AMRESCO RESIDENTIAL SECURITIES CORP
424B5, 1998-02-09
ASSET-BACKED SECURITIES
Previous: ALRENCO INC, POS AM, 1998-02-09
Next: TRESCOM INTERNATIONAL INC, 4, 1998-02-09


                        

PROSPECTUS SUPPLEMENT
(To Prospectus Dated September 5, 1997)
================================================================================

                                 $1,000,000,000
      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1998-1
                   AMRESCO RESIDENTIAL SECURITIES CORPORATION
                                    Depositor
                               ------------------
                           Advanta Mortgage Corp. USA
                           Ameriquest Mortgage Company
                             Wendover Funding, Inc.
                                    Servicers
                               ------------------

                                 [LOGO] AMRESCO

                   AMERSCO Residential Securities Corporation

The  AMRESCO  Residential  Securities  Corporation  Mortgage  Loan  Pass-Through
Certificates,  Series 1998-1 (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  and Class A-7
Certificates  (collectively,  the "Class A  Certificates");  (ii) the Class M-1F
Certificates  and the Class  M-1A  Certificates  (collectively,  the  "Class M-1
Certificates");   (iii)  the  Class  M-2F   Certificates   and  the  Class  M-2A
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  Certificates  (collectively,  the  "Class B-1
Certificates"),  (v) the Class C-FIO and Class C-AIO Certificates (collectively,
the "Class C-IO Certificates" and, collectively with the Mezzanine  Certificates
and the Class B-1 Certificates, the "Subordinate Certificates");  (vi) the Class
S Certificates;  (vii) the Class D  Certificates;  and (viii) the residual class
with  respect to each REMIC held by the Trust (the "Class R  Certificates,"  and
together  with the Class C-IO  Certificates,  the Class D  Certificates  and the
Class  S   Certificates,   the  "Private   Certificates").   Only  the  Class  A
Certificates,   the  Mezzanine  Certificates  and  the  Class  B-1  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-25 and  "Prepayment  and
Yield Considerations" beginning on page S-58 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.

<TABLE>
<CAPTION>
                            Initial Certificate Pass-Through    Price to     Underwriting   Proceeds to
                             Principal Balance      Rate        Public(1)      Discount   Depositor(1)(2)

<S>                            <C>                 <C>         <C>             <C>         <C>       
Class A-1 Certificate          $156,000,000        6.51%       99.978243%      0.1250%     99.853243%
Class A-2 Certificate            25,000,000        6.30%       99.991903%      0.2000%     99.791903%
Class A-3 Certificate            78,500,000        6.40%       99.995115%      0.2500%     99.745115%
Class A-4 Certificate            22,500,000        6.55%       99.975186%      0.3000%     99.675186%
Class A-5 Certificate            32,000,000        7.07%(3)    99.942344%      0.3250%     99.617344%
Class A-6 Certificate            30,000,000        6.51%       99.990760%      0.3000%     99.690760%
Class A-7 Certificate           486,000,000         (4)       100.000000%      0.2500%     99.750000%
Class M-1F Certificate           22,000,000        7.00%       99.996238%      0.3000%     99.696238%
Class M-1A Certificate           48,000,000         (4)       100.000000%      0.3000%     99.700000%
Class M-2F Certificate           18,000,000        7.24%       99.959729%      0.3500%     99.609729%
Class M-2A Certificate           36,000,000         (4)       100.000000%      0.3500%     99.650000%
Class B-1F Certificate           16,000,000        7.61%       99.986435%      0.4000%     99.586435%
Class B-1A Certificate           30,000,000         (4)       100.000000%      0.4000%     99.600000%
</TABLE>

- ----------------
(1)   Plus accrued  interest,  if any, from February 1, 1998 with respect to the
      Fixed Rate Group Certificates.
(2)   Before deducting expenses, estimated to be $425,000.
(3)   The Class A-5  Pass-Through  Rate is subject to  adjustment on the Step Up
      Date as described herein.
(4)   The  Pass-Through  Rate  on  each  Class  of  the  Adjustable  Rate  Group
      Certificates is adjustable based on One-Month LIBOR as described herein.

      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 February 12, 1998. The Offered  Certificates  will be offered in Europe
and the United States of America.

Credit Suisse First Boston
                 Deutsche Morgan Grenfell
                                Morgan Stanley Dean Witter
                                              Prudential Securities Incorporated

           The date of this Prospectus Supplement is January 28, 1998.

<PAGE>

(Cover continued from previous page)

      The  Certificates  represent  undivided  ownership  interests in 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 1998-1 (the  "Trust").  The Class A-1 through Class A-6,  Class M-1F,
Class M-2F, Class B-1F and Class C-FIO  Certificates  (collectively,  the "Fixed
Rate Group  Certificates")  will represent  undivided ownership interests in the
Mortgage  Loans in the Fixed Rate Group and the respective  Pre-Funding  Account
(as defined herein). The Class A-7, Class M-1A, Class M-2A, Class B-1A and Class
C-AIO Certificates (collectively, the "Adjustable Rate Group Certificates") will
represent  undivided ownership interests in the Mortgage Loans in the Adjustable
Rate  Group and the  respective  Pre-Funding  Account.  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 February 1, 1998 (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-1 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 Class C-IO Certificates issued with respect to a Mortgage Loan Group
are  subordinate in right of  distribution  to the related Class A Certificates,
the related Mezzanine Certificates and the related Class B-1 Certificates to the
extent described herein. The initial aggregate  Certificate Principal Balance of
the Subordinate  Certificates  related to the Fixed Rate Group will equal 14.00%
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 19.00%
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 February 1, 1998,
among the Depositor,  AMRESCO Residential Capital Markets,  Inc., as Seller (the
"Seller"), the Servicers and Bankers Trust Company, as Trustee (the "Trustee").

      The Loan  Balance of the  Mortgage  Loans as of the close of  business  on
February 1, 1998 (the "Statistical  Calculation Date") will be  $657,385,694.41.
In  addition  to the  Mortgage  Loans as of the  Statistical  Calculation  Date,
additional  Mortgage  Loans will be purchased by the Trust from the Depositor on
the Closing Date. All of the Mortgage Loans as of the Closing Date (the "Initial
Mortgage  Loans")  will  have a  Cut-Off  Date as of the  close of  business  on
February 1, 1998 and the Depositor  expects that the Initial Mortgage Loans will
total at least $750,000,000 as of the Closing Date. See "The Mortgage Loan Pool"
herein.

      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  May 8, 1998 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  $100,000,000  and $150,000,000  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  March 25, 1998 (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,  only the Class A Certificates may 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  Mortgage  Loan  Group,  which  may vary  over  time.  See
"Prepayment  and Yield  Considerations"  herein and "Risk  Factors"  and "Yield,
Prepayment and Maturity Considerations" in the Prospectus.

      The Trust will make one or more  elections to treat certain assets thereof
as a "real estate  mortgage  investment  conduit" (a "REMIC") for federal income
tax  purposes.  As  described  more fully  herein,  all  Classes of the  Offered
Certificates  will  constitute  "regular  interests"  in a REMIC.  See  "Certain
Federal Income Tax Consequences" herein and in the Prospectus.

      Prior  to  their  issuance  there  has  been no  market  for  the  Offered
Certificates  nor can there be any assurance that one will develop or if it does
develop,  that it will  provide  the  Owners of the  Offered  Certificates  with
liquidity or will continue for the life of the  Certificates.  The  Underwriters
intend, but are not obligated, to make a market in the Offered Certificates.

<PAGE>

      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.

      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  September 5, 1997, of which this  Prospectus  Supplement is a
part and which accompanies this Prospectus  Supplement.  The Prospectus contains
important information regarding this offering which is not contained herein, and
prospective  investors  are  urged to read the  Prospectus  and this  Prospectus
Supplement in full.

                              AVAILABLE INFORMATION

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

                                REPORTS TO OWNERS

      Monthly and annual reports  concerning the Certificates and the Trust will
be sent by the  Trustee to the Owners of  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-25
THE PORTFOLIO OF MORTGAGE LOANS............................................ S-29
    General................................................................ S-29
    Underwriting Guidelines................................................ S-29
    Prepayment Penalties................................................... S-32
    Representations Relating to the Mortgage Loans......................... S-32
    The Servicers.......................................................... S-33
USE OF PROCEEDS............................................................ S-41
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-57
PREPAYMENT AND YIELD CONSIDERATIONS........................................ S-58
    General................................................................ S-58
    Mandatory Prepayment................................................... S-59
    Prepayment and Yield Scenarios for Offered Certificates................ S-59
    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
OTHER CERTIFICATES......................................................... S-75
CREDIT ENHANCEMENT......................................................... S-75
    Subordination of Subordinate Certificates and Certain                   
      of the Private Certificates.......................................... S-75
    Application of Realized Losses......................................... S-76
    Application of Monthly Excess Cashflow Amounts......................... S-77
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-82
    Removal and Resignation of a Servicer.................................. S-86
    Subservicer............................................................ S-86
    Reporting Requirements................................................. S-86
    Removal of Trustee for Cause........................................... S-88
    Governing Law.......................................................... S-88
    Amendments............................................................. S-88
    Termination of the Trust............................................... S-88
    Auction Sale; Step Up on Certain Pass-Through                           
      Rates; Termination................................................... S-89
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................... S-89
    REMIC Elections........................................................ S-89
ERISA CONSIDERATIONS....................................................... S-90
RATINGS.................................................................... S-93
LEGAL INVESTMENT MATTERS................................................... S-94
UNDERWRITING............................................................... S-94
CERTAIN LEGAL MATTERS...................................................... S-95
                                                                           
                                   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................................  12
    Book Entry Registration................................................  14
    List of Owners of Securities...........................................  14
THE TRUSTS.................................................................  14
    Mortgage Loans.........................................................  15
    Contracts..............................................................  17
    Mortgage-Backed Securities.............................................  17
    Other Mortgage Securities..............................................  17
CREDIT ENHANCEMENT.........................................................  17
SERVICING OF MORTGAGE LOANS AND CONTRACTS..................................  21
    Payments on Mortgage Loans.............................................  22
    Advances...............................................................  22
    Collection and Other Servicing Procedures..............................  23
    Primary Mortgage Insurance.............................................  25
    Standard Hazard Insurance..............................................  25
    Title Insurance Policies...............................................  26
    Claims Under Primary Mortgage Insurance Policies and Standard Hazard    
      Insurance Policies; Other Realization Upon Defaulted Loan............  26
    Servicing Compensation and Payment of Expenses.........................  27
    Master Servicer........................................................  27
ADMINISTRATION.............................................................  27
    Assignment of Mortgage Assets..........................................  27
    Evidence as to Compliance..............................................  29
    The Trustee............................................................  30
    Administration of the Security Account.................................  30
    Reports................................................................  31
    Forward Commitments; Pre-Funding.......................................  32
    Servicer Events of Default.............................................  32
    Rights Upon Servicer Event of Default..................................  32
    Amendment..............................................................  33
    Termination............................................................  33
USE OF PROCEEDS............................................................  33
THE DEPOSITOR..............................................................  33
CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS...............................  34
    General................................................................  34
    Foreclosure............................................................  35
    Soldiers' and Sailors' Civil Relief Act................................  39
    The Contracts..........................................................  40
    The Title I Program....................................................  42
LEGAL INVESTMENT MATTERS...................................................  42
ERISA CONSIDERATIONS.......................................................  43
CERTAIN FEDERAL INCOME TAX CONSEQUENCES....................................  45
    Federal Income Tax Consequences For REMIC Securities...................  45
    Taxation of Regular Securities.........................................  46
    Taxation of Residual Securities........................................  51
    Treatment of Certain Items of REMIC Income and Expense.................  53
    Tax-Related Restrictions on Transfer of Residual Securities............  55
    Sale or Exchange of a Residual Security................................  57
    Taxes That May Be Imposed on the REMIC Pool............................  57
    Liquidation of the REMIC Pool..........................................  58
    Administrative Matters.................................................  58
    Limitations on Deduction of Certain Expenses...........................  58
    Taxation of Certain Foreign Investors..................................  59
    Backup Withholding.....................................................  59
    Reporting Requirements.................................................  60
    Federal Income Tax Consequences for Securities as to Which No REMIC     
      Election Is Made.....................................................  60
    Standard Securities.................................................... .60
    Premium and Discount...................................................  62
    Stripped Securities....................................................  63
    Reporting Requirements and Backup Withholding..........................  65
    Taxation of Certain Foreign Investors..................................  66
    Debt Securities........................................................  66
    Taxation of Securities Classified as Partnership Interests.............  67
PLAN OF DISTRIBUTION.......................................................  67
RATINGS....................................................................  68
LEGAL MATTERS..............................................................  68
FINANCIAL INFORMATION......................................................  68
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 1998-1 (the "Trust").

Certificates Offered:         $1,000,000,000    Mortgage    Loan    Pass-Through
                              Certificates,  Series  1998-1  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
                      -----------------    ------------  ----------------------
                         $156,000,000          6.51%     Class A-1 Certificates
                           25,000,000          6.30%     Class A-2 Certificates
                           78,500,000          6.40%     Class A-3 Certificates
                           22,500,000          6.55%     Class A-4 Certificates
                           32,000,000          7.07%(2)  Class A-5 Certificates
                           30,000,000          6.51%     Class A-6 Certificates
                          486,000,000         (3)(7)     Class A-7 Certificates
                           22,000,000          7.00%     Class M-1F Certificates
                           48,000,000         (4)(7)     Class M-1A Certificates
                           18,000,000          7.24%     Class M-2F Certificates
                           36,000,000         (5)(7)     Class M-2A Certificates
                           16,000,000          7.61%     Class B-1F Certificates
                           30,000,000         (6)(7)     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 forth  above
                              and (y) the  weighted  average  Coupon Rate of the
                              Mortgage  Loans  in  the  Fixed  Rate  Group  less
                              approximately 0.50% per annum.

                              (2) For any  Payment  Date after the Step Up Date,
                              the Class  A-5 Pass  Through  Rate will  equal the
                              lesser of (x) 7.57% and (y) the  weighted  average
                              Coupon  Rate for the  Mortgage  Loans in the Fixed
                              Rate Group less approximately 0.50% per annum.

                              (3)  On  each   Payment   Date,   the   Class  A-7
                              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 0.20% per annum (and for any
                              Payment  Date  thereafter,  One-Month  LIBOR  plus
                              0.40%  per  annum)  and (ii) the  Adjustable  Rate
                              Group Available Funds Cap (as defined herein).

                              (4)  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 0.43% per annum (and for
                              any Payment Date thereafter,  One-Month LIBOR plus
                              0.645%  per annum)  and (ii) the  Adjustable  Rate
                              Group Available Funds Cap.

                              (5)  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 0.65% per annum (and for
                              any Payment Date thereafter,  One-Month LIBOR plus
                              0.975%  per annum)  and (ii) the  Adjustable  Rate
                              Group Available Funds Cap.

                              (6)  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 1.20% per annum (and for any
                              Payment  Date  thereafter,  One-Month  LIBOR  plus
                              1.80%  per  annum)  and (ii) the  Adjustable  Rate
                              Group Available Funds Cap.

                              (7) 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

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


                                       S-1

<PAGE>

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

                              on the Mortgage Loans in the Adjustable Rate Group
                              during  the  related   Remittance   Period   (such
                              weighted  average Coupon Rate, the "ARM WAC") less
                              approximately 0.50% per anum. 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  (3),  (4),  (5) and (6)
                              applicable to certain Class(es) of Adjustable Rate
                              Group  Certificates,  may be less than the ARM WAC
                              less  approximately  0.50%  per  annum,  while the
                              Formula Pass-Through Rate(s) applicable to certain
                              other   Class(es)   of   Adjustable   Rate   Group
                              Certificates,   may   exceed   the  ARM  WAC  less
                              approximately  0.50% per annum. 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 up to the Formula  Pass-Through  Rate less
                              approximately  0.50% per  annum.  The ARM WAC less
                              approximately  0.50% per annum,  increased  by the
                              amount of such  excess  moneys 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   and  Class  A-7   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-1
                              Certificates".  The Class C-FIO  Certificates  and
                              the  Class  C-AIO  Certificates  are  collectively
                              referred to as the "Class C-IO Certificates".  The
                              Mezzanine Certificates, the Class B-1 Certificates
                              and the Class C-IO  Certificates  are collectively
                              referred to as the "Subordinate Certificates". The
                              Class A Certificates,  the Mezzanine  Certificates
                              and the Class B-1  Certificates  are  collectively
                              referred to as the "Offered Certificates".

