54     41           97     68     66     64     63     61     59
June 25, 2004                  100    100     85     67     52     40     29           95     55     52     49     47     44     42
June 25, 2005                  100     98     79     64     51     39     29           89     28     25     22     20     19     19
June 25, 2006                  100     85     68     54     43     34     26           82     14     12     10      8      7      6
June 25, 2007                  100     71     56     44     34     26     20           74      7      5      4      3      3      2
June 25, 2008                  100     58     45     34     26     19     14           67      4      3      2      1      1      1
June 25, 2009                  100     47     35     26     19     14     10           59      2      1      1      0      0      0
June 25, 2010                  100     38     27     20     14     10      6           51      1      1      0      0      0      0
June 25, 2011                  100     30     21     15     10      6      3           43      0      0      0      0      0      0
June 25, 2012                  100     22     16     11      6      3      0           31      0      0      0      0      0      0
June 25, 2013                  100     18     12      7      3      1      0           27      0      0      0      0      0      0
June 25, 2014                  100     14      9      4      1      0      0           23      0      0      0      0      0      0
June 25, 2015                  100     11      6      2      0      0      0           20      0      0      0      0      0      0
June 25, 2016                  100      8      3      0      0      0      0           16      0      0      0      0      0      0
June 25, 2017                  100      5      1      0      0      0      0           13      0      0      0      0      0      0
June 25, 2018                  100      3      0      0      0      0      0           10      0      0      0      0      0      0
June 25, 2019                  100      1      0      0      0      0      0            7      0      0      0      0      0      0
June 25, 2020                  100      0      0      0      0      0      0            6      0      0      0      0      0      0
June 25, 2021                  100      0      0      0      0      0      0            4      0      0      0      0      0      0
June 25, 2022                  100      0      0      0      0      0      0            3      0      0      0      0      0      0
June 25, 2023                  100      0      0      0      0      0      0            1      0      0      0      0      0      0
June 25, 2024                  100      0      0      0      0      0      0            1      0      0      0      0      0      0
June 25, 2025                   90      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2026                   41      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2027                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2028                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
                                                                                    
Weighted Avg Life(1)          28.9   12.7   11.2   10.0    8.9    7.9    7.0         13.7    7.0    6.9    6.8    6.7    6.6    6.6

</TABLE>

- ----------             
(1)  The weighted average life of the Offered  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  Offered
     Certificate Principal Balance for such Class of Offered Certificate.


                                      S-64

<PAGE>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>

                                                  Class A-9                                              Class M-1F
Payment Date                    0%    22%    25%    28%    30%    35%    40%            0%    18%    20%    22%    24%    26%    28%
                              ---    ---    ---    ---    ---    ---    ---           ---    ---    ---    ---    ---    ---    ---
<S>                           <C>    <C>    <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    100    100
June 25, 1998                  95     70     66     63     61     55     49           100    100    100    100    100    100    100
June 25, 1999                  94     48     42     37     34     26     18           100    100    100    100    100    100    100
June 25, 2000                  94     31     25     19     15      7      0           100    100    100    100    100    100    100
June 25, 2001                  93     25     22     18     15      7      0           100     90     82     75     68     61     55
June 25, 2002                  92     20     16     13     11      7      0           100     73     65     58     51     45     39
June 25, 2003                  91     15     12      9      8      0      0           100     59     51     44     38     33     28
June 25, 2004                  90     12      9      0      0      0      0           100     48     40     34     28     24     20
June 25, 2005                  89      9      0      0      0      0      0           100     38     32     26     21     17     14
June 25, 2006                  88      0      0      0      0      0      0           100     31     25     20     16     12     10
June 25, 2007                  87      0      0      0      0      0      0           100     24     19     15     12      9      7
June 25, 2008                  85      0      0      0      0      0      0           100     20     15     11      9      6      5
June 25, 2009                  83      0      0      0      0      0      0           100     15     12      9      6      5      0
June 25, 2010                  81      0      0      0      0      0      0           100     12      9      6      5      0      0
June 25, 2011                  79      0      0      0      0      0      0           100     10      7      5      0      0      0
June 25, 2012                  77      0      0      0      0      0      0           100      7      5      1      0      0      0
June 25, 2013                  74      0      0      0      0      0      0           100      6      2      0      0      0      0
June 25, 2014                  71      0      0      0      0      0      0           100      5      0      0      0      0      0
June 25, 2015                  67      0      0      0      0      0      0           100      1      0      0      0      0      0
June 25, 2016                  63      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2017                  59      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2018                  54      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2019                  48      0      0      0      0      0      0            95      0      0      0      0      0      0
June 25, 2020                  42      0      0      0      0      0      0            86      0      0      0      0      0      0
June 25, 2021                  35      0      0      0      0      0      0            77      0      0      0      0      0      0
June 25, 2022                  30      0      0      0      0      0      0            67      0      0      0      0      0      0
June 25, 2023                  25      0      0      0      0      0      0            55      0      0      0      0      0      0
June 25, 2024                  19      0      0      0      0      0      0            43      0      0      0      0      0      0
June 25, 2025                  13      0      0      0      0      0      0            29      0      0      0      0      0      0
June 25, 2026                   0      0      0      0      0      0      0            13      0      0      0      0      0      0
June 25, 2027                   0      0      0      0      0      0      0             0      0      0      0      0      0      0
June 25, 2028                   0      0      0      0      0      0      0             0      0      0      0      0      0      0
                                                                                    
Weighted Avg Life(1)         19.8    2.9    2.5    2.2    2.0    1.5    1.2          26.2    8.0    7.2    6.6    6.1    5.6    5.3
</TABLE>

<TABLE>
<CAPTION>

                                                  Class M-1A                                            Class M-2F
Payment Date                    0%    22%    25%    28%    30%    35%    40%            0%    18%    20%    22%    24%    26%    28%
                              ---    ---    ---    ---    ---    ---    ---           ---    ---    ---    ---    ---    ---    ---
<S>                           <C>    <C>    <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    100    100
June 25, 1998                 100    100    100    100    100    100    100           100    100    100    100    100    100    100
June 25, 1999                 100    100    100    100    100    100    100           100    100    100    100    100    100    100
June 25, 2000                 100    100    100    100    100    100    100           100    100    100    100    100    100    100
June 25, 2001                 100     73     63     53     61    100    100           100     90     82     75     68     61     55
June 25, 2002                 100     57     47     38     33     32      0           100     73     65     58     51     45     39
June 25, 2003                 100     44     35     27     23      0      0           100     59     51     44     38     33     28
June 25, 2004                 100     34     26      0      0      0      0           100     48     40     34     28     24     20
June 25, 2005                 100     26      0      0      0      0      0           100     38     32     26     21     17     14
June 25, 2006                 100      0      0      0      0      0      0           100     31     25     20     16     12     10
June 25, 2007                 100      0      0      0      0      0      0           100     24     19     15     12      9      5
June 25, 2008                 100      0      0      0      0      0      0           100     20     15     11      9      4      1
June 25, 2009                 100      0      0      0      0      0      0           100     15     12      9      4      1      0
June 25, 2010                 100      0      0      0      0      0      0           100     12      9      4      1      0      0
June 25, 2011                 100      0      0      0      0      0      0           100     10      5      1      0      0      0
June 25, 2012                 100      0      0      0      0      0      0           100      6      1      0      0      0      0
June 25, 2013                 100      0      0      0      0      0      0           100      3      0      0      0      0      0
June 25, 2014                 100      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2015                 100      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2016                 100      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2017                 100      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2018                 100      0      0      0      0      0      0           100      0      0      0      0      0      0
June 25, 2019                 100      0      0      0      0      0      0            95      0      0      0      0      0      0
June 25, 2020                 100      0      0      0      0      0      0            86      0      0      0      0      0      0
June 25, 2021                 100      0      0      0      0      0      0            77      0      0      0      0      0      0
June 25, 2022                  88      0      0      0      0      0      0            67      0      0      0      0      0      0
June 25, 2023                  73      0      0      0      0      0      0            55      0      0      0      0      0      0
June 25, 2024                  56      0      0      0      0      0      0            43      0      0      0      0      0      0
June 25, 2025                  37      0      0      0      0      0      0            29      0      0      0      0      0      0
June 25, 2026                   0      0      0      0      0      0      0            13      0      0      0      0      0      0
June 25, 2027                   0      0      0      0      0      0      0             0      0      0      0      0      0      0
June 25, 2028                   0      0      0      0      0      0      0             0      0      0      0      0      0      0
                                                                                    
Weighted Avg Life(1)         27.2    5.9    5.3    4.9    4.7    4.8    4.5          26.2    7.9    7.1    6.5    6.0    5.6    5.2
</TABLE>
                                                                        
- ----------
(1)  The weighted average life of the Offered  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  Offered
     Certificate Principal Balance for such Class of Offered Certificate.


                                      S-65

<PAGE>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>

                                                   Class M-2A                                           Class B-1F
Payment Date                     0%    22%    25%    28%    30%    35%    40%           0%    18%    20%    22%    24%    26%    28%
                               ---    ---    ---    ---    ---    ---    ---          ---    ---    ---    ---    ---    ---    ---
<S>                            <C>    <C>    <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    100    100
June 25, 1998                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 1999                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 2000                  100    100    100    100    100    100    100          100    100    100    100    100    100    100
June 25, 2001                  100     73     63     53     48     37     68          100     90     82     75     68     61     55
June 25, 2002                  100     57     47     38     33     23      0          100     73     65     58     51     45     39
June 25, 2003                  100     44     35     27     23      0      0          100     59     51     44     38     33     28
June 25, 2004                  100     34     26      0      0      0      0          100     48     40     34     28     24     20
June 25, 2005                  100     26      0      0      0      0      0          100     38     32     26     21     16     10
June 25, 2006                  100      0      0      0      0      0      0          100     31     25     20     14      8      3
June 25, 2007                  100      0      0      0      0      0      0          100     24     19     12      6      1      0
June 25, 2008                  100      0      0      0      0      0      0          100     20     12      6      0      0      0
June 25, 2009                  100      0      0      0      0      0      0          100     13      6      0      0      0      0
June 25, 2010                  100      0      0      0      0      0      0          100      7      1      0      0      0      0
June 25, 2011                  100      0      0      0      0      0      0          100      2      0      0      0      0      0
June 25, 2012                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2013                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2014                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2015                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2016                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2017                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2018                  100      0      0      0      0      0      0          100      0      0      0      0      0      0
June 25, 2019                  100      0      0      0      0      0      0           95      0      0      0      0      0      0
June 25, 2020                  100      0      0      0      0      0      0           86      0      0      0      0      0      0
June 25, 2021                  100      0      0      0      0      0      0           77      0      0      0      0      0      0
June 25, 2022                   88      0      0      0      0      0      0           67      0      0      0      0      0      0
June 25, 2023                   73      0      0      0      0      0      0           55      0      0      0      0      0      0
June 25, 2024                   56      0      0      0      0      0      0           43      0      0      0      0      0      0
June 25, 2025                   37      0      0      0      0      0      0           29      0      0      0      0      0      0
June 25, 2026                    0      0      0      0      0      0      0            9      0      0      0      0      0      0
June 25, 2027                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
June 25, 2028                    0      0      0      0      0      0      0            0      0      0      0      0      0      0
                                                                                   