                              In addition,  the Class A Certificates (other than
                              the  Class  A-7  Certificates),   the  Class  M-1F
                              Certificates,  the Class  M-2F  Certificates,  the
                              Class  B-1F   Certificates  and  the  Class  C-FIO
                              Certificates are  collectively  referred to as the
                              "Fixed Rate Group  Certificates" and the Class A-7
                              Certificates,  the Class  M-1A  Certificates,  the
                              Class   M-2A   Certificates,    the   Class   B-1A
                              Certificates and the Class C-AIO  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  14.00% 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  19.00%  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-1
                              Certificates  are subordinate to the related Class
                              A   Certificates   and   the   related   Mezzanine
                              Certificates to the extent described  herein.  The
                              Class C-IO  Certificates  issued with respect to a
                              Mortgage  Loan Group are  subordinate  in right of
                              distribution  to the related Class A Certificates,
                              the related Mezzanine Certificates and the related
                              Class B-1  Certificates  to the  extent  described
                              herein.

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


                                       S-2

<PAGE>

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

                              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  Class  A  Certificates  and  the  Subordinate
                              Certificates    (other   than   the   Class   C-IO
                              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   Class   A
                              Certificates  and  the  Subordinate   Certificates
                              (other than the Class C-IO 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  ("Ameriquest"),  with principal
                              executive offices located at 1100 Town and Country
                              Road,  Orange,   California  92868;  and  Wendover
                              Funding,    Inc.   ("Wendover")   with   principal
                              executive  offices  located at 725 North  Regional
                              Road, Greensboro, NC 27409 (each, a "Servicer" and
                              collectively, the "Servicers").

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

Statistical Calculation       As of the close of  business  on  February 1, 1998
Date:                         (the "Statistical Calculation Date").

Cut-Off Date:                 As of the close of business on February 1, 1998.

Closing Date:                 On or about February 12, 1998.

Description of
the Certificates:             The  Mortgage  Loan   Pass-Through   Certificates,
                              Series 1998-1 (the "Certificates") will consist of
                              the   Offered   Certificates,   the   Class   C-IO
                              Certificates,    a    Class    of    interest-only
                              Certificates  (the  "Class S  Certificates"),  the
                              Class D  Certificates  and a  residual  class (the
                              "Class R Certificates" and together with the Class
                              C-IO  Certificates,  the Class S Certificates  and
                              the   Class   D    Certificates,    the   "Private
                              Certificates").  The  Certificates  will be issued
                              pursuant to a Pooling and Servicing Agreement (the
                              "Pooling and Servicing  Agreement") to be dated as
                              of  February  1, 1998,  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
                              not   more   than    approximately    $250,000,000
                              (approximately  $100,000,000  and  $150,000,000 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  during the
                              Funding  Period (as  defined  below) 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

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


                                       S-3

<PAGE>

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

                              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  in the
                              applicable  Mortgage Loan Group or of the Mortgage
                              Loans in both Mortgage Loan Groups,  in each case,
                              as of the Statistical Calculation Date. Similarly,
                              unless  otherwise  noted,  any  references to Loan
                              Balances  represent  scheduled Loan Balances as of
                              the Statistical  Calculation Date. The statistical
                              characteristics  of the  Mortgage  Loans will vary
                              upon  the  transfer  into  the  Trust  of (x)  the
                              additional  Initial  Mortgage Loans on the Closing
                              Date and (y) the Subsequent  Mortgage Loans during
                              the Funding Period.  See "Additional  Information"
                              herein.

                              The Mortgage  Loans to be conveyed to the Trust by
                              the  Depositor on the Closing  Date (the  "Initial
                              Mortgage  Loans")  consist of fixed and adjustable
                              rate  conventional  mortgage  loans  evidenced  by
                              promissory  notes (the  "Notes")  secured by first
                              and second lien deeds of trust,  security deeds or
                              mortgages  (the  "Mortgages"),  which,  as of  the
                              Statistical  Calculation  Date, were located in 49
                              states  and  the   District   of   Columbia.   The
                              properties   securing  the  Mortgage   Loans  (the
                              "Mortgaged   Properties")   consist  primarily  of
                              single-family residences (which may be attached or
                              detached),   two-  to  four-   family   dwellings,
                              condominium   units,  or  units  in  planned  unit
                              developments.  The  Mortgaged  Properties  may  be
                              either    owner-occupied   or   non-owner-occupied
                              investment  properties.  No Combined Loan-to-Value
                              Ratio (as defined  below)  (based upon  appraisals
                              made at the time of origination) exceeded 90.1% as
                              of the Statistical  Calculation Date. The 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,  the  Depositor,  the
                              Servicers, the Trustee or any affiliate thereof.

                              Fixed   Rate   Group.   As  of   the   Statistical
                              Calculation  Date, the average Loan Balance of the
                              Initial Mortgage Loans in the Fixed Rate Group was
                              $71,663.81;   the  interest   rates  (the  "Coupon
                              Rates") of such Initial Mortgage Loans ranged from
                              6.00% per annum to 16.50% per annum;  the weighted
                              average Coupon Rate of such Initial Mortgage Loans
                              was  10.571%  per  annum;   the  weighted  average
                              combined   loan-to-value  ratio  of  such  Initial
                              Mortgage Loans (based on the lower of sales prices
                              and  appraisals  made at the time of  origination)
                              and in the case of second lien mortgages, the Loan
                              Balance  of the first lien  mortgage  added to the
                              original loan balance (the "Combined Loan-to-Value
                              Ratio")  was  71.42%;  and  the  weighted  average
                              remaining   term  to  maturity  of  such   Initial
                              Mortgage Loans was 325 months. The remaining terms
                              to maturity as of the Statistical Calculation Date
                              of the  Initial  Mortgage  Loans in the Fixed Rate
                              Group  ranged  from 51 months to 359  months.  The
                              maximum Loan Balance of the Initial Mortgage Loans
                              in the

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


                                       S-4

<PAGE>

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

                              Fixed Rate Group as of the Statistical Calculation
                              Date was  $828,666.21.  Not more than 3.46% of the
                              aggregate  Loan  Balance of the  Initial  Mortgage
                              Loans  in  the  Fixed  Rate   Group,   as  of  the
                              Statistical  Calculation  Date,  require "balloon"
                              payments.  No Initial  Mortgage  Loan in the Fixed
                              Rate Group as of the Statistical  Calculation Date
                              will mature later than January 1, 2028.  As of the
                              Statistical Calculation Date, approximately 96.32%
                              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 as of the Statistical Calculation Date,
                              84.72% were secured by mortgages on  single-family
                              dwellings,  8.50%  by  mortgages  on two- to four-
                              family   dwellings,    4.02%   by   mortgages   on
                              condominiums,  1.97% by  mortgages on planned unit
                              developments,  0.67% by mortgages on  manufactured
                              homes,  0.09% by mortgages on townhouses and 0.02%
                              could  not be  determined  as of  the  Statistical
                              Calculation  Date. See "The Initial  Mortgage Loan
                              Pools --  Initial  Mortgage  Loans  -- Fixed  Rate
                              Group" herein.

                              55.02%,  21.36% and 8.06% of the Initial  Mortgage
                              Loans  in  the   Fixed   Rate   Group  as  of  the
                              Statistical  Calculation  Date were  originated by
                              AMRESCO Residential Mortgage Corporation ("ARMC"),
                              WMC Mortgage Corp.  ("WMC") and BNC Mortgage Inc.,
                              respectively.  In addition,  15.56% of the Initial
                              Mortgage  Loans in the Fixed  Rate Group as of the
                              Statistical  Calculation  Date, were originated by
                              fifty-four (54) other Originators.

                              93.87% of the Initial  Mortgage Loans in the Fixed
                              Rate Group as of the Statistical  Calculation Date
                              (the "Fixed Rate Loans"), bear interest at a fixed
                              rate for the life of such Initial  Mortgage Loans.
                              6.13% of the Initial  Mortgage  Loans in the Fixed
                              Rate Group as of the Statistical  Calculation Date
                              (the "5/25 Loans"),  bear interest at a fixed rate
                              for a period of five years after  origination  and
                              thereafter  have  semi-annual  interest  rate  and
                              payment adjustments at frequencies and in the same
                              manner  as  the  Six-Month  LIBOR  Loans  (defined
                              below).  Substantially  all of such 5/25 Loans are
                              subject to a 1.0% periodic rate adjustment cap and
                              have a  lifetime  reset cap  ranging  from 6.5% to
                              7.0%.

                              Adjustable  Rate  Group.  As  of  the  Statistical
                              Calculation  Date, the average Loan Balance of the
                              Initial  Mortgage  Loans  in the  Adjustable  Rate
                              Group was  $106,768.38;  the Coupon  Rates of such
                              Initial  Mortgage  Loans  ranged  from  5.500% per
                              annum to 17.130% per annum;  the weighted  average
                              Coupon  Rate of such  Initial  Mortgage  Loans was
                              10.199%   per   annum;    the   weighted   average
                              Loan-to-Value Ratio of such Initial Mortgage Loans
                              was 76.50%;  and the  weighted  average  remaining
                              term to maturity of such  Initial  Mortgage  Loans
                              was 355 months. The remaining terms to maturity as
                              of the Statistical Calculation Date of the Initial
                              Mortgage Loans in the Adjustable Rate Group ranged
                              from 171 months to 359 months.  The  maximum  Loan
                              Balance  of  the  Initial  Mortgage  Loans  in the
                              Adjustable   Rate  Group  as  of  the  Statistical
                              Calculation  Date  was  $747,575.64.   No  Initial
                              Mortgage Loan in the  Adjustable  Rate Group as of
                              the Statistical Calculation Date will mature later
                              than  January  1,  2028.  As a  percentage  of the
                              aggregate  Loan  Balance of the  Initial  Mortgage
                              Loans  in  the  Adjustable  Rate  Group  as of the
                              Statistical  Calculation Date, 87.86% were secured
                              by mortgages on single-family dwellings,  5.85% by
                              mortgages on two- to four-family dwellings,  3.18%
                              by mortgages on  condominiums,  2.29% by mortgages
                              on planned unit  developments,  0.59% by mortgages
                              on  manufactured  homes and 0.23% by  mortgages on
                              townhouses.   See  "The  Mortgage  Loan  Pools  --
                              Initial  Mortgage Loans  --Adjustable  Rate Group"
                              herein.

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


                                       S-5

<PAGE>

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

                              All  of  the   Initial   Mortgage   Loans  in  the
                              Adjustable  Rate Group have maximum  Coupon Rates.
                              As  of  the  Statistical   Calculation  Date,  the
                              weighted   average  maximum  Coupon  Rate  of  the
                              Initial  Mortgage  Loans  in the  Adjustable  Rate
                              Group is 16.925% per annum,  with  maximum  Coupon
                              Rates  that range  from  approximately  7.625% per
                              annum to 35.100% per annum.  As of the Statistical
                              Calculation  Date,  the Initial  Mortgage Loans in
                              the Adjustable Rate Group have a weighted  average
                              gross  margin of 6.265%.  The gross margin for the
                              Initial  Mortgage  Loans  in the  Adjustable  Rate
                              Group  as of  the  Statistical  Calculation  Date,
                              ranges from 2.250% to 9.550%.  The minimum  Coupon
                              Rates  for  the  Initial  Mortgage  Loans  in  the
                              Adjustable   Rate  Group  as  of  the  Statistical
                              Calculation  Date,  range from 4.750% per annum to
                              17.130% per annum.

                              27.03%  of  the  Initial  Mortgage  Loans  in  the
                              Adjustable   Rate  Group  as  of  the  Statistical
                              Calculation  Date (the  "Six-Month  LIBOR Loans"),
                              bear interest at rates that adjust, along with the
                              related monthly  payments,  semiannually  based on
                              Six-Month LIBOR. As of the Statistical Calculation
                              Date,  97.76% of the Six-Month  LIBOR Loans have a
                              semiannual reset cap of 1.0%, substantially all of
                              which have a lifetime  reset cap ranging from 6.0%
                              to 7.0%; 2.24% 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  as  of  the  Statistical  Calculation  Date
                              aggregating $110,369,485.40.

                              69.20%  of  the  Initial  Mortgage  Loans  in  the
                              Adjustable   Rate  Group  as  of  the  Statistical
                              Calculation Date (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.  As  of  the  Statistical
                              Calculation  Date, 95.23% of the 2/28 Loans have a
                              periodic    rate    adjustment    cap   of   1.0%,
                              substantially  all of which have a lifetime  reset
                              cap ranging  from 6.0% to 7.0%;  4.56% of the 2/28
                              Loans have a periodic rate  adjustment cap of 1.5%
                              and generally  have a lifetime  reset cap of 7.0%;
                              0.21%  of the  2/28  Loans  have a  periodic  rate
                              adjustment  cap of 3.0% and have a lifetime  reset
                              cap  ranging  from  6.0% to 7.0%.  The 2/28  Loans
                              consist  of  Initial  Mortgage  Loans  as  of  the
                              Statistical     Calculation    Date    aggregating
                              $282,525,527.95.

                              3.72%  of  the  Initial   Mortgage  Loans  in  the
                              Adjustable   Rate  Group  as  of  the  Statistical
                              Calculation Date (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 with 85.37% of such Initial
                              Mortgage  Loans being  subject to a 1.0%  periodic
                              rate  adjustment  cap and  14.63% of such  Initial
                              Mortgage  Loans being  subject to a 1.5%  periodic
                              rate adjustment cap. Substantially all of the 3/27
                              Loans have a lifetime  reset cap ranging from 6.0%
                              to  7.0%.   The  3/27  Loans  consist  of  Initial
                              Mortgage Loans as of the  Statistical  Calculation
                              Date, aggregating $15,204,619.02.

                              0.04%  of  the  Initial   Mortgage  Loans  in  the
                              Adjustable   Rate  Group  as  of  the  Statistical
                              Calculation Date (the "CMT Loans"),  bear interest
                              at a  rate  that  adjusts  annually  based  on the
                              weekly  average  yield on United  States  treasury
                              securities  adjusted to a constant maturity of one
                              year.  The CMT Loans  consist of Initial  Mortgage
                              Loans  as  of  the  Statistical  Calculation  Date
                              aggregating $182,653.13.

                              32.66%,  29.35% and 12.96% of the Initial Mortgage
                              Loans in the Adjustable Rate Group by Loan Balance
                              as  of  the  Statistical  Calculation  Date,  were
                              originated by

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


                                       S-6

<PAGE>

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

                              ARMC,   WMC  and  Pan   American   Bank,   F.S.B.,
                              respectively.  In addition,  25.03% of the Initial
                              Mortgage Loans in the Adjustable  Rate Group as of
                              the Statistical  Calculation Date, were originated
                              by    approximately    forty-nine    (49)    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:    June 2018
                              Class A-2 Certificates:    March 2020
                              Class A-3 Certificates:    May 2025
                              Class A-4 Certificates:    June 2026
                              Class A-5 Certificates:    October 2027
                              Class A-6 Certificates:    August 2027
                              Class A-7 Certificates:    October 2027
                              Class M-1F Certificates:   January 2028
                              Class M-2F Certificates:   January 2028
                              Class M-1A Certificates:   January 2028
                              Class M-2A Certificates:   January 2028
                              Class B-1F Certificates:   January 2028
                              Class B-1A Certificates:   January 2028


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 March 25, 1998 (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
                              that are Offered  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.

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


                                       S-7

<PAGE>

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

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

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  at  the
                              related Pass-Through Rate;

                              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-1
                              Certificates  related to such Mortgage Loan Group,
                              the related Current Interest;

                              Sixth,  to  the  extent  of  the  Interest  Amount
                              Available with respect to such Mortgage Loan Group
                              then  remaining,  to the  Owners of the Class C-IO
                              Certificates  related to such Mortgage Loan Group,
                              the related Current Interest; and

                              Seventh,  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
                              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  (or the  Notional
                              Principal  Amount (as defined  below) with respect
                              to the Class  C-IO  Certificates)  of the  related
                              Class of  Certificates  plus  (ii) the  Preference
                              Amount as it relates to interest  previously  paid
                              on  such  Class  of  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)

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


                                       S-8

<PAGE>

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

                              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 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   distribution   with  respect  to
                              interest  made  to the  Owners  of such  Class  of
                              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 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-6
                              Certificates,  the Class A-6 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-7  Certificates
                              until the Class A-7 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  the  Class  A
                              Certificates  and  the  Subordinate   Certificates
                              (other than the Class C-IO  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-6
                              Certificates,  in an amount equal to the Class A-6
                              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-7  Certificates  until the Class A-7
                              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

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


                                       S-9

<PAGE>

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

                              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-1 Principal  Distribution Amount with respect to
                              such Mortgage Loan Group,  shall be distributed to
                              the Owners of the related  Class B-1  Certificates
                              until the related Class B-1 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  Balances of all of the
                              Class A Certificates relating to a Group have been
                              reduced to zero prior to the  Stepdown  Date,  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-1  Certificates.  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-1  Certificates,  in that
                              order. 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-1 Certificates.

                              The Class A  Certificates  in the Fixed Rate Group
                              (other  than  the  Class  A-6   Certificates)  are
                              "sequential  pay"  classes such that 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

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


                                      S-10

<PAGE>

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

                              Certificates  in the  Fixed  Rate  Group  on  such
                              Payment Date shall be distributed pro rata and not
                              sequentially.

                              The  Owners  of the  Class  A-6  Certificates  are
                              entitled  to  receive  payments  of the  Class A-6
                              Lockout   Distribution  Amount  specified  herein;
                              provided,  that if on any  Payment  Date the Class
                              A-5  Certificate  Principal  Balance is zero,  the
                              Owners  of the  Class  A-6  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 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-6  Lockout  Distribution  Amount" for
                              any  Payment  Date will be the  product of (i) the
                              applicable  Class A-6 Lockout  Percentage for such
                              Payment  Date and (ii) the Class A-6  Lockout  Pro
                              Rata Distribution Amount for such Payment Date.

                              The  "Class  A-6  Lockout   Percentage"  for  each
                              Payment Date shall be as follows:


                                      Payment Dates           Lockout Percentage
                                      -------------           ------------------

                                March 1998 - February 2001             0%
                                March 2001 - February 2003            45%
                                March 2003 - February 2004            80%
                                March 2004 - February 2005           100%
                                March 2005 and thereafter            300%
                            
                              The  "Class  A-6  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-6 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 March 1998.

                              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).

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


                                      S-11

<PAGE>

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

                              "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
                              outstanding  Loan Balance of the Mortgage Loans in
                              such Mortgage Loan Group,  in each case, 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
                              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 Enhancement Percentage.

                              "Stepdown Date" means,  with respect to a Mortgage
                              Loan Group,  the later to occur of (x) the Payment
                              Date in March 2001 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
                              68.50%  in the case of the  Fixed  Rate  Group and
                              approximately 57.20% 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  $2,000,000 for the Fixed
                              Rate Group and $3,000,000 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 79.50% in the case of
                              the Fixed Rate Group and  approximately  73.20% in
                              the case of the Adjustable Rate Group and (ii) the
                              outstanding Loan Balance of the

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


                                      S-12

<PAGE>

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

                              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  $2,000,000  for the  Fixed  Rate  Group and
                              $3,000,000 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 88.50% in the case of the Fixed Rate
                              Group and approximately  85.20% 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 $2,000,000 for the
                              Fixed Rate Group and $3,000,000 for the Adjustable
                              Rate Group.

                              "Class B-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),  (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),  (iii)
                              the  related  Class  M-2   Certificate   Principal
                              Balance  (after taking into account the payment of
                              the  related  Class  M-2  Principal   Distribution
                              Amount on such Payment  Date) and (iv) the related
                              Class   B-1    Certificate    Principal    Balance
                              immediately  prior to such  Payment  Date over (y)
                              the lesser of (A) the product of (i) approximately
                              96.50%  in the case of the  Fixed  Rate  Group and
                              approximately 95.20% 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 $2,000,000 for the
                              Fixed Rate Group and $3,000,000 for the Adjustable
                              Rate Group.

                              "Overcollateralization  Amount" means with respect
                              to a  Mortgage  Loan  Group and as of any  Payment
                              Date the excess,  if any, of (x) the Loan  Balance
                              of the Mortgage  Loans in such Mortgage Loan Group
                              as of the  last day of the  immediately  preceding
                              Remittance   Period   over  (y)  the   Certificate
                              Principal  Balance of the Class A Certificates and
                              the Subordinate Certificates (other than the Class
                              C-IO  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  Certificates  related to such  Mortgage  Loan
                              Group   (other  than  the  most  senior  Class  of
                              Certificates outstanding at such

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


                                      S-13

<PAGE>

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

                              time,  counting  for this  purpose with respect to
                              the  Fixed  Rate   Group,   all  of  the  Class  A
                              Certificates  relating  to the Fixed Rate Group as
                              one     Class)     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  is  approximately
                              31.50%  with  respect  to the Fixed Rate Group and
                              approximately   42.80%   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  the  Class  A  Certificates  and  the
                              Subordinate  Certificates  (other  than the  Class
                              C-IO  Certificates)  related to such Mortgage Loan
                              Group  resulting  from  the  distribution  of  the
                              related  Principal  Remittance Amount (but not the
                              related Extra  Principal  Distribution  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  Class  A  Certificates  and the
                              Subordinate  Certificates related to such Mortgage
                              Loan     Group     and    (ii)    the     Targeted
                              Overcollateralization  Amount  for  such  Mortgage
                              Loan Group and Payment Date.  Notwithstanding  the
                              foregoing,   the   Overcollateralization   Release
                              Amount will be $0 on any  Payment  Date if certain
                              loss and delinquency events are continuing on such
                              Payment  Date  as  described  more  fully  in  the
                              Pooling and Servicing Agreement.

                              "Targeted Overcollateralization Amount" means, (A)
                              for the Fixed  Rate  Group  and as of any  Payment
                              Date,  (x)  prior to the  related  Stepdown  Date,
                              1.75%  of  the  Original   Certificate   Principal
                              Balance of the Fixed Rate Group  Certificates  and
                              (y) on and after the Stepdown Date, the greater of
                              (i)  3.50%  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)  $2,000,000;  and  (B)  for  the
                              Adjustable  Rate Group and as of any Payment Date,
                              (x) prior to the related  Stepdown Date,  2.40% 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)  4.80%  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) $3,000,000.

                              "Preference  Amount"  means any amount  previously
                              distributed  to an Owner on a Certificate  that is
                              recoverable  and  sought  to  be  recovered  as  a
                              voidable  preference  by a trustee  in  bankruptcy
                              under  the  United  States   Bankruptcy  Code  (11
                              U.S.C.)

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


                                      S-14

<PAGE>

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

                              as amended from time to time, in accordance with a
                              final   nonappealable  order  of  a  court  having
                              competent jurisdiction.

Servicing:                    Advanta,  Ameriquest  and Wendover 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.

                              ARMC will act as subservicer of the Mortgage Loans
                              serviced  by Wendover  pursuant to a  Subservicing
                              Agreement  between  ARMC  and  Wendover.  See "The
                              Portfolio of Mortgage Loans -- The Servicers".

Other Certificates:           The   Class   C-IO   Certificates,   the  Class  D
                              Certificates,   the   Class  S  and  the  Class  R
                              Certificates   are   not   offered   hereby.   The
                              Pass-Through Rate of the Class C-FIO  Certificates
                              is 15.00% per annum.  Interest  will be calculated
                              on the Class C-FIO  Certificates  on each  Payment
                              Date on the basis of a notional  principal balance
                              equal to (i) for the period from the Closing  Date
                              through the Payment Date in February 2000, the sum
                              of  the   outstanding   Class   M-1F   Certificate
                              Principal  Balance and the outstanding  Class M-2F
                              Certificate Principal Balance and (ii) thereafter,
                              zero, with the result that the Owners of the Class
                              C-FIO  Certificates  will receive no distributions
                              after the Payment Date in February 2000. The Pass-
                              Through  Rate of the Class C-AIO  Certificates  on
                              any Payment Date is 6.82% per annum. Interest will
                              be calculated on the Class C-AIO  Certificates  on
                              each  Payment  Date  on the  basis  of a  notional
                              principal balance equal to (i) for the period from
                              the  Closing  Date  through  the  Payment  Date in
                              February  2000, the sum of the  outstanding  Class
                              M-2A   Certificate   Principal   Balance  and  the
                              outstanding  Class  B-  1A  Certificate  Principal
                              Balance and (ii) thereafter, zero, with the result
                              that the  Owners of the Class  C-AIO  Certificates
                              will  receive no  distribution  after the  Payment
                              Date in February  2000.  The principal  balance of
                              the Class C-IO Certificates is sometimes  referred
                              to herein as the "Notional Principal Amount".  The
                              Class C-IO  Certificates  will not be  entitled to
                              distributions   of   principal.    The   Class   D
                              Certificates,  the  Class S  Certificates  and the
                              Class R  Certificates  will not  have  Certificate
                              Principal Balances, Notional Principal Balances or
                              Pass-Through Rates.

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  certain  classes of the Private
                              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.

                              Subordination  of  Subordinate   Certificates  and
                              certain of the Private Certificates. The rights of
                              the Owners of the Subordinate  Certificates (other
                              than the Class C-IO

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


                                      S-15

<PAGE>

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

                              Certificates)   and   certain   of   the   Private
                              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 related 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 certain
                              of the Private  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
                              Private 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   Private
                              Certificates.

                              In addition, the rights of the Owners of the Class
                              M-2,   Class  B-1  and   certain  of  the  Private
                              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-1 and
                              certain of the  Private  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.

                              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 Private Certificates (other than the Class
                              C-IO Certificates and the Class S Certificates) as
                              a result of 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-1  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-16

<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  Class  A  Certificates   and  Subordinate
                              Certificates    (other   than   the   Class   C-IO
                              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 Class A Certificates  and the  Subordinate
                              Certificates    (other   than   the   Class   C-IO
                              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  (other  than the  Class
                              C-IO  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  (other  than the  Class
                              C-IO  Certificates)  in reverse order of seniority
                              (i.e.,  first,   against  the  related  Class  B-1
                              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 (other than the Class
                              C-IO  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-1
                              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 Class A
                              Certificates and Subordinated 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 Class A Certificates
                              and  Subordinated  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

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


                                      S-17

<PAGE>

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

                              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 Loan Group and Payment Date. The Targeted
                              Overcollateralization  Amount is initially  (i.e.,
                              prior to the related  Stepdown  Date) 1.75% of the
                              Original   Certificate   Principal   Balance  with
                              respect  to the Fixed  Rate Group and 2.40% 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, and as long as no
                              Trigger   Event  is  in   effect,   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   1.75%   and   2.40%  of  the
                              respective Original Certificate  Principal Balance
                              to  levels  equal to 3.50%  and  4.80% of the then
                              current aggregate  outstanding Loan Balance of the
                              related Mortgage Loan Group (subject to a floor of
                              $2,000,000 and $3,000,000,  respectively).  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;

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


                                      S-18

<PAGE>

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

                              (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-1 Interest Carry Forward
                                    Amount,  if any, with respect to the related
                                    Mortgage Loan Group;

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

                              (9)   to  fund  the  Class  C-IO  Interest   Carry
                                    Forward Amount,  if any, with respect to the
                                    related Mortgage Loan Group;

                              (10)  to fund any  amounts  listed in clauses  (1)
                                    through (9) 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;

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

                              (12)  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;

                              (13)  to  fund a  distribution  to  Owners  of the
                                    Class D Certificates; and

                              (14)  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

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


                                      S-19

<PAGE>

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

                              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) May 8, 1998,  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 the next  regular
                              Payment  Date,  in  reduction  of the  Certificate
                              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  either  the
                              Upper-Tier REMIC or the Lower-Tier REMIC.

                              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
                              next  regular  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          On the Closing Date,  cash will be  deposited in a
Account:                      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  Date in
                              March and April 1998 and on a special Payment Date
                              in May 1998 (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 either the  Upper-Tier  REMIC or the Lower-Tier
                              REMIC.  

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(es) of Class A Certificates then entitled to
                              receive  distributions of principal will receive a
                              prepayment no later than the Pre-Funding

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


                                      S-20

<PAGE>

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

                              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 related
                              to 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 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 February 2028. 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

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


                                      S-21

<PAGE>

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

                              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"),  Standard &
                              Poor's   Ratings   Service,   a  division  of  the
                              McGraw-Hill  Companies  ("Standard  & Poor's") and
                              Fitch IBCA, Inc. ("Fitch") as set out below:

                                 Class     Moody's    Fitch    Standard & Poor's
                                 -----     -------    -----    -----------------
                                   A         Aaa       AAA            AAA
                                 M-1F        Aa2        AA             AA
                                 M-1A        Aa2        AA             AA
                                 M-2F        A2         A              A
                                 M-2A        A2         A              A
                                 B-1F       Baa3       BBB            BBB
                                 B-1A       Baa3       BBB-           BBB-

                              Moody's,  Standard & Poor's and Fitch 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.

Federal Tax Aspects:          For federal income tax purposes,  the Trust Estate
                              (exclusive  of the  Pre-Funding  Account  and  the
                              Capitalized   Interest  Account)  created  by  the
                              Pooling and  Servicing  Agreement  will consist of
                              two segregated asset pools (the "Upper-Tier REMIC"
                              and the "Lower-Tier  REMIC") with respect to which
                              elections  will be made to  treat  each as a "real
                              estate  mortgage  investment  conduit"  ("REMIC").
                              Each Class of Certificates (other than the Class R
                              Certificates) will constitute  "regular interests"
                              in a  REMIC.  The  Class  R  Certificates  will be
                              designated  as  the  "residual  interest"  in  the
                              Upper-Tier 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

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


                                      S-22

<PAGE>

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

                              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  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 Upper-Tier
                              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.  Only Class A
                              Certificates  may 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-7
                              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-7  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-7  Certificates  and the
                              Class  M-1A  Certificates),   may  be  subject  to
                              significant interpretive uncertainties.

                              The Class  A-7  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-7   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

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


                                      S-23

<PAGE>

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

                              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-24

<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.  The  Mortgage  Loans may be  prepaid by the
related  mortgagor  in whole  or in part at any  time.  However,  approximately,
73.03% of the Initial  Mortgage  Loans as of the  Statistical  Calculation  Date
require the payment of a fee in connection  with certain  prepayments.  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  and the Private  Certificates  (other than the
Class S  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 related 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
related  Class  A and  the  related  Class  M-1  Certificates  to  receive  such
distributions. The rights of the Owners of the Class B-1 Certificates to receive
distributions  with respect to the  Mortgage  Loans will be  subordinate  to the
rights of the Owners of the related Class A, related Class M-1 and related Class
M-2 Certificates to receive such distributions.  The rights of the owners of the
Class C-IO  Certificates to receive  distributions  with respect to the Mortgage
Loans will be  subordinate  to the rights of the holders of the related  Class A
Certificates,  the  related  Class  M-1  Certificates,  the  related  Class  M-2
Certificates and the related Class B-1  Certificates.  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 Mezzanine Certificates and Class B-1
Certificates.  The rights of the Owners of each Class of Mezzanine  Certificates
and Class B-1 Certificates to receive distributions of principal with respect to
the related  Mortgage Loan Group will be subordinate to the rights of the Owners
of the related Class A  Certificates  to receive such  distributions  and to the
rights of the Owners of each higher-ranking related Class of


                                      S-25
<PAGE>

Subordinate   Certificates   to  receive   such   distributions.   See   "Credit
Enhancement-Subordination of Subordinate Certificates" herein.

      The yields to maturity  on the  Mezzanine  Certificates  and the Class B-1
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 Mezzanine  Certificates  and the Class B-1
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 Mezzanine Certificates and Class B-1 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 Mezzanine  Certificates and Class
B-1  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
Mezzanine  Certificates  and Class B-1  Certificates.  As a result of the longer
weighted average lives of the Mezzanine Certificates and Class B-1 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 Fannie Mae
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.

      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 Fannie Mae 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


                                      S-26
<PAGE>

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  substantially  all the Initial  Mortgage  Loans in the Adjustable
Rate Group  (primarily  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.  99.96% of the Initial  Mortgage Loans in the Adjustable Rate Group as of
the Statistical Calculation Date, and 6.13% of the Initial Mortgage Loans in the
Fixed Rate Group as of the Statistical  Calculation Date,  adjust  semi-annually
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.  69.20% of the Initial  Mortgage Loans in the  Adjustable  Rate
Group as of the Statistical  Calculation  Date are 2/28 Loans that provide for a
fixed  interest  rate  for  a  period  of  approximately   two  years  following
origination. 3.72% of the Initial Mortgage Loans in the Adjustable Rate Group as
of the  Statistical  Calculation  Date,  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  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  which are Offered  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.

      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,


                                      S-27
<PAGE>

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 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 with respect to the Initial Mortgage Loans and on each
Subsequent  Transfer Date with respect to the  Subsequent  Mortgage  Loans,  the
Trustee  and the Seller  will have  received  an opinion of Arter & Hadden  LLP,
counsel  to the  Seller  and the  Depositor,  with  respect  to the true sale of
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  27.64% by  principal  amount of the  Mortgaged  Properties  relating to
Initial  Mortgage Loans as of the Statistical  Calculation  Date, 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.