Weighted Avg Life(1)          27.2    5.9    5.2    4.8    4.5    4.2    4.2         26.2    7.6    6.9    6.3    5.8    5.4    5.0

</TABLE>
                                                  Class B-1A
Payment Date                     0%    22%    25%    28%    30%    35%    40%
                               ---    ---    ---    ---    ---    ---    ---
Initial Balance                100    100    100    100    100    100    100
June 25, 1998                  100    100    100    100    100    100    100
June 25, 1999                  100    100    100    100    100    100    100
June 25, 2000                  100    100    100    100    100    100    100
June 25, 2001                  100     73     63     53     48     36     26
June 25, 2002                  100     57     47     38     33     23      0
June 25, 2003                  100     44     35     27     23      0      0
June 25, 2004                  100     34     26      0      0      0      0
June 25, 2005                  100     26      0      0      0      0      0
June 25, 2006                  100      0      0      0      0      0      0
June 25, 2007                  100      0      0      0      0      0      0
June 25, 2008                  100      0      0      0      0      0      0
June 25, 2009                  100      0      0      0      0      0      0
June 25, 2010                  100      0      0      0      0      0      0
June 25, 2011                  100      0      0      0      0      0      0
June 25, 2012                  100      0      0      0      0      0      0
June 25, 2013                  100      0      0      0      0      0      0
June 25, 2014                  100      0      0      0      0      0      0
June 25, 2015                  100      0      0      0      0      0      0
June 25, 2016                  100      0      0      0      0      0      0
June 25, 2017                  100      0      0      0      0      0      0
June 25, 2018                  100      0      0      0      0      0      0
June 25, 2019                  100      0      0      0      0      0      0
June 25, 2020                  100      0      0      0      0      0      0
June 25, 2021                  100      0      0      0      0      0      0
June 25, 2022                   88      0      0      0      0      0      0
June 25, 2023                   73      0      0      0      0      0      0
June 25, 2024                   56      0      0      0      0      0      0
June 25, 2025                   37      0      0      0      0      0      0
June 25, 2026                    0      0      0      0      0      0      0
June 25, 2027                    0      0      0      0      0      0      0
June 25, 2028                    0      0      0      0      0      0      0

Weighted Avg Life(1)           27.2   5.9    5.2    4.7    4.4    4.0    3.8
                                                                           
- ----------
(1)  The weighted average life of the Offered  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  Offered
     Certificate Principal Balance for such Class of Offered Certificate.


                                      S-66

<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 the Fixed Rate Group
(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 July 25, 1997.  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  distributions  to Owners of the
Fixed Rate  Group  Certificates  in respect of any given  month will not be made
until on or after the 25th day of the following month.

                                 THE ORIGINATORS

     The Mortgage  Loan Pool  consists of Initial  Mortgage  Loans  purchased or
originated by eighteen  (18)  originators  (the  "Originators")  with  aggregate
outstanding  Loan Balances of  $594,159,422.09.  The largest  Originator of such
loans is Option One, which  originated  49.78% of the Initial  Mortgage Loans in
the Adjustable  Rate Group and 9.36% of the Initial  Mortgage Loans in the Fixed
Rate  Group.  The other  Originators  as of the Cut-Off  Date are ARMC,  AMRESCO
Residential  Conduit,  Inc.,  ("ARCI"),  New Century,  WMC Mortgage  Corp.,  BNC
Mortgage,  Inc.,  Quality  Mortgage USA,  Inc.  ("Quality"),  Ameriquest,  First
Deposit  National Bank,  First Colony  Financial  Group,  Highland Federal Bank,
Investaid Corporation,  National Mortgage Corporation, Admiral Mortgage Company,
United Lending Group,  Inc., Pan American  Bank,  F.S.B.,  Walsh  Securities and
Accredited Home Lenders,  Inc. It is the  Depositor's  intent to purchase all of
the  Subsequent  Mortgage Loans from the above listed  Originators  although the
Pooling and Servicing  Agreement does not prohibit the Depositor from purchasing
Subsequent Mortgage Loans from other mortgage loan originators.

     On  October  25,  1996,  ARMC,  a  subsidiary  of  the  Seller,   purchased
substantially  all of the assets of Quality.  From the sale date  through  March
1997, the Seller  purchased  certain loans which were  originated in the name of
Quality by dual employees of Quality and ARMC.

     ARCI is a wholly-owned subsidiary of the Seller.

                    FORMATION OF THE TRUST AND TRUST PROPERTY

     AMRESCO Residential  Securities Corporation Mortgage Loan Trust 1997-2 (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 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 the Initial Mortgage Loans and on or prior to the related  Subsequent  CutOff
Date with respect to the Subsequent  Mortgage  Loans)  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) 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 (d) certain  rights of the
Seller under the Transfer Agreements (collectively, the "Trust Estate").

     The Offered 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

                                      S-67
<PAGE>

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.

                             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
Offered  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 Offered
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 Offered  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
description of the pool of Mortgage  Loans, as of the Closing Date will be filed
in a current report on Form 8-K within  fifteen days after the initial  issuance
of the  Offered  Certificates.  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 OFFERED 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 Mortgage Loan Groups (each a "Mortgage Loan Group"),  the Fixed
Rate Group,  which contains  fixed rate Mortgage  Loans and 5/25 Loans,  and the
Adjustable  Rate Group,  which  contains only  adjustable  rate  Mortgage  Loans
(including the 2/28 Loans and the 3/27 Loans).

Payment Dates

     On each Payment Date, the Owners of each Class of the Offered  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 Certificate
Principal Balance of such Class of Offered  Certificates is reduced to zero, and
to the extent funds are available  therefor,  the related  Current  Interest and
Interest  Carry  Forward  Amount and the portion of the  Principal  Distribution
Amount, if any, allocated therefor as of such Payment Date,  allocated among the
Classes of Offered  Certificates as described below.  Distributions will be made
in  immediately  available  funds to  Owners  of  Offered  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 Offered Certificates--Book
Entry Registration of the Offered  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.


                                      S-68
<PAGE>

     Each Owner of record of the related Class of the Offered  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 an Offered 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 Closing Date by the
Certificate  Principal Balance for the related Class of the Offered Certificates
as of the Closing Date.

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
Amount,  (ii) the related Capitalized  Interest  Requirement and any Pre-Funding
Account  Earnings and (iii) 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 on the Pre-Funding  Payment
Date.

     The Pooling and Servicing Agreement establishes a pass-through rate on each
Class of the Offered  Certificates (each, a "Pass-Through Rate") as set forth in
the Summary of Terms herein.

     Interest:  On each Payment Date the Interest Remittance Amount with respect
to each  Mortgage  Loan  Group will be  distributed  in the  following  order of
priority:

          First, to the Trustee, the Trustee Fee;

          Second,  to the  Owners of the Class A  Certificates  related  to such
          Mortgage Loan Group,  the related  Current  Interest plus the Interest
          Carry   Forward   Amount  with  respect  to  each  Class  of  Class  A
          Certificates  without any  priority  among such Class A  Certificates;
          provided,  that if the Interest Amount  Available is not sufficient to
          make a full  distribution  of interest  with respect to all Classes of
          the related Class A Certificates,  the Interest Amount  Available will
          be  distributed  among  the  outstanding  related  Classes  of Class A
          Certificates pro rata based on the aggregate amount of interest due on
          each such  Class,  and the  amount of the  shortfall  will be  carried
          forward with accrued interest;

          Third, to the extent of the Interest Amount  Available with respect to
          such  Mortgage Loan Group then  remaining,  to the Owners of the Class
          M-1  Certificates  related to such  Mortgage  Loan Group,  the related
          Current Interest;

          Fourth, to the extent of the Interest Amount Available with respect to
          such  Mortgage Loan Group then  remaining,  to the Owners of the Class
          M-2  Certificates  related to such  Mortgage  Loan Group,  the related
          Current Interest;

          Fifth, to the extent of the Interest Amount  Available with respect to
          such Mortgage Loan Group then remaining,  to the Owners of the Class B
          Certificates  related to such Mortgage Loan Group, the related Current
          Interest; and

          Sixth,  the  Monthly  Excess  Interest  Amount  with  respect  to such
          Mortgage Loan Group shall be applied as described  below under "Credit
          Enhancement-Application of Monthly Excess Cashflow Amounts."

     Principal:  With  respect to each  Mortgage  Loan Group and on each Payment
Date (a) before the Stepdown  Date or (b) with respect to which a Trigger  Event
is in effect,  Owners of the Class A  Certificates  will be  entitled to receive
payment  of 100% of the  Principal  Distribution  Amount  with  respect  to such
Mortgage  Loan Group for such Payment Date as follows:  in the case of the Fixed
Rate Group,  first, to the Owners of the Class A-8  Certificates,  the Class A-8
Lockout Distribution Amount and then sequentially to the Owners of each Class of
the Class A  Certificates  related to the Fixed Rate Group in the order of their
numerical Class designation  beginning with the Class A-1 Certificates until the
Certificate  Principal Balance of each Class of Class A Certificates  related to
the Fixed Rate Group has been reduced to zero and in the case of the  Adjustable
Rate  Group to the  Owners  of the Class  A-9  Certificates  until the Class A-9
Certificate Principal Balance has been reduced to zero.