                                      S-28
<PAGE>

      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  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 Fannie Mae
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 (80% under the stated  income  programs),
depending  on the  type and use of the  property,  the  creditworthiness  of the
mortgagor and the debt-to-income ratio. Under the Underwriting  Guidelines,  the
maximum  combined  loan-to-value  ratio for purchase  money  mortgage  loans may
differ from those applicable to refinancings.

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

      Each  prospective   mortgagor  completes  an  application  which  includes
information with respect to the applicant's liabilities,  income, credit history
and  employment  history,  as well as certain other personal  information.  Each
Originator  requires a credit report on each applicant  from a credit  reporting
company.  The applicant must 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


                                      S-29
<PAGE>

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 Fannie  Mae 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  Fannie Mae 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  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,


                                      S-30
<PAGE>

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.

      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.


                                      S-31
<PAGE>

      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  20.25%,  42.14%,  17.86%,  8.51% and 11.06% of the  Initial
Mortgage Loans, in the Fixed Rate Group, and 11.10%,  45.60%,  19.54%, 7.48% and
16.18% of the Initial  Mortgage  Loans,  in the Adjustable  Rate Group,  in each
case, as of the Statistical Calculation Date, are in the Seller's PAG I, PAG II,
PAG III, PAG IV, and PAG V categories, respectively. The classification of 0.19%
of the Initial  Mortgage  Loans in the Fixed Rate Group and 0.11% of the Initial
Mortgage  Loans in the  Adjustable  Rate Group could not be determined as of the
Statistical Calculation Date.

      Approximately  63.89%,  3.91% and 32.07% of the Initial  Mortgage Loans in
the Fixed Rate Group and 64.69%,  3.54% and 31.66% of the Initial Mortgage Loans
in the Adjustable Rate Group,  in each case, as of the  Statistical  Calculation
Date, are in the Full  Documentation,  Limited  Documentation  and Stated Income
Documentation programs, respectively. The classification of 0.14% of the Initial
Mortgage  Loans in the Fixed Rate Group and 0.11% of the Initial  Mortgage Loans
in the  Adjustable  Rate Group  could not be  determined  as of the  Statistical
Calculation Date.

Prepayment Penalties

      Any Mortgage Loan may be prepaid in full or in part at any time;  however,
approximately  73.99% of the Initial  Mortgage Loans in the Fixed Rate Group and
72.44% of the Initial Mortgage Loans in the Adjustable Rate Group, in each case,
as of the Statistical Calculation Date, provide for the payment by the Mortgagor
of a  prepayment  charge in limited  circumstances  on  certain  full or partial
prepayments  made  generally  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 up to 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

      In  the   Pooling   and   Servicing   Agreement,   the  Seller  will  make
representations  and  warranties in respect of the Mortgage Loans that 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,


                                      S-32
<PAGE>

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 (or, if  applicable,  second) 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)
as of the Closing Date it held good and indefeasible  title to, and was the sole
owner of, each Mortgage  Loan;  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 the Seller 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 Pooling and  Servicing  Agreement,  the Seller will be  obligated  under the
Pooling and Servicing Agreement to purchase from the Trust such Mortgage Loan at
a price (the "Loan  Purchase  Price")  which 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 the Seller as
provided above, rather than repurchase the Mortgage Loan, the Seller 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).

      Upon  receipt of notice by a Servicer  or upon a Servicer  becoming  aware
that a  representation  and  warranty  made by the  Seller  in the  Pooling  and
Servicing  Agreement  has been  breached,  such  Servicer  will be  required  to
promptly  notify the Trustee and the Seller of such breach and request  that the
Seller cure such breach or honor its repurchase or substitution  obligations for
the  benefit  of the Trust.  Notwithstanding  the  foregoing,  the  Pooling  and
Servicing  Agreement provides that with respect to the Mortgage Loans originated
by Ameriquest,  Ameriquest will have the repurchase or substitution  obligation.
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
Trustee,  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 September 30, 1997 of approximately $6.7 billion.

      Advanta  Parent,  through its  subsidiaries  (including  Advanta)  managed
assets (including mortgage loans) in excess of $20.8 billion as of September 30,
1997.

      On March 17, 1997,  Advanta  Parent  announced  that it expected to report
1997  results well below  previous  expectations.  On January 22, 1998,  Advanta
Parent  reported  net income of $43.6  million  for the fourth  quarter of 1997,
compared to net income of $45.2 million for fourth quarter of 1996.

      On October  28,  1997,  Advanta  Parent  announced  that it has  reached a
definitive  agreement under which Fleet  Financial  Group,  Inc.  ("Fleet") will
acquire Advanta Parent's  consumer credit card business and will combine it with
Fleet's consumer credit card business (the "Fleet Transaction").  Advanta Parent
will continue to operate its mortgage and business services companies, including
Advanta.

      On January 20, 1998, Advanta Parent announced that it has commenced a cash
tender offer (the "Tender Offer") to purchase  approximately $850 million for up
to  7,880,750  shares of its Class A common stock at $40 per share net and up to
12,482,850  shares  of its  Class B Common  Stock at $40 per share net and up to
1,078,930  shares of its Stock  Appreciation  Income Linked  Securities  (SAILS)
Depository  Shares of $32.80 per share net. The Tender Offer is contingent upon,
among other things, the closing of the Fleet Transaction.


                                      S-33
<PAGE>

      A special meeting (the "Special  Meeting") of stockholders to consider and
vote on the  Fleet  Transaction  has  been  set for  February  20,  1998.  Proxy
materials have been distributed to stockholders  entitled to vote at the Special
Meeting.  Advanta Parent  anticipates that the Fleet  Transaction will close the
same day as the Special Meeting or February 20, 1998.

      The Board of  Directors of Advanta  Parent has approved the Tender  Offer.
However,   neither   Advanta  Parent  nor  its  Board  of  Directors  makes  any
recommendation  to any  stockholder  as to  whether  to tender or  refrain  from
tendering shares.

      The ability of Advanta Parent's  subsidiaries to honor their financial and
other  obligations is to some extent  influenced by the financial  conditions of
Advanta Parent. Such obligations of Advanta, insofar as they relate to the Trust
with respect to the Mortgage  Loans,  primarily  consist of Advanta's  advancing
obligation and its obligation to service the Mortgage Loans.

      As of September  30, 1997,  Advanta and its  subsidiaries  were  servicing
approximately 66,000 mortgage loans in the Owned and Managed Servicing Portfolio
representing an aggregate  outstanding  principal balance of approximately  $4.3
billion, and approximately  132,000 mortgage loans in the Third-Party  Servicing
Portfolio   representing   an  aggregate   outstanding   principal   balance  of
approximately $9.0 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 September  30, 1997,  and for each of the four prior
years.  In  addition  to the  Owned and  Managed  Servicing  Portfolio,  Advanta
serviced as of September 30, 1997,  approximately 132,000 mortgage loans with an
aggregate principal balance as of such date of approximately $9.0 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.

                    DELINQUENCY AND FORECLOSURE EXPERIENCE OF
                ADVANTA'S OWNED AND MANAGED SERVICING PORTFOLIO
                                OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                    Year Ending December 31,        
                     ---------------------------------------------------------------------------------------------------------------
                                1993                       1994                      1995                         1996           
                     ---------------------------------------------------------------------------------------------------------------
                                        By                          By                         By                          By     
                                      Dollar                      Dollar                     Dollar                      Dollar   
                        By No.        Amount      By No.          Amount       By No.        Amount        By No.        Amount   
                       of Loans      of Loans    of Loans        of Loans     of Loans      of Loans      of Loans      of Loans  
                     --------------------------------------------------------------------------------------------------------------
<S>                     <C>        <C>            <C>          <C>             <C>         <C>             <C>          <C>        
Portfolio               25,460     $1,149,864     26,446       $1,346,100      32,592      $1,797,582      43,303       $2,595,981 
Delinquency
percentage(1)
30-59 days              2.43%        2.22%         2.01%         1.57%          2.67%         2.44%         3.07%         2.90%    
60-89 days               0.77         0.63         0.57           0.45          0.72          0.71          0.85           0.90    
90 days or more          2.19         2.12         1.85           1.51          1.69          1.23          1.45           1.26    
                         ----         ----         ----           ----          ----          ----          ----           ----    
Total                   5.39%        4.97%         4.43%         3.53%          5.08%         4.38%         5.37%         5.06%    
Foreclosure             1.32%        1.62%         1.35%         1.38%          1.29%         1.53%         1.62%         1.92%    
rate(2)
REO                     0.42%          --          0.47%           --           0.52%          --           0.42%           --     
properties(3)
</TABLE>
                                                          
                             Nine Months Ending
                               September 30,
                                   1997
                        ---------------------------
                                            By
                                          Dollar
                            By No.        Amount
                           of Loans       of Loans
                         --------------------------
Portfolio                   65,715      $4,275,398
Delinquency
percentage(1)
30-59 days                   2.97%         2.83%
60-89 days                   1.02          1.09
90 days or more              1.47          1.35
                             ----          ----
Total                        5.46%         5.27%
Foreclosure                  1.60%         1.82%
rate(2)
REO                          0.38%          --
properties(3)

- ---------------
(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.


                                      S-34
<PAGE>

                              LOAN LOSS EXPERIENCE
               OF ADVANTA'S OWNED AND MANAGED SERVICING PORTFOLIO
                               OF MORTGAGE LOANS*

<TABLE>
<CAPTION>
                                                                                                        Nine Months Ending
                                        Year Ending December 31,                                           September 30,
                     -----------------------------------------------------------------------------------------------------
                           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          $3,398,080
outstanding(1)

Gross losses(2)             $14,115             $20,886               $13,978              $15,184             $13,948

Recoveries(3)                  $123                $179                  $148                 $117                 $44

Net losses(4)               $13,992             $20,707               $13,830              $15,067             $13,904

Net losses as a
percentage of                 1.33%               1.69%                 0.90%                0.72%               0.55%
average amount
outstanding(s)(5)
</TABLE>

- --------------------
(1)   "Average Amount  Outstanding"  during the period is the arithmetic average
      of the principal  balances of the mortgage  loans  outstanding on the last
      business day of each month during the period.
(2)   "Gross Losses" are amounts which have been determined to be  uncollectible
      relating to mortgage loans for each respective period.
(3)   "Recoveries"  are  recoveries  from  liquidation  proceeds and  deficiency
      judgments.
(4)   "Net Losses" represents "Gross Losses" minus "Recoveries".
(5)   For the nine months ending September 30, 1997, "Net Losses as a percentage
      of average amount outstanding" was annualized by multiplying Net Losses by
      1.33 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 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.* 

- ----------------- 
* Owned and 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

      Ameriquest  Mortgage  Company  (referred to herein as  "Ameriquest")  is a
specialty finance company engaged in the business of originating, purchasing and
selling  sub-prime  mortgage  loans  secured by  one-to-four-family  residences.
Ameriquest's  mortgage business was begun in 1985 by Long Beach Savings and Loan
Association (later known as Long Beach Bank, F.S.B.,  together,  the "Bank"). To
gain greater operating flexibility and to improve its ability to compete against
other financial services companies, in October 1994, the Bank ceased operations,
voluntarily  surrendered its federal thrift charter and transferred its mortgage
banking  business  to a new  Delaware  corporation  called  Long Beach  Mortgage
Company ("Old Long Beach").

      In  May  1997,   Old  Long   Beach   completed   a   reorganization   (the
"Reorganization") of its business operations by transferring to its wholly-owned
subsidiary  Long Beach Financial  Corporation  ("LBFC") the assets and personnel
related  to Old Long  Beach's  broker-sourced  mortgage  lending  and loan sales
operations.  The assets received from Old Long Beach by LBFC were transferred to
a wholly-owned subsidiary of LBFC which was named "Long Beach


                                      S-35
<PAGE>

Mortgage Company".  The assets transferred included loans in process at the time
of the  Reorganization,  but did not include loans funded by the  broker-sourced
mortgage  lending  division  of Old Long Beach  prior to the  Reorganization  or
servicing  rights with respect to loans funded prior to the  Reorganization.  As
part of the  Reorganization,  Old Long  Beach  changed  its name to  "Ameriquest
Mortgage Company". Immediately following the Reorganization, Ameriquest sold all
of the  outstanding  shares of common  stock of LBFC in an  underwritten  public
offering  (the  "Offering").  As a result of the  Reorganization  and  Offering,
Ameriquest  commenced  operations  under  its new name  and the new  Long  Beach
Mortgage Company commenced  operations as an independent company with the assets
and personnel  that were  previously  operating as the  broker-sourced  mortgage
lending and loan sales divisions of Old Long Beach.

      Ameriquest is approved as a  seller/servicer  for Fannie Mae and FHLMC and
as a  non-supervised  mortgagee  by the U.S.  Department  of  Housing  and Urban
Development.  As of December 31, 1997, Ameriquest had 175 offices, consisting of
35 loan  origination  centers  located in  California  and 140 loan  origination
centers located throughout the rest of the United States.

      Lending  Activities  and  Loan  Sales.   Ameriquest  currently  originates
single-family  and multi-family real estate loans 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.

      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 and  excluding  that of Long  Beach  Mortgage
Company after the Reorganization) 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.

<TABLE>
<CAPTION>
                                                       Year Ended December 31,
                         ------------------------------------------------------------------------------------
                             1993             1994             1995                 1996          1997
                         ------------------------------------------------------------------------------------
                                                        (Dollars in Thousands)
                         ------------------------------------------------------------------------------------
<S>                         <C>            <C>              <C>                  <C>            <C>       
Originations..........      $786,374       $1,062,593       $1,112,890           $2,043,671     $2,457,434
Sales.................      $788,291       $1,081,841       $1,108,162           $2,072,517     $2,507,262
</TABLE>

      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  Ameriquest.  In  California,  real estate
lenders  are  generally  unable as a  practical  matter  to obtain a  deficiency
judgment against the mortgagor on a loan secured by single-family real estate.


                                      S-36
<PAGE>

Ameriquest Programs -- Servicing Portfolio

      The  following  table  sets  forth   Ameriquest's   delinquency  and  loss
experience  (including  that  of  its  predecessor-in-interest,  the  Bank,  and
excluding that of Long Beach Mortgage Company after the  Reorganization)  at the
dates indicated on its servicing  portfolio of mortgage loans  originated  under
the Ameriquest  sub-prime  underwriting  programs (the majority of such mortgage
loans reflected in the following table are adjustable rate mortgage loans):

<TABLE>
<CAPTION>
                                                                                       At December 31,
                                                    --------------------------------------------------------------------------------
                                                        1993             1994               1995            1996             1997
                                                    --------------------------------------------------------------------------------
                                                                                    (Dollars in Thousands)

<S>                                                 <C>              <C>                <C>              <C>              <C>       
Total Outstanding Principal Balance.............    $1,947,949       $2,418,848         $2,397,950       $3,001,542       $3,811,364
Number of Loans.................................        16,282           21,260             22,700           29,710           40,387
DELINQUENCY
Period of Delinquency:
31-60 Days
    Principal Balance...........................       $13,079          $16,816            $32,483          $43,421          $79,255
    Number of Loans.............................           106              131                286              422              825
    Delinquency as a Percentage of Total
      Outstanding Principal Balance.............         0.67%            0.70%              1.35%            1.45%            2.08%
    Delinquency as a Percentage of
      Number of Loans...........................         0.65%            0.62%              1.26%            1.42%            2.04%
61-90 Days
    Principal Balance...........................       $13,144          $18,104            $21,249          $28,064          $36,199
    Number of Loans.............................            93              129                188              271              370
    Delinquency as a Percentage of Total
      Outstanding Principal Balance.............         0.67%            0.75%              0.89%            0.93%            0.95%
    Delinquency as a Percentage of
      Number of Loans...........................         0.57%            0.61%              0.83%            0.91%            0.92%
91 Days or More
    Principal Balance...........................       $60,621          $70,034            $94,201         $126,502         $180,358
    Number of Loans.............................           418              509                765            1,173            1,786
    Delinquency as a Percentage of Total
      Outstanding Principal Balance.............         3.11%            2.90%              3.93%            4.21%            4.73%
    Delinquency as a Percentage of
      Number of Loans...........................         2.57%            2.39%              3.37%            3.95%            4.42%
Total Delinquencies:
    Principal Balance...........................       $86,844         $104,953           $147,933         $197,988         $295,812
    Number of Loans.............................           617              769              1,239            1,866            2,981
    Delinquency as a Percentage of Total
      Outstanding Principal Balance.............         4.46%            4.34%              6.17%            6.60%            7.76%
    Delinquency as a Percentage of
      Number of Loans...........................         3.79%            3.62%              5.46%            6.28%            7.38%
FORECLOSURES PENDING(1)
    Principal Balance...........................       $64,443          $77,960           $102,962         $127,002         $151,173
    Number of Loans.............................           449              583                859            1,184            1,528
    Foreclosures Pending as a Percentage of
      Total Outstanding Principal Balance.......         3.31%            3.22%              4.29%            4.23%            3.97%
    Foreclosures Pending as a Percentage of
      Number of Loans...........................         2.76%            2.74%              3.78%            3.99%            3.78%
NET LOAN LOSSES for the Period(2)...............      $ 13,449         $ 24,617           $ 24,320          $29,674          $31,358
NET LOAN LOSSES as a Percentage of Total 
  Outstanding Principal Balance..................        0.69%            1.02%              1.01%            0.98%            0.82%
</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 loans  serviced by Ameriquest  have been conveyed to
      REMIC trust funds.