     With respect to each Mortgage Loan Group and on each Payment Date (a) on or
after the  related  Stepdown  Date and (b) as long as a Trigger  Event is not in
effect,  the Owners of all Classes of the Offered  Certificates will be entitled
to receive payments of principal,  in the order of priority,  in the amounts set
forth below and to the extent of the Principal  Distribution Amount with respect
to such Mortgage Loan Group as follows:

                                      S-69
<PAGE>

          First,  in the case of the Fixed  Rate  Group,  the  lesser of (x) the
          Principal Distribution Amount with respect to such Mortgage Loan Group
          and (y) the Class A Principal Distribution Amount with respect to such
          Mortgage  Loan Group shall be  distributed  to the Owners of the Class
          A-8  Certificates,  in an  amount  equal  to  the  Class  A-8  Lockout
          Distribution  Amount,  with the  remainder  paid  sequentially  to the
          Owners of each Class of the Class A Certificates  related to the Fixed
          Rate Group in the order of their numerical Class designation beginning
          with the  Class  A-1  Certificates  until  the  Certificate  Principal
          Balance  of each  Class of Class A  Certificates  related to the Fixed
          Rate Group has been reduced to zero; and in the case of the Adjustable
          Rate Group, the lesser of (x) the Principal  Distribution  Amount with
          respect  to such  Mortgage  Loan  Group and (y) the Class A  Principal
          Distribution  Amount with respect to such Mortgage Loan Group shall be
          distributed  to the  Owners of the Class  A-9  Certificates  until the
          Class A-9 Certificate Principal Balance has been reduced to zero;

          Second, the lesser of (x) the excess of (i) the Principal Distribution
          Amount with respect to such  Mortgage  Loan Group over (ii) the amount
          distributed  to the  Owners of the  related  Class A  Certificates  in
          clause First above and (y) the Class M-1 Principal Distribution Amount
          with respect to such Mortgage Loan Group shall be  distributed  to the
          Owners of the related Class M-1 Certificates,  until the related Class
          M-1 Certificate Principal Balance has been reduced to zero;

          Third, the lesser of (x) the excess of (i) the Principal  Distribution
          Amount with respect to such  Mortgage  Loan Group over (ii) the sum of
          the  amount   distributed  to  the  Owners  of  the  related  Class  A
          Certificates  in clause First above and the amount  distributed to the
          Owners of the related  Class M-1  Certificates  in clause Second above
          and (y) the Class M-2  Principal  Distribution  Amount with respect to
          such  Mortgage  Loan Group shall be  distributed  to the Owners of the
          related   Class  M-2   Certificates,   until  the  related  Class  M-2
          Certificate Principal Balance has been reduced to zero;

          Fourth, the lesser of (x) the excess of (i) the Principal Distribution
          Amount with respect to such  Mortgage  Loan Group over (ii) the sum of
          the  amount   distributed  to  the  Owners  of  the  related  Class  A
          Certificates pursuant to clause First above, the amount distributed to
          the Owners of the related  Class M-1  Certificates  pursuant to clause
          Second above and the amount  distributed  to the Owners of the related
          Class M-2  Certificates  pursuant  to clause  Third  above and (y) the
          Class B Principal  Distribution  Amount with respect to such  Mortgage
          Loan Group shall be  distributed  to the Owners of the related Class B
          Certificates,  until the related Class B Certificate Principal Balance
          has been reduced to zero; and,

          Fifth, any amount of the Principal  Remittance  Amount with respect to
          such   Mortgage  Loan  Group   remaining   after  making  all  of  the
          distributions in clauses First,  Second,  Third and Fourth above shall
          be included as part of the Monthly Excess Cashflow Amount with respect
          to such  Mortgage  Loan Group and shall be applied as described  below
          under  "Credit  Enhancement-Application  of  Monthly  Excess  Cashflow
          Amounts."

     Notwithstanding the foregoing,  in the event that the Certificate Principal
Balance of all of the Class A Certificates relating to a Group have been reduced
to zero, all amounts of principal that would have been distributed to such Class
A Certificates  will be distributed to the related  Subordinate  Certificates of
such Group  sequentially in the following order:  Class M-1, Class M-2 and Class
B. Similarly, if the Certificate Principal Balance of the Class M-1 Certificates
has been  reduced  to zero,  all  amounts  of  principal  that  would  have been
distributed  to such Class M-1  Certificates  will be distributed to the related
Class M-2 and Class B Certificates  in that order.  Finally,  if the Certificate
Principal  Balance of the Class M-2  Certificates  has been reduced to zero, all
amounts  of  principal  that  would  have  been  distributed  on such  Class M-2
Certificates will be distributed to the related Class B Certificates.

     The Class A Certificates  in the Fixed Rate Group (other than the Class A-8
Certificates) are "sequential pay" classes such that the Owners of the Class A-7
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-6
Certificate  Principal  Balance is reduced to zero,  the Owners of the Class A-6
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-5
Certificate  Principal  Balance is reduced to zero,  the Owners of the Class A-5
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-4
Certificate  Principal Balance has been reduced to zero, the Owners of the Class
A-4  Certificates  will  receive no  payments of  principal  until the Class A-3
Certificate  Principal Balance has been reduced to zero, the Owners of the Class
A-3  Certificates  will  receive no  payments of  principal  until the Class A-2
Certificate  Principal  Balance has been reduced to zero,  and the Owners of the
Class A-2 Certificates will receive no payments of principal until the Class A-1
Certificate Principal Balance has been reduced to zero; provided,  however, that
on any Payment Date on which the sum of the Certificate Principal Balance of the
Subordinate  Certificates in the Fixed Rate Group and the  Overcollateralization
Amount is zero,  any amounts of  principal  payable to the Owners of the Class A
Certificates  in the Fixed Rate Group on such Payment Date shall be  distributed
pro rata and not sequentially.

                                      S-70
<PAGE>

     The Owners of the Class A-8  Certificates  are entitled to receive payments
of the Class A-8 Lockout Distribution Amount specified herein; provided, that if
on any Payment Date the Class A-7  Certificate  Principal  Balance is zero,  the
Owners of the Class A-8  Certificates  will be  entitled  to receive  the entire
Class A Principal Distribution Amount for such Payment Date.

     Each Owner of an Offered  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.

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  Mortgage Loan 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 Pre-Funding Payment Date 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  Certificate Principal Balance
of the related  Class(es) of Offered  Certificates  exceeds the  aggregate  Loan
Balance  of the  Mortgage  Loans in the  related  Mortgage  Loan  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 July and August 1997
Payment Dates and on the Pre-Funding  Payment Date 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

     For the July 1997 Payment Date, the Trustee will determine  One-Month LIBOR
on the second Business Day prior to the Closing Date. Thereafter, beginning with
the  Payment  Date in August  1997,  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 each Class of the
Adjustable Rate Group 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

                                      S-71
<PAGE>

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).

     "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 Offered Certificates

     The Offered  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  Offered
Certificates  which in the aggregate equal the principal balance of such Offered
Certificates  and will  initially be  registered  in the name of Cede & Co., the
nominee of DTC.  Cedel and  Euroclear  will hold omnibus  positions on behalf of
their  Participants  through  customers'  securities  accounts  in  Cedel's  and
Euroclear's  names on the books of their respective  depositaries  which in turn
will hold such positions in customers'  securities accounts in the depositaries'
names on the books of DTC.  Citibank  will act as  depositary  for Cedel and The
Chase  Manhattan Bank will act as depositary for Euroclear (in such  capacities,
individually   the  "Relevant   Depositary"  and   collectively   the  "European
Depositaries").  Investors may hold such beneficial  interests in the Book-Entry
Certificates in minimum denominations  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 Offered  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  Offered  Certificates  only  through  Participants  and  indirect
Participants  by instructing  such  Participants  and indirect  Participants  to
transfer such Offered Certificates,  by book-entry transfer, through DTC for the
account  of the  purchasers  of such  Offered  Certificates,  which  account  is
maintained with their respective Participants. Under the Rules and in accordance
with  DTC's   normal   procedures,   transfers  of  ownership  of  such  Offered
Certificates  will be executed  through DTC and the  accounts of the  respective
Participants at DTC will be debited and credited.  Similarly,  the  Participants
and indirect  Participants  will make debits or credits,  as the case may be, on
their records on behalf of the selling and purchasing Beneficial Owners.

                                      S-72
<PAGE>

     Because of time zone differences,  credits of securities  received in Cedel
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement  date.  Such credits or any  transactions  in such securities
settled  during such  processing  will be reported to the relevant  Euroclear or
Cedel  Participants on such business day. Cash received in Cedel or Euroclear as
a result of sales of  securities by or through a Cedel  Participant  (as defined
below) or Euroclear  Participant (as defined below) to a DTC Participant will be
received  with value on the DTC  settlement  date but will be  available  in the
relevant  Cedel or Euroclear  cash account only as of the business day following
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  Bank,  S.A.  was  incorporated  in 1970 as a limited  company  under
Luxembourg  law.  Cedel is owned by  banks,  securities  dealers  and  financial
institutions, and currently has about 100 shareholders,  including United States
financial institutions or their subsidiaries. No single entity may own more than
five percent of Cedel's stock.

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

     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

                                      S-73
<PAGE>

clearance  accounts and Euroclear  cash accounts are accounts with the Euroclear
Operator, not the Cooperative.  The Cooperative establishes policy for Euroclear
on  behalf of  Euroclear  Participants.  Euroclear  Participants  include  banks
(including central banks), securities brokers and dealers and other professional
financial  intermediaries.  Indirect  access to Euroclear  is also  available to
other  firms that clear  through or  maintain a  custodial  relationship  with a
Euroclear Participant, either directly or indirectly.

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

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

     Distributions on the Book-Entry  Certificates  will be made on each 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 Offered  Certificates  which  conflict  with actions  taken with respect to
other Offered Certificates.

     Definitive  Certificates  will  be  issued  to  Beneficial  Owners  of  the
Book-Entry Certificates,  or their nominees, rather than to DTC, only if (a) DTC
or the Depositor  advises the Trustee in writing that DTC is no longer  willing,
qualified or able to discharge  properly its  responsibilities  as 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  Offered  Certificates,  advises  the
Trustee in writing that the

                                      S-74
<PAGE>

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  theimmediately
preceding  paragraph,  the Trustee  will be  required  to notify all  Beneficial
Owners of the  occurrence  of such  event and the  availability  through  DTC of
Definitive  Certificates.  Upon  surrender by DTC of the global  certificate  or
certificates  representing  the Book-Entry  Certificates  and  instructions  for
re-registration,  the Trustee will issue Definitive Certificates, and thereafter
the Trustee will recognize the holders of such Definitive Certificates as 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.

                               CREDIT ENHANCEMENT

     The Credit Enhancement  provided for the benefit of the Owners of the Class
A  Certificates  consists  of  the  subordination  of  the  related  Subordinate
Certificates  and the  Retained  Certificates,  the priority of  application  of
Realized  Losses,  the  application of Monthly Excess  Cashflow  Amounts and the
crosscollateralization feature of the Trust.

Subordination of Subordinate Certificates and the Retained Certificates

     The rights of the Owners of the Subordinate  Certificates  and the Retained
Certificates  to receive  distributions  with respect to the Mortgage Loans in a
particular  Mortgage Loan Group will be  subordinated,  to the extent  described
herein, to such rights of the Owners of the Class A Certificates related to such
Mortgage Loan Group. This subordination is intended to enhance the likelihood of
regular  receipt by the Owners of the Class A Certificates of the full amount of
their  scheduled  monthly  payment of interest and  principal and to afford such
Owners  protection  against Realized Losses allocated against such Mortgage Loan
Group.

     The protection  afforded to the Owners of the Class A Certificates by means
of the  subordination of the related  Subordinate  Certificates and the Retained
Certificates will be accomplished by the preferential right of the Owners of the
Class A  Certificates  to  receive,  prior to any  distribution  being made on a
Payment  Date in  respect of such  Subordinate  Certificates  and such  Retained
Certificates,  the  amounts of interest  due them and  principal  available  for
distribution on such Payment Date, and, if necessary, by the right of the Owners
of the Class A  Certificates  to receive  future  distributions  of amounts that
would otherwise be payable to the Owners of such  Subordinate  Certificates  and
such Retained Certificates.

     In  addition,  the  rights  of the  Owners of the  Class  M-2,  Class B and
Retained  Certificates  issued with respect to a Mortgage  Loan Group to receive
distributions  will be  subordinated,  to the extent described  herein,  to such
rights of the Owners of the  related  Class A and Class M-1  Certificates.  This
subordination  is intended to enhance the  likelihood of regular  receipt by the
Owners  of the  related  Class A and  Class M-1  Certificates  of the  amount of
interest due them and principal  available for  distribution  and to afford such
Owners with protection against Realized Losses.

     The rights of the Owners of the Class B and Retained Certificates to issued
with respect to a Mortgage Loan Group receive distributions will be subordinated
in the same manner to such  rights of the Owners of the  related  Class A, Class
M-1 and  Class  M-2  Certificates  and the  rights  of  Owners  of the  Retained
Certificates to receive distributions will be subordinated in the same manner to
such rights of the Owners of the Offered Certificates.

Application of Realized Losses

     The  Pooling  and  Servicing  Agreement  provides  that if a Mortgage  Loan
becomes a  Liquidated  Loan  during a  Remittance  Period,  the Net  Liquidation
Proceeds  relating  thereto and allocated to principal may be less than the Loan
Balance of such Mortgage Loan. The amount of such  insufficiency  is a "Realized
Loss".  Realized Losses which occur in a Mortgage Loan Group will, in effect, be
absorbed first, by the related Retained Certificates (both through the

                                      S-75
<PAGE>

application of the Monthly Excess  Interest  Amount to fund such  deficiency and
through a reduction in the related Overcollateralization Amount), second, by the
Owners of the related Class B Certificates,  third, by the Owners of the related
Class M-2  Certificates,  and,  fourth,  by the Owners of the related  Class M-1
Certificates.

     To the extent that a Mortgage Loan Group experiences  Realized Losses, such
Realized  Losses  will  reduce the  aggregate  outstanding  Loan  Balance of the
Mortgage  Loans in such Mortgage Loan Group (i.e, a reduction in the  collateral
balance will occur).  Since the  Overcollateralization  Amount with respect to a
Mortgage  Loan Group is the excess,  if any, of the related  collateral  balance
over the related Aggregate  Certificate  Principal Balance,  Realized Losses, to
the  extent  experienced,   will  in  the  first  instance  reduce  the  related
Overcollateralization Amount.

     The Pooling and Servicing Agreement requires that the Overcollateralization
Amount with  respect to a Mortgage  Loan Group be  initially  increased  to, and
thereafter  maintained at, the related  Targeted  Overcollateralization  Amount.
This increase and subsequent  maintenance is intended to be  accomplished by the
application  of related  Monthly Excess  Interest  Amounts to the funding of the
related Extra Principal  Distribution Amount. Such Extra Principal  Distribution
Amounts,  since they are funded from interest  collections on the collateral but
are distributed as principal on the related Offered Certificates,  will increase
the related Overcollateralization Amount.

     If, on any Payment  Date after  taking into  account  all  Realized  Losses
experienced during the prior Remittance Period and after taking into account the
distribution of principal  (including the Extra Principal  Distribution  Amount)
with  respect to the related  Offered  Certificates  on such Payment  Date,  the
Aggregate  Certificate  Principal  Balance with respect to a Mortgage Loan Group
exceeds the aggregate  Loan Balance of the Mortgage  Loans in such Mortgage Loan
Group as of the end of the  related  Remittance  Period  (i.e.,  if the level of
overcollateralization  is negative),  then the Certificate  Principal Balance of
the related Subordinate Certificates will be reduced (in effect, "written down")
such that the level of overcollateralization is zero, rather than negative. Such
a negative level of  overcollateralization is an "Applied Realized Loss Amount",
which will be applied as a reduction in the Certificate Principal Balance of the
related  Subordinate  Certificates  in reverse order of seniority  (i.e.,  first
against the related Class B Certificate Principal Balance until it is reduced to
zero, then against the related Class M-2 Certificate  Principal Balance until it
is reduced to zero and then against the related Class M-1 Certificate  Principal
Balance until it is reduced to zero).  The Pooling and Servicing  Agreement does
not permit the "write down" of the Certificate  Principal Balance of any Class A
Certificate.

     Once  the  Certificate   Principal   Balance  of  a  Class  of  Subordinate
Certificates  has been  "written  down,"  the  amount of such write down will no
longer  bear  interest,  nor will such  amount  thereafter  be  "reinstated"  or
"written  up,"  although  the amount of such write down may,  on future  Payment
Dates, be paid to Owners of the Subordinate  Certificates  which experienced the
write  down,  in  direct  order  of  seniority  (i.e.,   first,  the  Class  M-1
Certificates,  second,  the  Class  M-2  Certificates  and,  third,  the Class B
Certificates).  The source of funding of such  payments  will be the amount,  if
any, of the Monthly  Excess  Cashflow  Amount  remaining on such future  Payment
Dates after the funding of the Extra Principal Distribution Amount and after the
payment  of  Interest  Carry  Forward   Amounts  with  respect  to  the  related
Subordinate Certificates on such Payment Date.

Application of Monthly Excess Cashflow Amounts

     The  weighted  average  net  Coupon  Rate  for the  Mortgage  Loans in each
Mortgage Loan Group is generally expected to be higher than the weighted average
of the Pass-Through Rates on the Offered  Certificates  related to such Mortgage
Loan Group, thus generating  certain excess interest  collections  which, in the
absence of losses will not be necessary to fund  interest  distributions  on the
Offered  Certificates.  The Pooling and Servicing  Agreement  provides that this
excess interest be applied to the extent available, to make accelerated payments
of principal  (i.e.,  the Extra Principal  Distribution  Amount) to the Class or
Classes then entitled to receive  distributions  of principal;  such application
will  cause the  Aggregate  Certificate  Principal  Balance  with  respect  to a
Mortgage  Loan Group to amortize  more rapidly  than the Mortgage  Loans in such
Mortgage Loan Group,  resulting in  overcollateralization.  This excess interest
for a Remittance Period and with respect to a Mortgage Loan Group on the related
Payment  Date is the Monthly  Excess  Interest  Amount for such Payment Date and
Mortgage Loan Group.

     The required level of overcollateralization for any Mortgage Loan Group and
Payment Date is the Targeted Overcollateralization Amount for such Mortgage Loan
Group and Payment Date. The Targeted  Overcollateralization  Amount is initially
(i.e.,  prior to the related  Stepdown  Date) 2.75% of the Original  Certificate
Principal Balance with respect to the Fixed Rate Group and 3.75% of the Original
Certificate  Principal Balance with respect to the Adjustable Rate Group.  Since
the  actual  level of the  Overcollateralization  Amount  with  respect  to each
Mortgage  Loan Group is  essentially  zero as of the Closing  Date, in the early
months  of the  transaction,  subject  to the  availability  of  Monthly  Excess
Interest Amounts,  Extra Principal  Distribution  Amounts will be paid, with the
result that the

                                      S-76
<PAGE>

Overcollateralization  Amount  with  respect  to each  Mortgage  Loan Group will
increase to the level of the related Targeted Overcollateralization Amount.

     If, once the  Targeted  Overcollateralization  Amount with  respect to each
Mortgage  Loan Group has been  reached,  Realized  Losses occur in such Mortgage
Loan  Group,  such  Realized  Losses  will  result  in an  Overcollateralization
Deficiency  (since such  Realized  Losses reduce the Loan Balance of the related
Mortgage Loans without giving rise to a  corresponding  reduction of the related
Aggregate Certificate  Principal Balance).  The cashflow priorities of the Trust
require that, in this situation,  an Extra Principal Distribution Amount be paid
(subject to the  availability  of any Monthly  Excess  Interest  Amount) for the
purpose of re-establishing the Overcollateralization Amount at the then-required
Targeted Overcollateralization Amount.

     On and after the Stepdown Date, the Targeted  Overcollateralization  Amount
with  respect  to  the  Fixed  Rate  Group  and  the   Adjustable   Rate  Group,
respectively,  is permitted to decrease or "step-down" below the 2.75% and 3.75%
levels equal to 5.50% and 7.50% of the then current  aggregate  outstanding Loan
Balance of the related Mortgage Loan Group (subject to a floor of $1,665,000 and
$3,052,500). If the Targeted  Overcollateralization  Amount with respect to each
Mortgage Loan Group is permitted to  "step-down"  on a Payment Date, the Pooling
and Servicing  Agreement permits a portion of the related  Principal  Remittance
Amount  for such  Payment  Date not to be passed  through as a  distribution  of
principal  on such  Payment  Date.  This  has the  effect  of  decelerating  the
amortization  of the Offered  Certificates  with respect to each  Mortgage  Loan
Group relative to the aggregate  outstanding Loan Balance of the Mortgage Loans,
thereby reducing the actual level of the related Overcollateralization Amount to
the new,  lower  Targeted  Overcollateralization  Amount.  This  portion  of the
Principal  Remittance  Amount  not  distributed  as  principal  on  the  related
Certificates  therefore  releases  overcollateralization  from  the  Trust  with
respect to the related  Mortgage Loan Group. The amount of such releases are the
Overcollateralization  Release  Amounts.   Notwithstanding  the  foregoing,  any
reduction in the Targeted  Overcollateralization  Amount from prior periods will
be subject to a collateral performance test that is described in the Pooling and
Servicing Agreement.