      As of December 31, 1997,  716 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,  699
of which properties relate to Ameriquest's sub-prime underwriting programs.

      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 sub-prime
underwriting  programs and serviced by Ameriquest only for the years  presented,
whereas the aggregate delinquency and loss experience on the Ameriquest Mortgage
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 Mortgage Loans.


                                      S-37
<PAGE>

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.

Residential Loan Servicing Portfolio

      The  following  table  sets  forth   Ameriquest's   delinquency  and  loss
experience  (including  that  of  its  predecessor-in-interest,  the  Bank,  and
excluding that of Long Beach Mortgage Company after the  Reorganization)  at the
dates indicated on its entire residential (including  multifamily) mortgage loan
servicing  portfolio   (inclusive  of  loans  originated  under  the  Ameriquest
sub-prime underwriting programs):

<TABLE>
<CAPTION>
                                                                                       At December 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      $4,556,331
Number of Loans..................................        21,159            24,669          26,766          36,564          49,124
DELINQUENCY
Period of Delinquency:
31-60 Days
  Principal Balance..............................      $ 21,834          $ 20,923        $ 35,503         $54,719         $87,054
  Number of Loans................................           224               195             327             557             931
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                          0.90%             0.77%           1.27%           1.51%           1.91%
  Delinquency as a Percentage of
      Number of Loans............................         1.06%             0.79%           1.22%           1.52%           1.90%
61-90 Days
  Principal Balance                                    $ 19,321          $ 24,013        $ 25,237         $36,565         $41,875
  Number of Loans................................           177               193             253             382             436
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                          0.79%             0.88%           0.90%           1.01%           0.92%
  Delinquency as a Percentage of
      Number of Loans............................         0.84%             0.78%           0.95%           1.04%           0.89%
91 Days or More
  Principal Balance..............................      $ 92,100          $ 97,202        $109,703        $152,537        $208,761
  Number of Loans................................           765               771             977           1,531           2,120
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                          3.78%             3.57%           3.93%           4.21%           4.58%
  Delinquency as a Percentage of
      Number of Loans............................         3.62%             3.13%           3.65%           4.19%           4.32%
Total Delinquencies:
  Principal Balance..............................      $133,255          $142,138        $170,444        $243,822        $337,690
  Number of Loans................................         1,166             1,159           1,557           2,470           3,487
  Delinquency as a Percentage of
      Total Outstanding Principal Balance........
                                                          5.47%             5.22%           6.11%           6.73%           7.41%
  Delinquency as a Percentage of
      Number of Loans............................         5.51%             4.70%           5.82%           6.76%           7.10%
FORECLOSURES PENDING(1)
  Principal Balance..............................      $ 96,810          $111,514        $132,679        $165,525        $206,740
  Number of Loans................................           748               955           1,200           1,591           2,070
  Foreclosures Pending as a Percentage
      of Total Outstanding Principal Balance.....         3.98%             4.10%           4.75%           4.57%           4.54%
  Foreclosures Pending as a
      Percentage of Number of Loans..............
                                                          3.54%             3.87%           4.48%           4.35%           4.21%
NET LOAN LOSSES for the Period(2)................
                                                       $ 35,474          $ 51,296         $37,914         $38,915         $38,182
NET LOAN LOSSES as a Percentage of Total
Outstanding Principal Balance....................         1.46%             1.88%           1.36%           1.07%           0.84%
</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.


                                      S-38
<PAGE>

      The  delinquency  and loss  experience  percentages set forth above in the
immediately  preceding  table are  calculated on the basis of the total mortgage
loans  serviced as of the end of the  periods  indicated.  However,  because the
total outstanding  principal balance of residential loans serviced by Ameriquest
has  increased  from $  2,434,615,000  at  December  31, 1993 to  $4,556,331  at
December 31, 1997, 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 Mortgage Loans
may be expected to be  substantially  higher  than the  delinquency  percentages
indicated  above because the  composition of the Ameriquest  Mortgage Loans will
not change.

      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.

Wendover

      Wendover  Funding,  Inc.  will  act  as  Servicer  of the  Mortgage  Loans
originated by ARMC and various other  Originators  (the "Wendover  Loans").  The
responsibilities  of  Wendover  will  include  all  servicing  functions  of the
Servicer as  described  herein;  however,  Wendover  will cause  certain of such
functions to be performed by the Subservicer (as defined  herein),  as described
below.  Notwithstanding  any such  subservicing  arrangement,  Wendover  will be
obligated  to the same extent and under the same terms and  conditions  as if it
alone were servicing and administering the Wendover Loans.

      Wendover,  a  wholly-owned  subsidiary  of Electronic  Data Systems,  Inc.
("EDS"), is a national servicer of residential consumer, and commercial mortgage
loans in 50 states.  Additionally,  Wendover  provides contract master servicing
for residential  mortgage  loans,  origination and servicing for Federal Housing
Authority home equity  conversion  mortgages,  specialized  asset management and
default servicing for non-performing  product,  and special servicing activities
for  government  entities.  As of  September  30,  1997,  Wendover  employed 426
employees.  Wendover is located in Greensboro,  North  Carolina.  Wendover is an
approved servicer in good standing with Fannie Mae and FHLMC.

      Established in 1986, Wendover was originally owned by Sunbelt Savings FSB,
which was formed to receive the assets and certain  liabilities  of  Independent
American Mortgage Services, Inc. ("IAMSI") and other insolvent Texas savings and
loan associations.  Wendover was a subsidiary of IAMSI until it was purchased by
Wendover  Financial  Services Corp. in June 1990. In October 1992,  Wendover was
acquired by State Street Bank & Trust Company  ("State  Street").  EDS purchased
Wendover from State Street in June 1997.

      As of  September  30,  1997,  Wendover  serviced  and  subserviced  88,415
residential,  consumer and  commercial  loans in the Loan  Portfolio  Management
Division  representing  $7.54 billion,  master serviced 6,110 loans representing
$107.4  million  and its  Reverse  Mortgage  Division  had  12,558  loans  under
management  totaling $562.4 million.  The Government Services division serviced,
as of September 30, 1997, 18,075 loans totaling $413.2 million.

      The following table sets forth certain information  concerning delinquency
experience  including  bankruptcies and foreclosures in progress on residential,
consumer and commercial loans included in Wendover's  servicing and subservicing
portfolio at the end of the indicated  periods.  The  information  also includes
delinquency  experience on both consumer and commercial loans which  represented
less than 14% of the overall  portfolio  volume  September  30, 1997.  The table
excludes delinquency  information on the master servicing,  Reverse Mortgage and
Government Services divisions. The indicated periods of delinquency are based on
the number of days past due on a contractual basis. No residential,  consumer or
commercial  loan is considered  delinquent  for these  purposes  until it is one
month past due on a contractual basis.


                                      S-39
<PAGE>

<TABLE>
<CAPTION>
                                                                                                         Nine Months Ending
                                                                                                             September 30,
                  ---------------------------------------------------------------------------------------------------------------
                            1994                        1995                       1996                         1997
                  ---------------------------------------------------------------------------------------------------------------
                                  Percent by       By         Percent by      By         Percent by        By        Percent by
                   By Number        Number       Number         Number      Number         Number        Number        Number
                    of Loans       of Loans     of Loans       of Loans    of Loans       of Loans      of Loans      of Loans
                  ---------------------------------------------------------------------------------------------------------------
<S>                  <C>             <C>         <C>              <C>       <C>            <C>           <C>            <C>   
Total Portfolio      96,316           N/A        94,662           N/A       112,980         N/A          88,415         N/A
Period of
Delinquency
31-60 days            4,205            4.4%       5,478            5.8%       5,273         4.67%         4,041         4.57%
61-90 days            1,227            1.3        1,359            1.4        1,311         1.16          1,230         1.39
91 days or more       9,847          10.02        8,225            8.7        6,097         5.40          4,874         5.51
                     ------          -----       ------            ---       ------        -----         ------        -----
Total                15,279           15.9%      15,062          15.9%       12,681        11.23%        10,145        11.47%
                     ======          =====       ======          =====       ======        =====         ======        =====
Delinquencies                                                                                            
(not including                                                                                           
foreclosures)                                                                                            
Foreclosures          1,739            1.8%       4,062            4.3%       4,240         3.75%         2,235         2.53%
Bankruptcy            1,200            1.2%       1,378            1.5%       1,680         1.49%         1,711         1.94%
Loans*                                                                                                       
</TABLE>

- ------------                                                         
*Bankruptcy Loans are included in total delinquencies.

      The  aggregate  principal  balances  of  the  residential,   consumer  and
commercial  loans  included in Wendover's  Loan  Portfolio  Management  Division
(excludes  loans  in the  master  servicing,  Reverse  Mortgage  and  Government
Services  divisions)  at close of business on December  31,  1994,  December 31,
1995,  December 31, 1996 and  September  30,  1997,  were  approximately  $7.161
billion,  $7.637 billion, $9.882 billion, and $7.541 billion,  respectively.  In
calendar year 1993 and 1994, Wendover primarily acted as a contract subservicer.
The  aggregate   principal   balances  for  those  years  was  almost   entirely
representative of accounts serviced for others in a subservicing arrangement. In
1995,  Wendover  purchased  a  small  amount  of  servicing  from  its  clients,
approximately $700 million,  which left a remaining  portfolio of $6.937 billion
subserviced for others.

      Wendover subservices for a variety of clients with portfolios that include
sub-performing  and  non-performing  loans. In 1995,  Wendover added several new
clients with an  inordinate  amount of loans that were severely  delinquent,  in
foreclosure,  bankruptcy or the  post-foreclosure  claim  process.  Clients with
special  needs or those  with "B" or "C"  quality  portfolios  are  assigned  to
Wendover's Asset Management  Division.  Such division handles  approximately 400
delinquent loans per employee and is responsible for their collection,  workout,
foreclosure,  bankruptcy or REO  management of each account in their  respective
portfolios.   Standards  for  these  portfolios   typically   require  intensive
collection   activity  which  include  collection   contacts  early  and  often,
innovative  workout  programs  and  fast  track  foreclosure   processing  where
appropriate.

      There can be no assurance that the delinquency  experience of the Wendover
Loans will  correspond to the  delinquency  experience  of  Wendover's  mortgage
servicing portfolio set forth in the foregoing table. The statistics shown above
represent the delinquency experience for Wendover's mortgage servicing portfolio
only for the periods presented,  whereas the aggregate delinquency experience on
the  Wendover  Loans will  depend on the results  obtained  over the life of the
transaction.   Moreover,   Wendover's   mortgage  servicing  portfolio  includes
mortgage,  consumer  and  commercial  loans with a variety of payment  and other
characteristics  (including  geographic  location)  which  are  not  necessarily
representative of the payment and other characteristics of the Wendover Loans.

      It also should be noted that if the residential  real estate market should
experience a decline in property  values,  the actual rates of  delinquency  and
foreclosure  could be higher than those previously  experienced by Wendover.  In
addition,   adverse  economic  conditions  may  affect  the  timely  payment  by
mortgagors of scheduled payments of principal and interest on the Mortgage Loans
and,  accordingly,  the actual rates of delinquency,  bankruptcy and foreclosure
with respect to the pool of Mortgage Loans.

      The Subservicer

      In  accordance  with an  arrangement  between  Wendover  and ARMC,  in its
capacity as subservicer (in such capacity, the "Subservicer").  The Subservicer,
which is a wholly-owned subsidiary of the Seller, will perform substantially all
functions  related to customer  service and the collection of delinquent  loans.
The  Subservicer's   responsibilities  will  include  the  traditional  "special
servicing" functions,  including prompt telephone contact following delinquency,
follow-up  letters and notice,  and when necessary,  pursuing the legal remedies
available  to  the  Trust.  Wendover  will  retain  responsibility  for  payment
processing and accounting. The Subservicer is a wholly-owned


                                      S-40
<PAGE>

subsidiary of the Seller and an affiliate of AMRESCO Management, Inc., which has
long been active in the special servicing of commercial loans.

                                 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 Private Certificates) represent the purchase price to be
paid by the Trust to the  Depositor  for the  Initial  Mortgage  Loans.  The net
proceeds, after funding transaction costs, will be used to pay down the Seller's
warehouse  facilities  with  certain  affiliates  of the  Underwriters,  and any
remaining  proceeds  will be added to the  Seller's  general  funds  and will be
available for general corporate purposes.

                                  THE DEPOSITOR

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

                                   THE SELLER

      The Seller was  incorporated  in the State of Delaware on October 13, 1995
and is a wholly-owned subsidiary of AMRESCO, INC. The Seller 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  Statistical  Calculation  Date.  The  pool of  Mortgage  Loans
aggregated  $657,385,694.41 as of the Statistical  Calculation Date.  Additional
Mortgage  Loans will be purchased  by the Trust for  inclusion in the Trust from
the Depositor on the Closing Date. Such additional  Initial  Mortgage Loans will
represent  Initial Mortgage Loans acquired or to be acquired by the Depositor on
or prior to the Closing  Date.  The  Depositor  expects  that the actual pool of
Initial  Mortgage  Loans  as  of  the  Closing  Date  will  aggregate  at  least
$750,000,000.  In addition, with respect to the pool of Mortgage Loans as of the
Statistical  Calculation Date as to which  statistical  information is presented
herein,  some  amortization  of the pool will occur prior to the  Closing  Date.
Moreover,  certain  loans  included  in the  pool of  Mortgage  Loans  as of the
Statistical  Calculation  Date may prepay in full, or may be  determined  not to
meet the eligibility requirements for the final pool, and may not be included in
the final pool. As a result of the foregoing,  the  statistical  distribution of
characteristics  for the Initial  Mortgage Loan pool as of the Closing Date will
vary from the statistical  distribution of such characteristics for the Mortgage
Loans as of the  Statistical  Calculation  Date as presented in this  Prospectus
Supplement.   Unless  otherwise  noted,  all  statistical  percentages  in  this
Prospectus  Supplement  are measured by the aggregate  principal  balance of the
Mortgage Loans as of the Statistical Calculation 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 May 8,
1998 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 Statistical  Calculation  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 Statistical  Calculation Date, after giving effect to all principal payments
due on or prior to the Cut-Off Date. The pool of Initial Mortgage Loans consists
of fixed  rate and  adjustable  rate  Mortgage  Loans  with  remaining  terms to
maturity of not more than 360 months (including both


                                      S-41
<PAGE>

fully  amortizing  Mortgage  Loans and  Balloon  Mortgage  Loans).  The  Initial
Mortgage Loans have the  characteristics  set forth below as of the  Statistical
Calculation 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),  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 lower
of the sales prices and 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.

      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  Statistical  Calculation  Date, the average Loan Balance of the
Initial  Mortgage  Loans in the Fixed Rate Group was  $71,663.81;  the  weighted
average Combined  Loan-to-Value Ratio of the Initial Mortgage Loans in the Fixed
Rate Group was 71.42%;  the weighted average  remaining term to maturity was 325
months;  the weighted  average  original  term to maturity  was 329 months.  The
remaining  terms  to  maturity  as of the  Statistical  Calculation  Date of the
Initial  Mortgage  Loans in the Fixed  Rate Group  ranged  from 51 months to 359
months.  The minimum and maximum Loan Balances of Initial  Mortgage Loans in the
Fixed Rate  Group as of the  Statistical  Calculation  Date were  $5,906.63  and
$828,666.21,  respectively. Balloon Mortgage Loans represent not more than 3.46%
of the aggregate  Loan Balance of the Initial  Mortgage  Loans in the Fixed Rate
Group as of the Statistical  Calculation  Date.  96.32% of the Initial  Mortgage
Loans in the Fixed Rate Group as of the Statistical Calculation Date are secured
by first lien mortgages or deeds of trust. No Initial Mortgage Loan in the Fixed
Rate Group as of the Statistical Calculation Date will mature later than January
1, 2028.