     On any Payment Date,  the sum of the Monthly Excess  Interest  Amount (plus
any interest on the Overcollateralization  Amount) and the Overcollateralization
Release  Amount,  if any,  with respect to a Mortgage  Loan Group is the Monthly
Excess Cashflow  Amount,  which is required to be applied in the following order
of priority on such Payment Date:

     (1)  to fund the  Class A  Interest  Carry  Forward  Amount,  if any,  with
          respect to the related Mortgage Loan Group;

     (2)  to fund the Extra Principal  Distribution Amount for such Payment Date
          with respect to the related Mortgage Loan Group;

     (3)  to fund the Class M-1 Interest  Carry  Forward  Amount,  if any,  with
          respect to the related Mortgage Loan Group;

     (4)  to fund the Class  M-1  Realized  Loss  Amortization  Amount  for such
          Payment Date, with respect to the related Mortgage Loan Group;

     (5)  to fund the Class M-2 Interest  Carry  Forward  Amount,  if any,  with
          respect to the related Mortgage Loan Group;

     (6)  to fund the Class  M-2  Realized  Loss  Amortization  Amount  for such
          Payment Date, with respect to the related Mortgage Loan Group;

     (7)  to fund the  Class B  Interest  Carry  Forward  Amount,  if any,  with
          respect to the related Mortgage Loan Group;

     (8)  to fund the Class B Realized Loss Amortization Amount for such Payment
          Date, with respect to the related Mortgage Loan Group;

     (9)  to fund any  amounts  listed in clauses (1) through (8) above for such
          Payment  Date with  respect  to the other  Mortgage  Loan Group to the
          extent  that such  amounts  have not been  funded in full  through the
          application  of such Mortgage  Loan Group's  Monthly  Excess  Cashflow
          Amount on such Payment Date;


                                      S-77
<PAGE>

     (10) to the Servicer to the extent of any unreimbursed Delinquency Advances
          or Servicing Advances;

     (11) to pay an Available Funds Cap Shortfall  Amount, if any, to the Owners
          of the Adjustable  Rate Group  Certificates  on a pro rata basis among
          such Owners;

     (12) to fund a distribution to Owners of the Class C Certificates; and

     (13) to fund a distribution to Owners of the Class R Certificates.

     The  "Certificate   Principal   Balance"  of  any  Class  of  the  Class  A
Certificates  is the  Original  Certificate  Principal  Balance of such Class as
reduced by all amounts  actually  distributed as principal to the Owners of such
Class of Class A Certificates on all prior Payment Dates.

     "Class B Applied Realized Loss Amount" means, as to either Class of Class B
Certificates  and as to any Payment Date,  the lesser of (x) the related Class B
Certificate Principal Balance (after taking into account the distribution of the
related  Principal  Distribution  Amount on such Payment Date,  but prior to the
application of the related Class B Applied Realized Loss Amount, if any, on such
Payment  Date)  and (y) the  related  Applied  Realized  Loss  Amount as of such
Payment Date.

     "Class B Certificate  Principal Balance" means, as to either Class of Class
B Certificates and as of any date of determination, the related Original Class B
Certificate  Principal Balance as reduced by the sum of (x) all amounts actually
distributed  to the  Owners of the  related  Class B  Certificates  on all prior
Payment Dates on account of principal and (y) the aggregate,  cumulative  amount
of related Class B Applied Realized Loss Amounts on all prior Payment Dates.

     "Class B Realized Loss  Amortization  Amount" means,  as to either Class of
Class B  Certificates  and as of any Payment Date, the lesser of (x) the related
Class B Unpaid  Realized  Loss Amount as of such Payment Date and (y) the excess
of (i) the  related  Monthly  Excess  Cashflow  Amount  over (ii) the sum of the
related Extra Principal Distribution Amount, the related Class M-1 Realized Loss
Amortization  Amount,  the related Class M-2 Realized Loss Amortization  Amount,
the related  Class M-1 Interest  Carry  Forward  Amount,  the related  Class M-2
Interest  Carry Forward  Amount and the related  Class B Interest  Carry Forward
Amount in each case for such Payment Date.

     "Class M-1 Applied Realized Loss Amount" means, as to either Class of Class
M-1 Certificates and as to any Payment Date, the lesser of (x) the related Class
M-1 Certificate Principal Balance (after taking into account the distribution of
the related Principal Distribution Amount on such Payment Date, but prior to the
application  of the related Class M-1 Applied  Realized Loss Amount,  if any, on
such Payment Date) and (y) the excess of (i) the related  Applied  Realized Loss
Amount  as of such  Payment  Date  over  (ii) the sum of the  related  Class M-2
Applied  Realized  Loss Amount and the  related  Class B Applied  Realized  Loss
Amount, in each case as of such Payment Date.

     "Class M-1  Certificate  Principal  Balance"  means,  as to either Class of
Class M-1 Certificates and as of any date of determination, the related Original
Class M-1 Certificate Principal Balance as reduced by the sum of (x) all amounts
actually  distributed to the Owners of the related Class M-1 Certificates on all
prior Payment Dates on account of principal  and (y) the  aggregate,  cumulative
amount of related  Class M-1 Applied  Realized Loss Amounts on all prior Payment
Dates.

     "Class M-1 Realized Loss Amortization  Amount" means, as to either Class of
Class M-1 Certificates and as of any Payment Date, the lesser of (x) the related
Class M-1 Unpaid Realized Loss Amount as of such Payment Date and (y) the excess
of (i) the  related  Monthly  Excess  Cashflow  Amount  over (ii) the sum of the
related Extra Principal  Distribution  Amount and the related Class M-1 Interest
Carry Forward Amount, in each case for such Payment Date.

     "Class M-2 Applied Realized Loss Amount" means, as to either Class of Class
M-2 Certificates and as to any Payment Date, the lesser of (x) the related Class
M-2 Certificate Principal Balance (after taking into account the distribution of
the related Principal Distribution Amount on such Payment Date, but prior to the
application  of the related Class M-2 Applied  Realized Loss Amount,  if any, on
such Payment Date) and (y) the excess of (i) the related  Applied  Realized Loss
Amount as of such Payment Date over (ii) the sum of the related  Class B Applied
Realized Loss Amount as of such Payment Date.

     "Class M-2  Certificate  Principal  Balance"  means,  as to either Class of
Class M-2 Certificates and as of any date of determination, the related Original
Class M-2 Certificate Principal Balance as reduced by the sum of (x) all amounts

                                      S-78
<PAGE>

actually  distributed to the Owners of the related Class M-2 Certificates on all
prior Payment Dates on account of principal  and (y) the  aggregate,  cumulative
amount of related  Class M-2 Applied  Realized Loss Amounts on all prior Payment
Dates.

     "Class M-2 Realized Loss Amortization  Amount" means, as to either Class of
Class M-2 Certificates and as of any Payment Date, the lesser of (x) the related
Class M-2 Unpaid Realized Loss Amount as of such Payment Date and (y) the excess
of (i) the  related  Monthly  Excess  Cashflow  Amount  over (ii) the sum of the
related Extra Principal Distribution Amount, the related Class M-1 Realized Loss
Amortization Amount, the related Class M-1 Interest Carry Forward Amount and the
related Class M-2 Interest Carry Forward  Amount,  in each case for such Payment
Date.

     "Unpaid  Realized  Loss  Amount"  means  for any  Class of the  Subordinate
Certificates  and as to any  Payment  Date,  the  excess  of (x)  the  aggregate
cumulative  amount of related Applied Realized Loss Amounts with respect to such
Class for all prior Payment Dates over (y) the aggregate,  cumulative  amount of
related  Realized Loss  Amortization  Amounts with respect to such Class for all
prior Payment Dates.

                       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,  the  Seller,  a  Servicer,  the  Trustee or the  Custodian  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
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 (ii) within the time period
specified in the related  Transfer  Agreement,  (a)  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 (b) 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 an
opinion of counsel  experienced  in federal income tax matters and acceptable to
the  Trustee 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 and acceptable to the Trustee. 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  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  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.

                                      S-79
<PAGE>

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  Custodian,  on  behalf of 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  Seller (or  Ameriquest  or Option One if the  related
     Mortgage  Loan was  originated  by Ameriquest or Option One) 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 "The Bank of New York,  as Trustee of AMRESCO  Residential
     Securities  Corporation  Mortgage  Loan Trust  1997-2 under the Pooling and
     Servicing Agreement dated as of June 1, 1997" 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;

          (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  Custodian on behalf of 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, 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.

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

     If the  Custodian on behalf of 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,

                                      S-80

<PAGE>

the  Custodian on behalf of the Trustee will be required to promptly  notify the
Depositor,  the Seller and the Owners.  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 Custodian on behalf of the Trustee.  If, however,
within the time period set forth in the related  Transfer  Agreement  after such
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,
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  Custodian on behalf of 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  Custodian  on behalf of the  Trustee  (the  "Final  Certification").  After
delivery  of the Final  Certification,  the  Custodian  on behalf of the Trustee
shall provide to 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")  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, 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.

                                      S-81
<PAGE>

     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  were
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  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 unreimbursed  Delinquency  Advances and
     Servicing  Advances and  unrecovered  Delinquency  Advances  and  Servicing
     Advances  determined by it to be  nonrecoverable 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.

     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

                                      S-82
<PAGE>

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
nonrecoverable  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 the Monthly Excess Cashflow Amount and certain other Mortgage Loan
proceeds as specified in the Pooling and Servicing Agreement.

     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 during
the prior  Remittance  Period are included in the  distribution to Owners on the
current  Payment  Date  thereby  causing a shortfall  in  interest.  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  Certificates  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 a 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.

     Each Servicer will have the right, 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

                                      S-83
<PAGE>

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 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 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  Underwriting  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 reasonably acceptable to the Owners
of a  majority  of the  Percentage  Interests  of the Class R  Certificates  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 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 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

                                      S-84
<PAGE>

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 Seller or the Depositor in respect of such claim.

     Each Servicer will be required to deliver to the Trustee,  the Seller,  the
Depositor  and the  Rating  Agencies:  (1) on or before  April 15 of each  year,
commencing in 1998, 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  1998,  a letter or
letters  of a  firm  of  independent,  nationally  recognized  certified  public
accountants  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 Owners,  the Trustee or the Seller 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  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 Seller and
the Trustee and  confirmation  from the Rating  Agencies that the ratings of the
Offered  Certificates  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.

     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 Owners of the Class R  Certificates  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:

          (i) the amount of the  distribution  with respect to the related Class
     of the  Certificates  (based on a  Certificate  in the  original  principal
     amount of $1,000);

          (ii) the amount of such distribution  allocable to scheduled principal
     on the Mortgage Loans in each Mortgage Loan Group,  separately  identifying
     the  aggregate  amount  of  any  Prepayments  of  principal,  curtailments,
     repurchases, Liquidation Proceeds 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 $1,000) and any Subordination  Increase Amount with respect to each such
     Mortgage Loan Group and in total;

                                      S-85
<PAGE>

          (iii) the amount of such  distribution  allocable  to  interest on the
     related  Mortgage Loans in each Mortgage Loan Group (based on a Certificate
     in the original principal amount of $1,000);

          (iv) the Interest Carry Forward Amount for each Class;

          (v) the  principal  amount of each  Class of the  Offered  Certificate
     (based on a Certificate in the original  principal  amount of $1,000) which
     will be  outstanding  and the aggregate  Loan Balance of each Mortgage Loan
     Group and in total,  in each case  after  giving  effect to any  payment of
     principal on such Payment Date;

          (vi) the number of Mortgage  Loans,  the aggregate Loan Balance of the
     Mortgage Loans in each Mortgage Loan Group and in total, in each case after
     giving effect to any payment of principal on such Payment Date;

          (vii)  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 (this information need not be provided on each Payment Date
     but only upon the request of an Owner);

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

          (ix) the weighted average Coupon Rate and weighted  average  remaining
     term to maturity of the Mortgage  Loans with respect to each  Mortgage Loan
     Group and in total;

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

          (xi) the  Servicing  Fees and Trustee Fees  allocable to each Mortgage
     Loan Group and in total;

          (xii) the applicable  Pass-Through Rate of each of the Adjustable Rate
     Group Certificates for the next Accrual Period;

          (xiii)  whether a Trigger  Event has  occurred  with  respect  to each
     Mortgage Loan Group as shown by percentage of 60+ Day Delinquent Loans;

          (xiv) the Senior Enhancement Percentage for each Mortgage Loan Group;

          (xv) the Overcollateralization Amount for each Mortgage Loan Group and
     the Certificate Principal Balance of each Class of the Offered Certificates
     then  outstanding  after giving  effect to any payment of principal on such
     Payment Date; and

          (xvi) the amount of any Applied  Realized  Loss Amount,  Realized Loss
     Amortization  Amount and Unpaid  Realized  Loss Amount for each Class as of
     the close of such Payment Date.

     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 and each
Owner,  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 (iii) 90 or more days
     delinquent (exclusive of foreclosures),  as of the close of business on the
     last day of the related Remittance Period 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  last day of the  prior  Remittance
     Period;

                                      S-86
<PAGE>

          (c) the number of  Mortgagors  and the Loan  Balances  of the  related
     Mortgages  involved  in  bankruptcy  proceedings  as of the last day of the
     prior Remittance Period;

          (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
     last day of the prior Remittance Period;

          (e) the book value of any real estate acquired through  foreclosure or
     grant of a  deed-in-lieu  of  foreclosure  as of the last day of the  prior
     Remittance Period;

          (f) the amount of cumulative Realized Losses; and

          (g) The  aggregate  Loan Balance of 60+ Day  Delinquent  Loans in each
     Mortgage Loan Group and in the aggregate.

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 (x)
the  Depositor  or (y) the  Owners of a  majority  of the  Percentage  Interests
represented by the Offered Certificates or, if there are no Offered Certificates
then outstanding,  by a majority of the Percentage Interests  represented by the
Retained 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 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),  such  amendment  shall not  adversely
affect in any material respect any Owner. Any such amendment shall be deemed not
to adversely  affect in any material  respect any Owner if there is delivered to
the Trustee  written  notification  from each Rating Agency that such  amendment
will not cause such Rating Agency to reduce its then current rating  assigned to
any Class of the Offered Certificates. 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  or (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.

     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 of all amounts required to be
paid to such  Owners  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

                                      S-87
<PAGE>

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  Trustee to the
effect that such liquidation constitutes a Qualified Liquidation.

Auction Sale; Step Up on Certain Pass-Through Rates; Termination

     Auction Sale. The Pooling and Servicing  Agreement requires that, within 90
days of the Auction Sale Bid Date,  with respect to a Mortgage  Loan Group,  the
Trustee shall solicit bids for the purchase of all Mortgage  Loans  remaining in
such Mortgage Loan Group.  In the event that  satisfactory  bids are received as
described in the Pooling and Servicing Agreement,  the net sale proceeds will be
distributed  to the Owners of the  Certificates  related to such  Mortgage  Loan
Group, in the same order of priority as interest and principal distributions. If
satisfactory  bids are not  received,  the  Trustee  shall  decline  to sell the
Mortgage Loans and shall not be under any obligation to solicit any further bids
or otherwise  negotiate any further sale of the Mortgage  Loans in such Mortgage
Loan Group.  The Auction Sale must  constitute a "qualified  liquidation" of the
Classes of  Certificates  related to such Mortgage Loan Group under Section 860F
of the Code, including,  without limitation,  the requirement that the qualified
liquidation takes place over a period not to exceed 90 days.

     Step Up on Certain  Pass-Through  Rates. If an Auction Sale with respect to
the Adjustable Rate Group has not occurred by the Step Up Date, the Pass-Through
Rate on each Class of the Adjustable Rate Group  Certificates  will be increased
as provided in "Summary of Terms-Certificates  Offered" herein, for each Payment
Date occurring thereafter.

     Optional  Termination  By  Servicers.  If an Auction Sale with respect to a
Mortgage  Loan  Group does not occur,  the  Servicers  will also have the right,
collectively,  to purchase all of the Mortgage Loans in such Mortgage Loan Group
they  are  servicing  on  any  Monthly  Remittance  Date  when  the  outstanding
Certificate  Principal  Balance related to such Mortgage Loan Group has declined
to 5% of the Original Certificate Principal Balance of such Mortgage Loan Group.

     Mandatory Purchase. In the event that an Auction Sale has not occurred with
respect to both Mortgage Loan Groups,  and the Servicers  fail to exercise their
respective  option to purchase all of the Mortgage  Loans in both  Mortgage Loan
Groups,  the Owners of the Class R Certificates will be required to purchase all
of the Mortgage  Loans in both  Mortgage  Loan Groups on the Monthly  Remittance
Date in June 2027.

     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 Owners of a majority in Percentage
Interests  represented by the Offered  Certificates  then outstanding 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
Offered  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 Offered 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  Offered  Certificates,  the  Class S  Certificates  and the  Retained
Certificates  which will (other than the Class R Certificates)  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.

                                      S-88

<PAGE>

     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 Offered  Certificates,  the Class C Certificates
and the Class S 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 those interests are created, and not as ownership
interests in the REMIC or its assets.  Owners of the Offered  Certificates  that
otherwise  report income under a cash method of  accounting  will be required to
report income with respect to such Offered Certificates under an accrual method.

     The prepayment  assumption for each Class of the Offered  Certificates  for
calculating  original  issue  discount  is 22%  HEP  for the  Fixed  Rate  Group
Certificates  and 28%  CPR  for the  Adjustable  Rate  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 Offered 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 (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 Rating  Services,
     Moody's, DCR 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   such  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

                                      S-89
<PAGE>

     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

          (6) the Plan investing in the Class A  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 Ratings
     Services,  Moody's,  Fitch or DCR 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  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").

     It is  believed  that the  Exemptions  will  apply to the  acquisition  and
holding of the Class A  Certificates  by Plans  following the  expiration of the
Funding Period and that all conditions of the Exemptions other than those within
the control of the  investors  will be met. In addition,  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.  Notwithstanding the foregoing,  the Exemptions will
not apply  with  respect  to any  Class A  Certificates  until  such time as the
balance of the Pre-Funding Account is reduced to zero.  Accordingly,  until such
time,  the Class A  Certificates  may not be  purchased  by any entity using the
assets of a Plan.

     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 a Class A
Certificate.  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.  In particular,  purchasers that are insurance  companies
should  consult with their  counsel with  respect to the United  States  Supreme
Court case,  John Hancock  Mutual Life Insurance Co. v. Harris Trust and Savings
Bank (decided December 13, 1993). In John Hancock,  the Supreme Court ruled that
assets held in an insurance  company's general account may be deemed to be "plan
assets" under  certain  circumstances.  Purchasers  should  analyze  whether the
decision  may  have  an  impact  with  respect  to  purchases  of  the  Class  A
Certificates.

     The  exemptions  do not apply to the initial  purchase,  the holding or the
subsequent resale of the Mezzanine Certificates and Class B Certificates because
such  Certificates  are  subordinate  to certain other Classes of  Certificates.
Accordingly,  Plans may not purchase the Subordinate  Certificates,  except that
any insurance  company may purchase such Certificates with assets of its general
account if the exemptive  relief granted by the DOL for  transactions  involving
insurance company general accounts in Prohibited Transaction Exemption 95-60, 60
Fed. Reg. 35925 (July 12, 1995)

                                      S-90
<PAGE>

is available with respect to such investment. Any insurance company proposing to
purchase such  Certificates for its general account should consider whether such
relief would be available.

                                     RATINGS

     It is a condition of the issuance of each Class of the Offered Certificates
that the Offered Certificates receive the ratings set out below:


             Class            Moody's           Fitch           DCR
             -----            -------           -----           ---
               A                Aaa              AAA            AAA
              M-1F              Aa2              AA+            AA+
              M-1A              Aa2              AA              AA
              M-2F              A2               AA              A+
              M-2A              A2                A              A
              B-1F             Baa2               A             BBB+
              B-1A             Baa2              BBB            BBB

Explanations  of the  significance of such ratings may be obtained from Moody's,
99 Church Street, New York, New York 10007;  Fitch, One State Street Plaza, 33rd
Floor, New York, New York 10004; and DCR, 17 State Street, 12th 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
Offered Certificates.  A security rating is not a recommendation to buy, sell or
hold securities.