      93.87% of the  Initial  Mortgage  Loans in the Fixed  Rate Group as of the
Statistical  Calculation Date, bear interest at a fixed rate for the life of the
related Mortgage Loans. The Initial Mortgage Loans in the Fixed Rate Group as of
the  Statistical   Calculation  Date  consist  of  Mortgage  Loans   aggregating
$249,103,408.91.  The Coupon  Rates of the Initial  Mortgage  Loans in the Fixed
Rate Group as of the Statistical  Calculation  Date, ranged from 6.00% per annum
to 16.50% per annum.  The weighted  average Coupon Rate of the Initial  Mortgage
Loans in the Fixed  Rate  Group  was  10.571%  per  annum as of the  Statistical
Calculation Date.

      6.13% of the  Initial  Mortgage  Loans in the Fixed  Rate  Group as of the
Statistical Calculation Date are 5/25 Loans. Substantially all of the 5/25 Loans
are subject to a 1.0% periodic rate adjustment cap and have a lifetime reset cap
ranging from 6.5% to 7.0%.  The 5/25 Loans consist of Initial  Mortgage Loans as
of the Statistical Calculation Date aggregating $15,277,343.62.


                                      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 Statistical Calculation Date, was as follows:

                      Number of Fixed     Aggregate Fixed        % of Aggregate
                         Rate Group        Rate  Group          Fixed Rate Group
Geographic Area        Mortgage Loans      Loan Balance          Loan Balance
- ---------------        --------------      ------------          ------------
Alaska                        18          $  1,304,566.65             0.52%
Arizona                       59             4,520,050.56             1.81
Arkansas                     107             4,277,981.36             1.72
California                   520            50,594,890.45            20.31
Colorado                      45             4,151,122.16             1.67
Connecticut                   29             2,107,340.93             0.85
Delaware                       5               375,953.40             0.15
District of Columbia          19             1,651,382.15             0.66
Florida                      310            18,650,475.13             7.49
Georgia                       42             2,400,580.88             0.96
Hawaii                       238            44,539,007.35            17.88
Idaho                         30             1,487,783.18             0.60
Illinois                     118             6,542,575.61             2.63
Indiana                      110             3,880,681.86             1.56
Iowa                          14               695,168.51             0.28
Kansas                        14               860,483.40             0.35
Kentucky                      16               763,515.98             0.31
Louisiana                     77             3,367,043.96             1.35
Maryland                      81             4,644,909.35             1.86
Massachusetts                 30             3,133,604.58             1.26
Michigan                     100             4,270,901.60             1.71
Minnesota                     46             2,833,866.96             1.14
Mississippi                   60             2,669,740.16             1.07
Missouri                      92             4,026,564.00             1.62
Montana                        7               547,451.86             0.22
Nebraska                      21             1,021,908.20             0.41
Nevada                        41             2,948,807.70             1.18
New Hampshire                  2               165,740.15             0.07
New Jersey                    13             1,487,668.26             0.60
New Mexico                    14               864,556.17             0.35
New York                      37             3,673,035.37             1.47
North Carolina                77             3,774,489.66             1.52
North Dakota                   3               126,750.51             0.05
Ohio                         165             8,851,762.37             3.55
Oklahoma                      79             3,559,280.45             1.43
Oregon                        65             5,822,983.41             2.34
Pennsylvania                 218            10,539,093.97             4.23
Rhode Island                   6               226,351.52             0.09
South Carolina                31             1,286,533.26             0.52
South Dakota                   1                55,856.03             0.02
Tennessee                     68             3,877,154.65             1.56
Texas                        245            13,872,116.99             5.57
Utah                          47             3,834,067.17             1.54
Virginia                      31             1,796,562.04             0.72
Washington                    63             4,473,649.40             1.80
West Virginia                 16               710,872.46             0.29
Wisconsin                     38             1,435,108.25             0.58
Wyoming                        8               401,418.89             0.16
                           -----          ---------------           ------ 
      Total                3,476          $249,103,408.91           100.00%
                           =====          ===============           ====== 


                                      S-43
<PAGE>

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

      The original Combined  Loan-to-Value  Ratios of the Initial Mortgage Loans
in the Fixed Rate Group as of the Statistical  Calculation Date were distributed
as follows:


                        Number of Fixed     Aggregate Fixed      % of Aggregate
                           Rate Group        Rate  Group        Fixed Rate Group
Range of CLTVs (%)       Mortgage Loans      Loan Balance         Loan Balance  
- ------------------       --------------      ------------       ----------------
 5.00 to  9.99                  8          $    159,930.09            0.06%
10.00 to 14.99                 26               970,954.17            0.39
15.00 to 19.99                 33             1,110,735.22            0.45
20.00 to 24.99                 30             1,423,440.99            0.57
25.00 to 29.99                 31             1,118,916.86            0.45
30.00 to 34.99                 41             1,796,933.53            0.72
35.00 to 39.99                 57             2,569,305.56            1.03
40.00 to 44.99                 64             3,836,007.06            1.54
45.00 to 49.99                 69             3,687,745.53            1.48
50.00 to 54.99                133             9,170,475.13            3.68
55.00 to 59.99                157            10,599,679.42            4.26
60.00 to 64.99                285            17,688,742.96            7.10
65.00 to 69.99                384            23,214,498.33            9.32
70.00 to 74.99                578            39,650,066.90           15.92
75.00 to 79.99                563            43,220,536.40           17.35
80.00 to 84.99                677            55,857,497.98           22.42
85.00 to 89.99                209            19,826,118.33            7.96
90.00 to 90.49                131            13,201,824.45            5.30
                            -----          ---------------          ------ 
     Total                  3,476          $249,103,408.91          100.00%
                            =====          ===============          ====== 


                                      S-44
<PAGE>

         Statistical Calculation Date Coupon Rates -- Initial Fixed Rate
                              Group Mortgage Loans

      The Coupon Rates of the Notes  relating to the Initial  Mortgage  Loans in
the Fixed Rate Group as of the Statistical  Calculation Date were distributed as
follows:


                        Number of Fixed     Aggregate Fixed      % of Aggregate
Range of                   Rate Group        Rate  Group        Fixed Rate Group
Coupon Rates (%)         Mortgage Loans      Loan Balance         Loan Balance 
- ----------------         --------------      ------------       ----------------
 6.000 to  6.499                3          $    539,943.85             0.22%
 6.500 to  6.999               20             3,844,215.58             1.54
 7.000 to  7.499               16             3,601,092.47             1.45
 7.500 to  7.999               59             9,574,033.98             3.84
 8.000 to  8.499               56             7,835,641.10             3.15
 8.500 to  8.999              173            20,965,504.63             8.42
 9.000 to  9.499              137            16,066,302.29             6.45
 9.500 to  9.999              380            38,455,795.85            15.44
10.000 to 10.499              238            17,281,650.34             6.94
10.500 to 10.999              536            36,432,025.78            14.63
11.000 to 11.499              359            21,263,615.74             8.54
11.500 to 11.999              517            28,507,113.45            11.44
12.000 to 12.499              271            12,652,414.50             5.08
12.500 to 12.999              254            12,022,351.12             4.83
13.000 to 13.499              154             6,721,228.87             2.70
13.500 to 13.999              107             4,495,661.40             1.80
14.000 to 14.499               49             2,087,701.01             0.84
14.500 to 14.999               75             3,143,497.52             1.26
15.000 to 15.499               29             1,580,302.49             0.63
15.500 to 15.999               38             1,874,588.44             0.75
16.000 to 16.499                3               105,887.93             0.04
16.500 to 16.999                2                52,840.57             0.02
                            -----          ---------------           ------ 
              Total         3,476          $249,103,408.91           100.00%
                            =====          ===============           ====== 


                                      S-45
<PAGE>

        Statistical Calculation Date Loan Balances -- Initial Fixed Rate
                              Group Mortgage Loans

      The  distribution  of the  scheduled  principal  balances  of the  Initial
Mortgage Loans in the Fixed Rate Group as of the  Statistical  Calculation  Date
was as follows:

                           Number of Fixed    Aggregate Fixed    % of Aggregate
Range of                      Rate Group       Rate  Group      Fixed Rate Group
Loan Balances($)            Mortgage Loans     Loan Balance       Loan Balance  
- ----------------            --------------     ------------     ----------------
      0.00 to   9,999.99              1       $      5,906.63          0.00%
 10,000.00 to  19,999.99            160          2,827,497.39          1.14
 20,000.00 to  29,999.99            573         14,628,614.15          5.87
 30,000.00 to  39,999.99            567         20,014,494.06          8.03
 40,000.00 to  49,999.99            474         21,401,806.65          8.59
 50,000.00 to  59,999.99            394         21,766,160.18          8.74
 60,000.00 to  69,999.99            195         12,639,303.30          5.07
 70,000.00 to  79,999.99            183         13,738,980.11          5.52
 80,000.00 to  89,999.99            145         12,348,046.58          4.96
 90,000.00 to  99,999.99            147         14,019,421.30          5.63
100,000.00 to 109,999.99             93          9,801,400.23          3.93
110,000.00 to 119,999.99             88         10,059,672.88          4.04
120,000.00 to 129,999.99             52          6,515,333.50          2.62
130,000.00 to 139,999.99             57          7,696,028.60          3.09
140,000.00 to 149,999.99             44          6,406,499.29          2.57
150,000.00 to 159,999.99             27          4,223,406.16          1.70
160,000.00 to 169,999.99             28          4,610,601.37          1.85
170,000.00 to 179,999.99             21          3,698,410.77          1.48
180,000.00 to 189,999.99             23          4,275,630.46          1.72
190,000.00 to 199,999.99             22          4,302,157.18          1.73
200,000.00 to 209,999.99             20          4,113,735.16          1.65
210,000.00 to 219,999.99             14          3,026,305.38          1.21
220,000.00 to 229,999.99             12          2,715,825.64          1.09
230,000.00 to 239,999.99             14          3,308,316.61          1.33
240,000.00 to 249,999.99             15          3,662,732.76          1.47
250,000.00 to 259,999.99              7          1,795,118.31          0.72
260,000.00 to 269,999.99              6          1,588,853.53          0.64
270,000.00 to 279,999.99              6          1,665,209.96          0.67
280,000.00 to 289,999.99              8          2,271,373.50          0.91
290,000.00 to 299,999.99             11          3,264,843.56          1.31
300,000.00 to 309,999.99              2            614,305.88          0.25
310,000.00 to 319,999.99              8          2,526,441.78          1.01
320,000.00 to 329,999.99              6          1,953,000.27          0.78
330,000.00 to 339,999.99              7          2,341,728.72          0.94
340,000.00 to 349,999.99             11          3,808,056.61          1.53
350,000.00 to 359,999.99              5          1,772,964.27          0.71
360,000.00 to 369,999.99              2            733,694.38          0.29
370,000.00 to 379,999.99              3          1,127,372.24          0.45
380,000.00 to 389,999.99              2            774,447.91          0.31
390,000.00 to 399,999.99              5          1,985,991.38          0.80
400,000.00 to 409,999.99              3          1,216,243.07          0.49
410,000.00 to 419,999.99              2            838,145.23          0.34
440,000.00 to 449,999.99              2            889,900.43          0.36
460,000.00 to 469,999.99              2            924,836.44          0.37
470,000.00 to 479,999.99              1            471,658.10          0.19
480,000.00 to 489,999.99              1            489,293.85          0.20
490,000.00 to 499,999.99              1            498,491.67          0.20
510,000.00 to 519,999.99              1            512,473.63          0.21
530,000.00 to 539,999.99              1            538,287.60          0.22
540,000.00 to 549,999.99              1            542,173.14          0.22
620,000.00 to 629,999.99              1            628,664.58          0.25
690,000.00 to 699,999.99              1            694,886.32          0.28
820,000.00 to 829,999.99              1            828,666.21          0.33
                                  -----        ---------------       ------ 
             Total                3,476        $249,103,408.91       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  Statistical  Calculation  Date had the following  property
types:

                        Number of Fixed     Aggregate Fixed      % of Aggregate
                           Rate Group        Rate  Group        Fixed Rate Group
Property Types           Mortgage Loans      Loan Balance         Loan Balance 
- --------------           --------------      ------------       ----------------
Single Family Residence      2,985          $211,041,806.71         84.72%
Two-to-Four Family             264            21,174,874.25          8.50
Condominium                    136            10,025,489.32          4.02
PUD                             57             4,909,270.98          1.97
Manufactured Housing            28             1,659,822.54          0.67
Townhouse                        5               231,816.58          0.09
Not classified                   1                60,328.53          0.02
                             -----          ---------------        ------ 
             Total           3,476          $249,103,408.91        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  Statistical
Calculation Date was as follows:

                        Number of Fixed     Aggregate Fixed      % of Aggregate 
Months Elapsed             Rate Group        Rate  Group        Fixed Rate Group
Since Origination        Mortgage Loans      Loan Balance         Loan Balance  
- -----------------        --------------      ------------       ----------------
1  to  6                      3,130        $229,487,147.35           92.13%
7  to 12                        336          18,761,877.93            7.53
13 to 18                          3             200,056.65            0.08
19 to 24                          5             444,506.71            0.18
25 to 30                          2             209,820.27            0.08
                              -----        ---------------          ------ 
              Total           3,476        $249,103,408.91          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 Statistical Calculation
Date was as follows:

                       Number of Fixed     Aggregate Fixed      % of Aggregate  
Months Remaining          Rate Group        Rate  Group        Fixed Rate Group 
to Maturity             Mortgage Loans      Loan Balance         Loan Balance   
- ----------------       ---------------      ------------       ---------------- 
  0   to    59                  1         $      5,906.63            0.00%
 60   to   119                  1               62,719.96            0.03
120   to   179                881           41,282,741.39           16.57
180   to   239                 21            1,282,074.89            0.51
300   to   359              2,572          206,469,966.04           82.89
                            -----          --------------          ------
       Total                3,476         $249,103,408.91          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  Statistical  Calculation  Date
based on  representations  by the  Mortgagors at the time of origination of such
Mortgage Loans was as follows:

                        Number of Fixed     Aggregate Fixed      % of Aggregate
                           Rate Group        Rate  Group        Fixed Rate Group
Occupancy Status         Mortgage Loans      Loan Balance         Loan Balance 
- ----------------        ---------------      ------------       ----------------
Owner Occupied                2,940        $221,062,604.10            88.74%
Non Owner Occupied              536          28,040,804.81            11.26
                              -----        ---------------           ------
        Total                 3,476        $249,103,408.91           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 Statistical Calculation Date, the average scheduled Loan Balance
of the Initial Mortgage Loans in the Adjustable Rate Group was $106,768.38;  the
Coupon Rates of the Initial  Mortgage Loans in the Adjustable  Rate Group ranged
from 5.500% per annum to 17.130% per annum;  the weighted average Coupon Rate of
the Initial  Mortgage Loans in the Adjustable  Rate Group was 10.199% per annum;
the weighted average original  Loan-to-Value Ratio of the Initial Mortgage Loans
in the  Adjustable  Rate  Group  determined  as of the date of  origination  was
76.50%;  the weighted average remaining term to maturity was 355 months; and the
weighted average  original term to maturity was 359 months.  The remaining terms
to maturity as of the Statistical Calculation Date of the Initial Mortgage Loans
in the Adjustable  Rate Group ranged from 171 months to 359 months.  The minimum
and maximum Loan Balances of the Initial  Mortgage Loans in the Adjustable  Rate
Group as of the  Statistical  Calculation  Date were $8,478.00 and  $747,575.64,
respectively.  No Initial  Mortgage Loan in the Adjustable  Rate Group as of the
Statistical Calculation Date will mature later than January 1, 2028.

      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 as of the  Statistical  Calculation
Date was 16.925% per annum, with maximum Coupon Rates that range from 7.625% per
annum to 35.100% per annum. As of the Statistical Calculation Date, the weighted
average minimum Coupon Rate of the Initial Mortgage Loans in the Adjustable Rate
Group was 10.172% per annum,  with  minimum  Coupon Rates that range from 4.750%
per annum to 17.130% per annum.  The Initial  Mortgage  Loans in the  Adjustable
Rate  Group  have  a  weighted  average  gross  margin  as  of  the  Statistical
Calculation  Date of 6.265%.  The gross margin for the Initial Mortgage Loans in
the Adjustable  Rate Group as of the  Statistical  Calculation  Date ranges from
2.250% to 9.550%.

      27.03% of the Initial  Mortgage Loans in the  Adjustable  Rate Group as of
the Statistical Calculation Date are Six-Month LIBOR Loans that bear interest at
rates that adjust,  along with the related monthly payments,  semiannually based
on Six-Month  LIBOR.  97.76% of the Six-Month  LIBOR Loans as of the Statistical
Calculation Date have a semiannual reset cap of 1.0%, substantially all of which
have a lifetime  reset cap  ranging  from 6.0% to 7.0%.  2.24% of the  Six-Month
LIBOR Loans as of the Statistical  Calculation  Date 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
$110,369,485.40 as of the Statistical Calculation Date.

      69.20% of the Initial  Mortgage Loans in the  Adjustable  Rate Group as of
the  Statistical  Calculation  Date 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. 95.23% of the 2/28 Loans as
of the Statistical Calculation Date have a periodic rate adjustment cap of 1.0%,
and generally have a lifetime reset cap ranging from 6.0% to 7.0%.  4.56% of the
2/28 Loans have a periodic  rate  adjustment  cap of 1.5% and  generally  have a
lifetime  reset  cap of  7.0%.  0.21% of the  2/28  Loans as of the  Statistical
Calculation Date have a periodic rate adjustment cap of 3.0% and have a lifetime
reset cap ranging from 6.0% to 7.0%. The 2/28 Loans consist of Initial  Mortgage
Loans aggregating $282,525,527.95 as of the Statistical Calculation Date.

      3.72% of the Initial Mortgage Loans in the Adjustable Rate Group as of the
Statistical  Calculation  Date 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-


                                      S-48
<PAGE>

Month LIBOR Loans. As of the Statistical  Calculation  Date,  85.37% of the 3/27
Loans are  subject to a 1.0%  periodic  rate  adjustment  cap and 14.63% of such
Initial  Mortgage  Loans are subject to a 1.5%  periodic  rate  adjustment  cap.
Substantially  all of the 3/27 Loans have a lifetime reset cap ranging from 6.0%
to  7.0%.  The  3/27  Loans  consist  of  Initial  Mortgage  Loans   aggregating
$15,204,619.02 as of the Statistical Calculation Date.

      0.04% of the Initial Mortgage Loans in the Adjustable Rate Group as of the
Statistical  Calculation  Date are CMT Loans.  The CMT Loans  consist of Initial
Mortgage Loans aggregating $182,653.13 as of the Statistical Calculation Date.


                                      S-49
<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 Statistical Calculation Date, was as follows:

                         Number of            Aggregate
                         Adjustable           Adjustable       % of Aggregate
                         Rate Group          Rate Group        Adjustable Rate 
Geographic Area         Mortgage Loans      Loan Balance     Group Loan Balance
- ---------------         --------------      ------------     ------------------
Alaska                         9         $  1,203,990.48             0.29%
Arizona                      139           14,099,887.12             3.45
Arkansas                      17            1,660,771.14             0.41
California                   787          131,131,525.95            32.12
Colorado                     128           15,951,842.99             3.91
Connecticut                   36            3,559,952.45             0.87
Delaware                       4              178,674.87             0.04
District of Columbia           5              498,122.67             0.12
Florida                      197           16,934,775.56             4.15
Georgia                       57            5,682,170.85             1.39
Hawaii                        84           16,939,229.29             4.15
Idaho                         31            2,504,062.39             0.61
Illinois                     202           17,519,138.67             4.29
Indiana                       73            4,143,892.02             1.01
Iowa                          24            1,181,210.41             0.29
Kansas                        28            2,181,464.65             0.53
Kentucky                      17            1,196,089.19             0.29
Louisiana                     40            2,731,972.26             0.67
Maine                          6              615,025.00             0.15
Maryland                      31            2,893,652.17             0.71
Massachusetts                 45            5,055,879.94             1.24
Michigan                      82            6,865,081.79             1.68
Minnesota                    194           15,395,267.48             3.77
Mississippi                   16            1,507,356.61             0.37
Missouri                     131            8,429,824.29             2.06
Montana                        5              347,507.77             0.09
Nebraska                       7              350,500.90             0.09
Nevada                        43            5,288,838.50             1.30
New Hampshire                 16            1,226,568.55             0.30
New Jersey                    56            6,684,498.17             1.64
New Mexico                    19            1,799,411.99             0.44
New York                      43            5,819,770.44             1.43
North Carolina                88            7,596,085.44             1.86
North Dakota                   6              221,354.62             0.05
Ohio                         134            8,360,133.18             2.05
Oklahoma                      32            1,712,945.42             0.42
Oregon                       157           17,610,249.56             4.31
Pennsylvania                 150            9,627,610.19             2.36
Rhode Island                  27            1,764,598.80             0.43
South Carolina                17              967,734.29             0.24
South Dakota                   3              163,353.94             0.04
Tennessee                     46            3,151,157.88             0.77
Texas                        114            8,665,519.65             2.12
Utah                          96           11,878,406.01             2.91
Vermont                        5              440,998.15             0.11
Virginia                      32            2,887,155.05             0.71
Washington                   198           23,072,824.76             5.65
West Virginia                 20            1,400,439.31             0.34
Wisconsin                    126            7,011,967.71             1.72
Wyoming                        1              171,794.98             0.04
                           -----         ---------------           ------
        Total              3,824         $408,282,285.50           100.00%
                           =====         ===============           ======


                                      S-50
<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 as of the Statistical Calculation Date were distributed as
follows:
                         Number of            Aggregate                         
                         Adjustable           Adjustable       % of Aggregate   
Range of                 Rate Group          Rate Group        Adjustable Rate  
Original LTVs (%)       Mortgage Loans      Loan Balance     Group Loan Balance 
- -----------------       --------------      ------------     ------------------ 
15.00 to  19.99                1          $     30,953.22           0.01%
20.00 to  24.99                5               182,604.21           0.04
25.00 to  29.99                8               309,112.67           0.08
30.00 to  34.99               13               793,596.07           0.19
35.00 to  39.99               13               648,525.17           0.16
40.00 to  44.99               16               983,852.18           0.24
45.00 to  49.99               31             2,400,521.15           0.59
50.00 to  54.99               74             5,936,279.23           1.45
55.00 to  59.99              103             8,248,041.18           2.02
60.00 to  64.99              223            18,034,473.78           4.42
65.00 to  69.99              323            29,959,481.05           7.34
70.00 to  74.99              588            52,803,918.58          12.93
75.00 to  79.99              771            81,882,383.46          20.06
80.00 to  84.99             1001           121,575,239.52          29.78
85.00 to  89.99              372            44,735,399.92          10.96
90.00                        282            39,757,904.11           9.74
                           -----          ---------------         ------
         Total             3,824          $408,282,285.50         100.00%
                           =====          ===============         ======


                                      S-51
<PAGE>

      Statistical Calculation Date Coupon Rates -- Initial Adjustable Rate
                              Group Mortgage Loans

      The Coupon Rates of the Notes  relating to the Initial  Mortgage  Loans in
the  Adjustable  Rate  Group  as  of  the  Statistical   Calculation  Date  were
distributed as follows:

                         Number of            Aggregate                         
                         Adjustable           Adjustable       % of Aggregate   
Range of                 Rate Group          Rate Group        Adjustable Rate  
Coupon Rates (%)        Mortgage Loans      Loan Balance     Group Loan Balance 
- ----------------        --------------      ------------     ------------------ 
 5.500 to  5.999                2         $    221,671.18            0.05%
 6.000 to  6.499                2              390,401.31            0.10
 6.500 to  6.999               33            4,873,750.10            1.19
 7.000 to  7.499               17            2,671,380.83            0.65
 7.500 to  7.999               80           12,120,643.76            2.97
 8.000 to  8.499               99           14,434,877.59            3.54
 8.500 to  8.999              302           45,131,757.38           11.05
 9.000 to  9.499              281           36,750,501.03            9.00
 9.500 to  9.999              679           83,782,028.97           20.52
10.000 to 10.499              457           48,834,833.58           11.96
10.500 to 10.999              670           68,653,690.44           16.82
11.000 to 11.499              351           28,791,798.81            7.05
11.500 to 11.999              266           21,630,621.16            5.30
12.000 to 12.499              142           10,731,873.20            2.63
12.500 to 12.999              120            7,535,053.06            1.85
13.000 to 13.499               68            4,181,743.95            1.02
13.500 to 13.999               84            5,529,642.92            1.35
14.000 to 14.499               59            4,628,353.46            1.13
14.500 to 14.999               58            3,784,279.20            0.93
15.000 to 15.499               45            3,045,178.69            0.75
15.500 to 15.999                5              360,384.54            0.09
16.000 to 16.499                2              101,447.45            0.02
16.500 to 16.999                1               44,191.76            0.01
17.000 to 17.499                1               52,181.13            0.01
                            -----         ---------------          ------
   Total                    3,824         $408,282,285.50          100.00%
                            =====         ===============          ======


                                      S-52
<PAGE>

      Statistical Calculation Date Loan Balances -- Initial Adjustable Rate
                              Group Mortgage Loans

      The  distribution  of the  scheduled  principal  balances  of the  Initial
Mortgage Loans in the Adjustable  Rate Group as of the  Statistical  Calculation
Date was as follows:

                       
                             Number of         Aggregate             % of       
                             Adjustable        Adjustable          Aggregate    
Range of                      Rate Group       Rate Group       Adjustable Rate
Loan Balances ($)           Mortgage Loans    Loan Balance    Group Loan Balance
- ------------------------    --------------    ------------    ------------------
      0.00  to   9,999.99            1      $      8,478.00          0.00%
 10,000.00  to  19,999.99           32           583,483.81          0.14
 20,000.00  to  29,999.99          200         5,155,266.52          1.26
 30,000.00  to  39,999.99          323        11,409,357.71          2.79
 40,000.00  to  49,999.99          322        14,601,311.74          3.58
 50,000.00  to  59,999.99          347        19,232,486.32          4.71
 60,000.00  to  69,999.99          317        20,774,396.99          5.09
 70,000.00  to  79,999.99          296        22,214,433.49          5.44
 80,000.00  to  89,999.99          259        21,996,374.83          5.39
 90,000.00  to  99,999.99          232        22,161,977.75          5.43
100,000.00  to 109,999.99          202        21,146,275.25          5.18
110,000.00  to 119,999.99          178        20,491,304.29          5.02
120,000.00  to 129,999.99          125        15,668,309.54          3.84
130,000.00  to 139,999.99          120        16,155,798.60          3.96
140,000.00  to 149,999.99           97        14,160,759.82          3.47
150,000.00  to 159,999.99           92        14,286,075.40          3.50
160,000.00  to 169,999.99           60         9,911,198.43          2.43
170,000.00  to 179,999.99           65        11,377,162.52          2.79
180,000.00  to 189,999.99           59        10,944,622.79          2.68
190,000.00  to 199,999.99           67        13,104,432.03          3.21
200,000.00  to 209,999.99           46         9,514,763.10          2.33
210,000.00  to 219,999.99           38         8,149,124.77          2.00
220,000.00  to 229,999.99           43         9,644,023.44          2.36
230,000.00  to 239,999.99           27         6,361,618.74          1.56
240,000.00  to 249,999.99           32         7,862,632.08          1.93
250,000.00  to 259,999.99           27         6,862,902.71          1.68
260,000.00  to 269,999.99           25         6,622,498.56          1.62
270,000.00  to 279,999.99           25         6,881,659.86          1.69
280,000.00  to 289,999.99           12         3,431,734.19          0.84
290,000.00  to 299,999.99           18         5,322,723.01          1.30
300,000.00  to 309,999.99           13         3,963,510.70          0.97
310,000.00  to 319,999.99           22         6,925,319.31          1.70
320,000.00  to 329,999.99            7         2,285,905.53          0.56
330,000.00  to 339,999.99           10         3,338,209.65          0.82
340,000.00  to 349,999.99           13         4,507,194.85          1.10
350,000.00  to 359,999.99           10         3,559,846.95          0.87
360,000.00  to 369,999.99            5         1,835,891.68          0.45
370,000.00  to 379,999.99            7         2,628,845.63          0.64
380,000.00  to 389,999.99            5         1,923,680.45          0.47
390,000.00  to 399,999.99            6         2,379,227.96          0.58
400,000.00  to 409,999.99            2           817,784.48          0.20
410,000.00  to 419,999.99            1           419,500.30          0.10
420,000.00  to 429,999.99            3         1,281,136.65          0.31
430,000.00  to 439,999.99            3         1,308,684.32          0.32
440,000.00  to 449,999.99            5         2,241,590.00          0.55
450,000.00  to 459,999.99            3         1,360,585.46          0.33
460,000.00  to 469,999.99            3         1,404,181.43          0.34
470,000.00  to 479,999.99            4         1,895,678.09          0.46
480,000.00  to 489,999.99            2           972,075.30          0.24
490,000.00  to 499,999.99            5         2,488,396.45          0.61
510,000.00  to 519,999.99            2         1,035,879.93          0.25
540,000.00  to 549,999.99            1           545,817.91          0.13
550,000.00  to 559,999.99            1           550,767.29          0.13
590,000.00  to 599,999.99            2         1,189,591.31          0.29
630,000.00  to 639,999.99            1           638,221.94          0.16
740,000.00  to 749,999.99            1           747,575.64          0.18
                                 -----      ---------------        ------
                  Total          3,824      $408,282,285.50        100.00%
                                 =====      ===============        ======


                                      S-53
<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 Statistical  Calculation  Date had the following
property types:

                         Number of           Aggregate                         
                         Adjustable          Adjustable        % of Aggregate   
                         Rate Group         Rate Group         Adjustable Rate  
Property Types          Mortgage Loans     Loan Balance      Group Loan Balance 
- --------------          --------------    ---------------    ------------------ 
Single Family Residence     3,314         $358,716,720.00           87.86%
Two-to-Four Family            243           23,882,568.85            5.85
Condominium                   154           12,981,059.44            3.18
PUD                            70            9,360,518.91            2.29
Manufactured Housing           35            2,400,515.34            0.59
Townhouse                       8              940,902.96            0.23
                            -----         ---------------          ------
         Total              3,824         $408,282,285.50          100.00%
                            =====         ===============          ======

    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  Statistical
Calculation Date was as follows:

                          Number of           Aggregate                         
                          Adjustable          Adjustable        % of Aggregate  
Months Elapsed            Rate Group         Rate Group         Adjustable Rate 
Since Origination        Mortgage Loans     Loan Balance      Group Loan Balance
- -----------------        --------------    ---------------    ------------------
1   to   6                  3,668          $389,356,851.99           95.36%
7   to  12                    142            17,391,847.40            4.26
13  to  18                      9             1,092,084.20            0.27
19  to  24                      4               385,937.96            0.09
25  to  30                      1                55,563.95            0.01
                            -----          ---------------          ------
      Total                 3,824          $408,282,285.50          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  Statistical
Calculation Date was as follows:

                          Number of           Aggregate                         
                          Adjustable          Adjustable        % of Aggregate  
Months Remaining          Rate Group         Rate Group         Adjustable Rate 
to Maturity              Mortgage Loans     Loan Balance      Group Loan Balance
- -----------------        --------------    ---------------    ------------------
120 to 179                      47         $  2,348,178.57           0.58%
180 to 239                      19            1,093,542.33           0.27
300 to 359                   3,758          404,840,564.60          99.16
                             -----          --------------         ------
       Total                 3,824         $408,282,285.50         100.00%
                             =====         ===============         ======


                                      S-54
<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  Statistical  Calculation
Date based on  representations  by the  mortgagors at the time of origination of
such Mortgage Loans was as follows:

                          Number of           Aggregate                         
                          Adjustable          Adjustable        % of Aggregate  
                          Rate Group         Rate Group         Adjustable Rate 
Occupancy Status         Mortgage Loans     Loan Balance      Group Loan Balance
- ----------------        --------------    ---------------    ------------------
Owner Occupied               3,469        $379,310,033.21            92.90%
Non Owner Occupied             355          28,972,252.29             7.10
                             -----        ---------------           ------
         Total               3,824        $408,282,285.50           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  Statistical  Calculation  Date  were as
follows:

                          Number of           Aggregate                         
                          Adjustable          Adjustable        % of Aggregate  
                          Rate Group         Rate Group         Adjustable Rate 
Margins (%)              Mortgage Loans     Loan Balance      Group Loan Balance
- -----------              --------------    ---------------    ------------------
2.000 to 2.499                 1          $    127,089.18              0.03%
3.500 to 3.999                10             1,092,863.74              0.27
4.000 to 4.499                26             3,558,481.33              0.87
4.500 to 4.999               106            13,864,244.46              3.40
5.000 to 5.499               269            31,863,371.20              7.80
5.500 to 5.999               683            84,424,657.32             20.68
6.000 to 6.499               932           101,651,627.45             24.90
6.500 to 6.999               983            99,556,732.36             24.38
7.000 to 7.499               441            43,462,484.97             10.65
7.500 to 7.999               272            21,617,539.69              5.29
8.000 to 8.499                69             4,592,571.57              1.12
8.500 to 8.999                19             1,483,161.32              0.36
9.000 to 9.499                12               801,590.97              0.20
9.500 to 9.999                 1               185,869.94              0.05
                            -----         ---------------            ------
        Total               3,824         $408,282,285.50            100.00%
                            =====         ===============            ======