     The ratings  assigned  by Fitch to  pass-through  certificates  address the
likelihood  of the  receipt  by the  Owners of all  distributions  to which such
Owners are entitled.  Fitch's  ratings  address the structural and legal aspects
associated with the  Certificates,  including the nature of the underlying loans
and the credit quality of the credit support  provider.  Fitch's ratings on home
equity  pass-through  Certificates  do  not  represent  any  assessment  of  the
likelihood or rate of principal prepayments.

     The ratings of Moody's on home equity pass-through certificates address the
likelihood  of the  receipt  by the  Owners of all  distributions  to which such
Owners are entitled.  Moody's rating  opinions  address the structural and legal
issues and tax-related  aspects associated with the Certificates,  including the
nature of the underlying  home equity loans and the credit quality of the credit
support  provider,  if any. Moody's ratings on pass-through  certificates do not
represent any assessment of the likelihood that principal prepayments may differ
from those originally anticipated.

     The ratings assigned by DCR to mortgage  pass-through  certificates address
the  likelihood of the receipt by  certificateholders  of all  distributions  to
which they are entitled under the transaction  structure.  DCR's ratings reflect
its  analysis of the  riskiness  of the  mortgage  loans and its analysis of the
structure of the  transaction  as set forth in the  operative  documents.  DCR's
ratings do not address the effect on the  certificates'  yield  attributable  to
prepayments or recoveries on the underlying mortgage loans.  Further the ratings
do not address the possibility that certificateholders might suffer a lower than
anticipated  yield resulting from funds  remaining in the prefunding  account at
the end of the funding period.

     The ratings of each Rating Agency do not address the possibility that, as a
result of  principal  prepayments,  Owners may receive a lower than  anticipated
yield.

     The ratings of the  Certificates  should be  evaluated  independently  from
similar  ratings  on other  types of  securities.  A  security  rating  is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating agency.

     The Depositor has not requested a rating of the Certificates offered hereby
by any rating  agency other than the Rating  Agencies and the  Depositor has not
provided information relating to the Certificates offered hereby or the Mortgage
Loans to any rating agency other than the Rating Agencies. However, there can be
no assurance as to whether any other  rating  agency will rate the  Certificates
offered hereby or, if another rating agency rates such Certificates, what rating
would  be  assigned  to  such  Certificates  by such  rating  agency.  Any  such
unsolicited rating assigned by another

                                      S-91
<PAGE>

rating agency to the  Certificates  offered  hereby may be lower than the rating
assigned to such Certificates by any of the Rating Agencies.

                            LEGAL INVESTMENT MATTERS

     The Offered  Certificates  (other than the Class A-9  Certificates  and the
Class M-1A Certificates) will not constitute  "mortgage related  securities" for
purposes of SMMEA. The appropriate  characterization of the Offered Certificates
(other than the Class A-9  Certificates and the Class M-1A  Certificates)  under
various legal investment restrictions applicable to the investment activities of
certain  institutions,  and thus  the  ability  of  investors  subject  to these
restrictions  to  purchase  the Offered  Certificates  (other than the Class A-9
Certificates  and the Class M-1A  Certificates),  may be subject to  significant
interpretive uncertainties.

     The Class A-9 Certificates and the Class M-1A  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, the Class A-9 Certificates
and the Class M-1A  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 Percentage Interest of each Class of the Offered Certificates as follows:

         Underwriters                                   Percentage Interest
         ------------                                   -------------------
         Prudential Securities Incorporated                    60%
         Credit Suisse First Boston                            20%
         Morgan Stanley & Co. Incorporated                     20%

     The Underwriters are collectively  committed to purchase all of the Offered
Certificates if any Offered Certificates are purchased.  The Underwriters intend
to act as market  makers in the  Offered  Certificates,  subject  to  applicable
provisions  of  federal  and  state   securities   laws  and  other   regulatory
requirements,  but are under no  obligation to do so. The  Underwriters  and any
dealers  that  participate  with the  Underwriters  in the  distribution  of the
Offered  Certificates  may be deemed to be  underwriters,  and any  discounts or
commissions  received  by them  and any  profit  on the  resale  of the  Offered
Certificates by them may be deemed to be underwriting  discounts or commissions,
under the Securities Act.

     In connection  with the offering,  certain  Underwriters  and selling group
members  and  their  respective  affiliates  may  engage  in  transactions  that
stabilize,  maintain  or  otherwise  affect  the  market  price  of the  Offered
Certificates.  Such transactions may include stabilization transactions effected
in accordance  with Rule 104 of Regulation M, pursuant to which such persons may
bid for or purchase the Offered  Certificates for the purpose of stabilizing its
market price. In addition,  Prudential Securities Incorporated, on behalf of the
Underwriters,  may impose "penalty bids" under contractual arrangements with the
Underwriters whereby it may reclaim from an Underwriter (or dealer participating
in the  offering)  for  the  account  of the  other  Underwriters,  the  selling
concession with respect to the Offered  Certificates  that is distributed in the
offering but  subsequently  purchased for the account of the Underwriters in the
open market.  Any of the transactions  described in this paragraph may result in
the  maintenance of the price of the Offered  Certificates at a level above that
which  might  otherwise  prevail in the open  market.  None of the  transactions
described in this paragraph is required and, if they are undertaken, they may be
discontinued at any time.

     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.


                                      S-92

<PAGE>

                              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  Certificates  will be
passed upon for the Underwriters by Dewey Ballantine, New York, New York.


                                      S-93
<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 1997-2  Mortgage Loan
Pass-Through  Certificates,  Class A,  Class  M-1,  Class  M-2 and  Class B (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 "lockup" 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  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

                                       I-1
<PAGE>

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;

     (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


                                       I-2

<PAGE>

     (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.

     On April 22,  1996,  the IRS issued  proposed  regulations  relating to (i)
withholding  income tax on  U.S.-source  income paid to Non-U.S.  Persons;  (ii)
claiming Non-U.S. Person status to avoid backup withholding; and (iii) reporting
to the IRS of payments to  Non-U.S.  Persons.  The  proposed  regulations  would
substantially  revise some aspects of the current system for  withholding on and
reporting  amounts  paid to Non-U.S.  Persons.  The  regulations  unify  current
certification  procedures and forms and reliance  standards are clarified.  Most
forms are proposed to be combined into a single form:  Form W-8. The regulations
are  proposed  to be  effective  for  payments  made after  December  31,  1997.
Certificates  issued,  however,  on or before the date that is 60 days after the
proposed regulations are made final will continue to be valid until they expire.
All proposed  regulations  are subject to change before  adoption in their final
form.  No reliable  prediction  can be made as to when,  if ever,  the  proposed
regulations will be made final and if so, as to their final form.

     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,  (iii) an
estate that is subject to U.S.  federal  income tax  regardless of the source of
its  income or (iv) a trust if a court  within the  United  States can  exercise
primary  supervision  over its  administration  and at least one  United  States
fiduciary has the authority to control all  substantial  decisions of the trust.
The term  "Non-U.S.  Person"  means any  person who is not a U.S.  Person.  This
discussion 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>

                      [THIS PAGE INTENTIONALLY LEFT BLANK]

                                       

<PAGE>



                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                            Page
                                                                            ----
2/28 Loans                                                                  S-5
3/27 Loans                                                                  S-5
5/25 Loans                                                                  S-4
Accrual Period                                                              S-6
Actuarial Loans                                                             S-42
Adjustable Rate Group Available Funds Cap                                   S-2
Adjustable Rate Group Certificates                                          S-2
Advanta                                                                     S-2
Advanta Parent                                                              S-31
Aggregate Certificate Principal Balance                                     S-2
Ameriquest                                                                  S-2
Ameriquest Loans                                                            S-35
Applied Realized Loss Amount                                                S-15
Appraised Values                                                            S-41
ARCC                                                                        S-28
ARM WAC                                                                     S-1
ARMC                                                                        S-4
Auction Sale                                                                S-18
Auction Sale Bid Date                                                       S-18
Available Funds Cap Shortfall Amount                                        S-17
Balloon Mortgage Loans                                                      S-82
Balloon Payments                                                            S-82
Bank                                                                        S-33
Beneficial Owners                                                           S-18
Book-Entry Certificates                                                     S-72
Business Day                                                                S-6
Capitalized Interest Account                                                S-17
Cede                                                                        S-19
Cedel                                                                       S-19
Cedel Participants                                                          S-73
Certificate Account                                                         S-68
Certificate Principal Balance                                               S-78
Certificates                                                                S-3
Chase                                                                       S-19
Citibank                                                                    S-19
Class                                                                       S-1
Class A Certificates                                                        S-2
Class A Principal Distribution Amount                                       S-11
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-7 Certificates                                                      S-1
Class A-8 Certificates                                                      S-1
Class A-9 Certificates                                                      S-1
Class A-9 Lockout Distribution Amount                                       S-10
Class A-9 Lockout Percentage                                                S-10
Class A-9 Lockout Pro Rata Distribution Amount                              S-10
Class B Applied Realized Loss Amount                                        S-78
Class B Certificate Principal Balance                                       S-78
Class B Principal Distribution Amount                                       S-11
Class B Realized Loss Amortization Amount                                   S-78
Class B-1A Certificates                                                     S-1
Class B-1F Certificates                                                     S-1
Class Distribution Amount                                                   S-6
Class M-1 Realized Loss Amortization Amount                                 S-78
Class M-1 Applied Realized Loss Amount                                      S-78
Class M-1 Certificate Principal Balance                                     S-78
Class M-1 Certificates                                                      S-2
Class M-1 Principal Distribution Amount                                     S-11
Class M-1A Certificates                                                     S-1
Class M-1F Certificates                                                     S-1
Class M-2 Applied Realized Loss Amount                                      S-78
Class M-2 Certificate Principal Balance                                     S-78
Class M-2 Certificates                                                      S-2
Class M-2 Principal Distribution Amount                                     S-11
Class M-2 Realized Loss Amortization Amount                                 S-79
Class M-2A Certificates                                                     S-1
Class M-2F Certificates                                                     S-1
Class R Certificates                                                        S-3
Class S Certificates                                                        S-3
Closing Date                                                                S-3
Code                                                                        S-20
Combined Loan-to-Value Ratios                                               S-44
Compensating Interest                                                       S-83
Cooperative                                                                 S-73
Coupon Rates                                                                S-4
CPR                                                                         S-59
Current Interest                                                            S-7
Custodian                                                                   S-3
Cut-Off Date                                                                S-3
Daily Collections                                                           S-82
DCR                                                                         S-19
Definitive Certificate                                                      S-72
Deleted Mortgage Loan                                                       S-30
Depositor                                                                   S-2
DTC                                                                         S-19
DTC Participants                                                            S-73
Due Dates                                                                   S-83
ERISA                                                                       S-89
Euroclear                                                                   S-19
Euroclear Operator                                                          S-73
Euroclear Participants                                                      S-73
European Depositaries                                                       S-19
Exemption                                                                   S-89
Extra Principal Distribution Amount                                         S-12
File                                                                        S-80
Final Certification                                                         S-81
Final Scheduled Payment Dates                                               S-58
Financial Intermediary                                                      S-72
Fitch                                                                       S-19
Fixed Rate Group Certificates                                               S-2
Formula Pass-Through Rate(s)                                                S-1
Funding Period                                                              S-17
HEP                                                                         S-59
Initial Mortgage Loans                                                      S-4
Interest Amount Available                                                   S-7
Interest Carry Forward Amount                                               S-7
Interest Remittance Amount                                                  S-7
Liquidated Mortgage Loan                                                    S-10
Liquidation Proceeds                                                        S-81
Loan Balance                                                                S-79
Loan Purchase Price                                                         S-30
Mezzanine Certificates                                                      S-2
Monthly Excess Cashflow Amount                                              S-16
Monthly Excess Interest Amount                                              S-7
Monthly Remittance Date                                                     S-10
Moody's                                                                     S-19
Mortgage Loans                                                              S-41
Mortgaged Properties                                                        S-4
Mortgages                                                                   S-4
Net Coupon Rate                                                             S-30
Net Liquidation Proceeds                                                    S-82
New Century                                                                 S-4
NIV                                                                         S-33
Notes                                                                       S-4
Offered Certificates                                                        S-2
One-Month LIBOR                                                             S-71
One-Month LIBOR Determination Date                                          S-71
Option One                                                                  S-2
Option One Loans                                                            S-40
Original Aggregate Loan Balance                                             S-3
Original Certificate Principal Balance                                      S-1
Original Pre-Funded Amount                                                  S-3
Originators                                                                 S-67
Overcollateralization Amount                                                S-12
Overcollateralization Deficiency                                            S-12
Overcollateralization Release Amount                                        S-12
Participants                                                                S-72
Pass-Through Rate                                                           S-69
Payment Date                                                                S-6
Percentage Interest                                                         S-69
PHMC                                                                        S-37
Plan                                                                        S-89
Preference Amount                                                           S-13
Prepaid Installments                                                        S-83
Prepayments                                                                 S-22
Preservation Expenses                                                       S-83
Pre-Funded Amount                                                           S-17
Pre-Funding Account                                                         S-3
Pre-Funding Payment Date                                                    S-17
Principal and Interest Account                                              S-81
Principal Distribution Amount                                               S-9
Principal Remittance Amount                                                 S-10
Qualified Replacement Mortgage                                              S-30
Quality Mortgage USA, Inc                                                   S-67
Rating Agencies                                                             S-19
REMIC                                                                       S-20
REMIC Opinion                                                               S-79
REO Property                                                                S-82
Realized Loss                                                               S-14
Record Date                                                                 S-6
Reference Banks                                                             S-72
Register                                                                    S-68
Registrar                                                                   S-68
Relevant Depositary                                                         S-72
Remittance Period                                                           S-10
Reorganization                                                              S-33
Restricted Group                                                            S-90
Retained Certificates                                                       S-3
Riegle Act                                                                  S-25
Rules                                                                       S-72
Seller                                                                      S-2
Senior Enhancement Percentage                                               S-12
Senior Specified Enhancement Percentage                                     S-12
Servicer                                                                    S-3
Servicers                                                                   S-3
Servicing Advance                                                           S-83
Servicing Fee Rate                                                          S-81
Six-Month LIBOR Loan                                                        S-5

                                       A-1

<PAGE>

SMMEA                                                                       S-21
Step Up Date                                                                S-18
Stepdown Date                                                               S-11
Subordinate Certificates                                                    S-2
Subsequent Cut-Off Date                                                     S-23
Subsequent Mortgage Loans                                                   S-3
Subsequent Transfer Agreement                                               S-23
Subsequent Transfer Date                                                    S-17
Substitution Amount                                                         S-81
Targeted Overcollateralization Amount                                       S-13
Telerate Page 3750                                                          S-72
Terms and Conditions                                                        S-74
Transfer Agreement                                                          S-30
Trigger Event                                                               S-10
Trust                                                                       S-67
Trust Estate                                                                S-67
Trustee                                                                     S-3
Underwriters                                                                S-92
Unpaid Realized Loss Amount                                                 S-79
Weighted average life                                                       S-59

87988.1d

                                       A-2

<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.....................................  7
     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
                                          
- --------------------------------------------------------------------------------

                                       2
<PAGE>

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

                                          thereon 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   Entry

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

                                       4
<PAGE>

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

                                          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  and
claims by such  assignees may be subject to set-off as a result of such lender's


                                       7
<PAGE>

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


                                       9
<PAGE>

time of the origination of the Mortgage Loan and is later called to active 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


                                       10
<PAGE>

obligations  of the Depositor,  the 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 of


                                       11
<PAGE>

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


                                       12
<PAGE>

class of Securities ("Non-Priority  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 and are not


                                       13
<PAGE>

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 of Owners of Securities of that series held by the


                                       14
<PAGE>

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


                                       15
<PAGE>

interest on the Mortgage  Loans included in the Trust for a series 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


                                       16
<PAGE>

Mortgage  Loan,  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 from

                                       17

<PAGE>

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 for each



                                       18
<PAGE>

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


                                       19
<PAGE>

reason therefor.  The related  Prospectus  Supplement will 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  Securities,  if any,  would  otherwise  be entitled may instead be


                                       21
<PAGE>

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 appropriately applied may be dependent on its


                                       25
<PAGE>

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,
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


                                       27
<PAGE>

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 to be


                                       29
<PAGE>

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"),


                                       30
<PAGE>

such 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 Isuch 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 in a cooperative and accompanying  occupancy rights is financed through


                                       35
<PAGE>

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


                                       39
<PAGE>

Cooperative  Loan,  would  be 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 home securing

                                       41

<PAGE>

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 purchase, a depository  institution will be required


                                       44
<PAGE>

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 property, and the acquisition and


                                       45
<PAGE>

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


                                       46
<PAGE>

discuss any special tax  consideration  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


                                       47
<PAGE>

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
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  principal


                                       48
<PAGE>

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 issue


                                       49
<PAGE>

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  Security  that  reflects the right to


                                       51
<PAGE>

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 Security as a "capital


                                       52
<PAGE>

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


                                       55
<PAGE>

relevant legislative  history,  market discount on such Mortgage Assets might 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 it is not a  Disqualified  Organization  or (ii)
furnishes a social  security  number and states under  penalties of perjury that


                                       57
<PAGE>

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


                                       58
<PAGE>

cash flows generated by the 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%


                                       59
<PAGE>

rate.  Prohibited  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 as agent of the Residual  Securityholders,  the


                                       60
<PAGE>

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


                                       61
<PAGE>

regular rates.  Investors who are Non-U.S.  Persons should consult 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


                                       62
<PAGE>

the close 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  all  debt


                                       66
<PAGE>

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.  While the


                                       67
<PAGE>

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 not


                                       68
<PAGE>

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


                                       69
<PAGE>

that the same rules that apply to the accrual of market  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 will be


                                       70
<PAGE>

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-22
The Portfolio of Mortgage Loans ................................         S-26
Use of Proceeds ................................................         S-40
The Depositor ..................................................         S-41
The Seller .....................................................         S-41
The Mortgage Loan Pools ........................................         S-41
Prepayment and Yield Considerations ............................         S-57
The Originators ................................................         S-67
Formation of the Trust and Trust Property ......................         S-67
Additional Information .........................................         S-68
Description of the Offered Certificates ........................         S-68
Credit Enhancement .............................................         S-75
The Pooling and Servicing Agreement ............................         S-79
Certain Federal Income Tax Consequences ........................         S-88
ERISA Considerations ...........................................         S-89
Ratings ........................................................         S-91
Legal Investment Matters .......................................         S-92
Underwriting ...................................................         S-92
Certain Legal Matters ..........................................         S-93
Global Clearance, Settlement and Tax
Documentation Procedures .......................................         Annex I
Index to Location of Principal Defined Terms ...................         A-1

                                   PROSPECTUS

Summary of Prospectus ..........................................            1  
Risk Factors ...................................................            7
Description of the Securities ..................................           10
The Trusts .....................................................           15
Credit Enhancement .............................................           18
Servicing of the Mortgage Loans and Contracts ..................           22
Administration .................................................           28
Use of Proceeds ................................................           34
The Depositor ..................................................           34
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

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



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

                               AMRESCO Residential
                             Securities Corporation
                           Mortgage Loan Trust 1997-2

                                  $740,000,000

                           Mortgage Loan Pass-Through
                          Certificates, Series 1997-2

                                   ----------

                    $48,800,000 6.800% Class A-1 Certificates
                    $44,500,000 6.700% Class A-2 Certificates
                    $68,100,000 6.795% Class A-3 Certificates
                    $27,900,000 6.930% Class A-4 Certificates
                    $21,300,000 7.100% Class A-5 Certificates
                    $14,900,000 7.210% Class A-6 Certificates
                    $36,975,000 7.570% Class A-7 Certificates
                    $28,900,000 7.175% Class A-8 Certificates
               $334,757,000 Class A-9 Adjustable Rate Certificates
                   $12,487,000 7.430% Class M-1F Certificates
               $25,438,000 Class M-1A Adjustable Rate Certificates
                   $18,315,000 7.665% Class M-2F Certificates
               $24,420,000 Class M-2A Adjustable Rate Certificates
                   $10,823,000 7.975% Class B-1F Certificates
               $22,385,000 Class B-1A Adjustable Rate Certificates




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


                       Prudential Securities Incorporated

                           Credit Suisse First Boston

                           Morgan Stanley Dean Witter



                                  June 5, 1997

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



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