                                      S-55
<PAGE>

      Maximum Coupon Rates -- Initial Adjustable Rate Group Mortgage Loans

      The  maximum  Coupon  Rates  borne by the Notes  relating  to the  Initial
Mortgage Loans in the Adjustable  Rate Group as of the  Statistical  Calculation
Date were as follows:
                        
                         Number of           Aggregate                         
                         Adjustable          Adjustable        % of Aggregate  
Maximum                  Rate Group         Rate Group         Adjustable Rate 
Coupon Rates (%)        Mortgage Loans     Loan Balance      Group Loan Balance
- -----------------       --------------    ---------------    ------------------
 7.500 to  7.999              1           $    127,089.18           0.03%
12.000 to 12.499              3                777,422.63           0.19
12.500 to 12.999             16              2,403,058.80           0.59
13.000 to 13.499             17              2,093,621.53           0.51
13.500 to 13.999             60              9,094,645.36           2.23
14.000 to 14.499             79             12,500,538.01           3.06
14.500 to 14.999            125             18,198,958.94           4.46
15.000 to 15.499            194             27,890,631.69           6.83
15.500 to 15.999            303             40,061,287.63           9.81
16.000 to 16.499            415             49,876,841.92          12.22
16.500 to 16.999            579             66,771,601.41          16.35
17.000 to 17.499            490             50,606,895.43          12.40
17.500 to 17.999            491             48,023,273.13          11.76
18.000 to 18.499            276             22,948,915.66           5.62
18.500 to 18.999            210             16,379,132.19           4.01
19.000 to 19.499            137              9,928,264.65           2.43
19.500 to 19.999            100              6,979,372.97           1.71
20.000 to 20.499             69              4,672,394.32           1.14
20.500 to 20.999             74              4,993,287.03           1.22
21.000 to 21.499             56              4,249,790.67           1.04
21.500 to 21.999             58              3,810,209.37           0.93
22.000 to 22.499             45              3,100,798.31           0.76
22.500 to 22.999              6                453,607.01           0.11
23.000 to 23.499              3                109,925.45           0.03
23.500 to 23.999              2                128,500.16           0.03
24.000 to 24.499              2                225,754.99           0.06
24.500 to 24.999              1                 54,947.41           0.01
25.000 to 25.499              1                287,038.20           0.07
25.500 to 25.999              4                549,069.13           0.13
27.000 to 27.499              1                112,253.57           0.03
27.500 to 27.999              2                253,096.99           0.06
28.500 to 28.999              1                314,396.30           0.08
32.500 to 32.999              1                 70,621.13           0.02
33.500 to 33.999              1                 55,563.95           0.01
35.000 to 35.499              1                179,480.38           0.04
                          -----           ---------------           ----
          Total           3,824           $408,282,285.50         100.00%
                          =====           ===============         =======


                                      S-56
<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  Statistical  Calculation
Date was as follows:

                          Number of           Aggregate                         
                          Adjustable          Adjustable        % of Aggregate  
Date of Next              Rate Group         Rate Group         Adjustable Rate 
Rate Adjustment Date     Mortgage Loans     Loan Balance      Group Loan Balance
- --------------------     --------------    ---------------    ------------------
February 1998                   87        $ 10,904,049.00             2.67%
March 1998                     304          40,789,605.64             9.99
April 1998                      71           8,631,394.42             2.11
May 1998                       169          16,594,776.59             4.06
June 1998                      177          17,026,428.55             4.17
July 1998                      119          12,438,475.10             3.05
August 1998                     45           4,332,973.37             1.06
September 1998                   1             110,901.55             0.03
October 1998                     2             116,292.49             0.03
November  1998                   5             583,097.52             0.14
December  1998                   1              96,860.80             0.02
January  1999                    2             289,720.80             0.07
February  1999                   4             215,674.84             0.05
March  1999                      6             632,671.37             0.15
April  1999                      9             974,541.74             0.24
May  1999                       18           1,458,680.11             0.36
June  1999                      33           3,975,668.20             0.97
July  1999                      40           5,135,863.20             1.26
August  1999                   178          21,803,038.83             5.34
September  1999                882          96,382,310.92            23.61
October  1999                  396          44,721,839.46            10.95
November  1999                 158          17,526,445.50             4.29
December  1999                 378          34,534,148.35             8.46
January  2000                  390          35,184,878.75             8.62
February  2000                 213          18,566,132.57             4.55
March  2000                      2             547,176.91             0.13
April  2000                      1              28,124.16             0.01
May  2000                        1             428,420.20             0.10
June  2000                       1              31,394.93             0.01
July  2000                       3             481,802.17             0.12
August  2000                     4             580,541.34             0.14
September  2000                 26           3,312,761.87             0.81
October 2000                    15           1,519,555.59             0.37
November 2000                   37           4,471,983.82             1.10
December 2000                   20           1,953,019.87             0.48
January 2001                    16           1,351,089.33             0.33
February 2001                   10             549,945.64             0.13
                             -----        ---------------           ------
        Total                3,824        $408,282,285.50           100.00%
                             =====        ===============           ======

Conveyance of Subsequent Mortgage Loans

      During the Funding Period, the Pooling and Servicing Agreement permits the
Trust to  acquire  approximately  $100,000,000  and  $150,000,000  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 Combined  Loan-to-Value  Ratio of not more than 71.75% for the
Fixed Rate Group and a weighted  average  Loan-to-Value  Ratio of 77.00% for the
Adjustable Rate


                                      S-57
<PAGE>

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 17% in the case of the Fixed  Rate Group of such  Subsequent  Mortgage
Loans with Combined  Loan-to-Value  Ratios and 26% in the case of the Adjustable
Rate Group of such Subsequent Mortgage Loans with Loan-to-Value  Ratios, in each
case,  in excess of 80%; (d) will have no more than 59% in the case of the Fixed
Rate  Group  and 38% 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 74% 2/28 Loans and 3/27  Loans;  (f) will have  weighted
average  PAG codes of less than 2.6 in the case of the Fixed Rate Group and less
than 2.8 in the case of the Adjustable Rate Group;  (g) will have Mortgage Loans
that are not more than 20.0%, in the case of the Fixed Rate Group,  and 24.0% in
the case of the  Adjustable  Rate  Group,  that are in PAG IV and PAG V; and (h)
will have no more than 12.0% of the Fixed Rate Group and 8.0% 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.  Approximately  73.03% of the Initial Mortgage Loans (by Loan Balance) as
of the Statistical  Calculation  Date require the payment of a fee in connection
with certain  prepayments which may affect the rate of principal payment.  For a
discussion of such provisions,  see "The Portfolio of Mortgage Loans--Prepayment
Penalties"  herein.  In addition,  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) are 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.


                                      S-58
<PAGE>

      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 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 Class A Certificates then entitled to receive payments of principal
will  receive a partial  prepayment  in an amount  equal to the  portion  of the
Original  Pre-Funded Amount remaining and allocable to the related Mortgage Loan
Group.

      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 in respect of the Original Pre-Funded Amount.

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-7  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 each  Class of  Subordinate
Certificates  is the Payment Date in January 2028. 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-59
<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  which are
Offered  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 prepayment  assumption  (the  "Prepayment
Assumption")  which represents an assumed rate of prepayment each month relating
to the then  outstanding  principal  balance of a pool of mortgage loans for the
life of such mortgage loans. A 100% Prepayment  Assumption  assumes  conditional
prepayment  rates of 5% per annum of the then outstanding  principal  balance of
the Mortgage Loans in the Fixed Rate Group in the first month of the life of the
mortgage loans and an additional  1.81875% per annum each month thereafter until
the twelfth month.  Beginning in the twelfth month and in each month  thereafter
during the life of the mortgage  loans,  100%  Prepayment  Assumption  assumes a
conditional  prepayment  rate of 25% per annum each month.  As used in the table
below,  0% Prepayment  Assumption  assumes  prepayment  rates equal to 0% of the
Prepayment  Assumption  i.e., no prepayments.  Correspondingly,  100% Prepayment
Assumption assumes prepayment rates equal to 100% of the Prepayment  Assumption,
and so forth.  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  the  assumptions  made in  this  Prospectus  Supplement  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,


                                      S-60
<PAGE>

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,
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 February 12,
1998,  (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 March 1998 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 Class A-5  Pass-Through  Rate steps up on the
Auction  Sale Bid Date,  (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 5.625% 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 5.6055% 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-61
<PAGE>

                                Fixed Rate Group

<TABLE>
<CAPTION>
                                                                                               Remaining     Original    Remaining 
                                                                                 Rate Change  Amortization    Term to     Term to
                          Gross         Net       Gross    Periodic   Months to   Frequency       Term        Maturity    Maturity
   Principal Balance   Coupon Rate  Coupon Rate  Margin    Rate Cap  Next Reset  (in months)   (in months)  (in months)  (in months)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>           <C>        <C>       <C>         <C>         <C>            <C>         <C>          <C>
    $52,451,493.76       10.925%       10.425%    N/A       N/A         N/A          N/A           176         180          176
      2,058,703.08       10.761        10.261     N/A       N/A         N/A          N/A           234         240          234
    307,127,575.80       10.492         9.992     N/A       N/A         N/A          N/A           356         360          356
     24,531,729.51       10.145         9.645     6.101%    4.169%       57            6           355         359          355
     13,830,497.85       11.721        11.221     N/A       N/A         N/A          N/A           355         180          175
</TABLE>

                              Adjustable Rate Group

<TABLE>
<CAPTION>
                                                                                               Original    Remaining 
                                                                                 Rate Change    Term to     Term to
                          Gross         Net       Gross    Periodic   Months to   Frequency     Maturity    Maturity
   Principal Balance   Coupon Rate  Coupon Rate  Margin    Rate Cap  Next Reset  (in months)  (in months)  (in months)
- -----------------------------------------------------------------------------------------------------------------------
<S>                      <C>           <C>        <C>       <C>         <C>         <C>            <C>         <C>          
   $162,707,577.40       9.549%        9.049%    6.142%     1.032%       3           6             356         352
      2,075,840.25      11.068        10.568     6.452      2.806        10          6             360         347
     49,936,719.76      10.013         9.513     6.395      2.895        17          6             360         353
    362,860,350.80      10.521        10.021     6.299      2.634        21          6             360         356
      3,082,366.96       9.742         9.242     6.213      1.965        28          6             351         343
     19,337,144.83      10.077         9.577     6.315      2.618        33          6             360         356
</TABLE>


                                      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 the Prepayment
Assumption under each Fixed Rate Group Certificate below and the Adjustable Rate
Group  Mortgage  Loans prepay at 25% CPR and (2) for the  Adjustable  Rate Group
Certificates,  the  Fixed  Rate  Group  Mortgage  Loans  prepay  at  100% of the
Prepayment  Assumption  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%  Prepayment  Assumption  for all
Certificates,  the Mortgage  Loans in both  Mortgage Loan Groups prepay at 0% of
the Prepayment Assumption.


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

                                         Class A-1                                           Class A-2
Payment Date              0%    50%  75%   100%   125%   150%  200%           0%   50%   75%   100%   125%   150%   200%
- ------------              --    ---  ---   ----   ----   ----  ----           --   ---   ---   ----   ----   ----   ----
<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
February 25, 1999         93     72   62     51     40     29     8          100   100   100    100    100    100    100
February 25, 2000         91     47   26      7      0      0     0          100   100   100    100     28      0      0
February 25, 2001         88     24    0      0      0      0     0          100   100    79      0      0      0      0
February 25, 2002         85      5    0      0      0      0     0          100   100     0      0      0      0      0
February 25, 2003         82      0    0      0      0      0     0          100    23     0      0      0      0      0
February 25, 2004         79      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2005         75      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2006         72      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2007         68      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2008         64      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2009         59      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2010         54      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2011         48      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2012         41      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2013         28      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2014         23      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2015         18      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2016         12      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2017          5      0    0      0      0      0     0          100     0     0      0      0      0      0
February 25, 2018          0      0    0      0      0      0     0           86     0     0      0      0      0      0
February 25, 2019          0      0    0      0      0      0     0           34     0     0      0      0      0      0
February 25, 2020          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2021          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2022          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2023          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2024          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2025          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2026          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2027          0      0    0      0      0      0     0            0     0     0      0      0      0      0
February 25, 2028          0      0    0      0      0      0     0            0     0     0      0      0      0      0
Weighted Avg Life(1)    11.4    2.0  1.4    1.1    0.9    0.8   0.7         20.8   4.8   3.3    2.5    2.0    1.7    1.3
</TABLE>

<TABLE>
<CAPTION>
                                          Class A-3                                              Class A-4
Payment Date              0%    50%   75%   100%   125%   150%   200%         0%    50%     75%    100%   125%   150%   200%
- ------------              --    ---   ---   ----   ----   ----   ----         --    ---     ---    ----   ----   ----   ----
<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
February 25, 1999        100    100   100    100    100    100    100        100    100     100     100    100    100    100
February 25, 2000        100    100   100    100    100     74     11        100    100     100     100    100    100    100
February 25, 2001        100    100   100     76     32      0      0        100    100     100     100    100     78      0
February 25, 2002        100    100    79     39      8      0      0        100    100     100     100    100     34      0
February 25, 2003        100    100    50     13      0      0      0        100    100     100     100     41      0      0
February 25, 2004        100     79    30      0      0      0      0        100    100     100      79      0      0      0
February 25, 2005        100     61    13      0      0      0      0        100    100     100      32      0      0      0
February 25, 2006        100     51     6      0      0      0      0        100    100     100      16      0      0      0
February 25, 2007        100     40     0      0      0      0      0        100    100      87       0      0      0      0
February 25, 2008        100     29     0      0      0      0      0        100    100      55       0      0      0      0
February 25, 2009        100     18     0      0      0      0      0        100    100      25       0      0      0      0
February 25, 2010        100      8     0      0      0      0      0        100    100       0       0      0      0      0
February 25, 2011        100      0     0      0      0      0      0        100     95       0       0      0      0      0
February 25, 2012        100      0     0      0      0      0      0        100     64       0       0      0      0      0
February 25, 2013        100      0     0      0      0      0      0        100     30       0       0      0      0      0
February 25, 2014        100      0     0      0      0      0      0        100      8       0       0      0      0      0
February 25, 2015        100      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2016        100      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2017        100      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2018        100      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2019        100      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2020         95      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2021         81      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2022         65      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2023         47      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2024         27      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2025          4      0     0      0      0      0      0        100      0       0       0      0      0      0
February 25, 2026          0      0     0      0      0      0      0         27      0       0       0      0      0      0
February 25, 2027          0      0     0      0      0      0      0          0      0       0       0      0      0      0
February 25, 2028          0      0     0      0      0      0      0          0      0       0       0      0      0      0
Weighted Avg Life(1)    24.8    8.5   5.4    3.9    3.0    2.4    1.8       27.8   14.5    10.3     6.9    5.0    3.8    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.  The
      weighted  average life of (i) the Fixed Rate Group  Certificates is to the
      maturity of the related  Certificates,  and (ii) the Adjustable Rate Group
      Certificates is to the Auction Sale Bid Date, which is the date upon which
      the  Outstanding  Certificate  Principal  Balance related to such Mortgage
      Loan  Group  has  declined  to 10% or  less  of the  Original  Certificate
      Principal Balance related to such Mortgage Loan Group.


                                      S-63
<PAGE>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                                             Class A-5                                              Class A-6
Payment Date              0%     50%    75%    100%    125%   150%   200%         0%     50%    75%    100%   125%   150%   200%
- ------------              --     ---    ---    ----    ----   ----   ----         --     ---    ---    ----   ----   ----   ----
<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
February 25, 1999        100     100    100     100     100    100    100        100     100    100     100    100    100    100
February 25, 2000        100     100    100     100     100    100    100        100     100    100     100    100    100    100
February 25, 2001        100     100    100     100     100    100      0        100     100    100     100    100    100     99
February 25, 2002        100     100    100     100     100    100      0         99      93     90      89     90     93     99
February 25, 2003        100     100    100     100     100     72      0         99      87     82      80     79     79     74
February 25, 2004        100     100    100     100      92     46      0         97      76     71      66     62     59     44
February 25, 2005        100     100    100     100      68     31      0         95      67     60      52     46     40     26
February 25, 2006        100     100    100     100      64     31      0         89      46     34      25     18     17     15
February 25, 2007        100     100    100      94      53     28      0         82      31     20      12      7      5      6
February 25, 2008        100     100    100      77      41     21      0         75      21     11       5      3      2      1
February 25, 2009        100     100    100      62      31     15      0         67      14      6       3      1      0      0
February 25, 2010        100     100     98      48      23      9      0         60       9      3       1      0      0      0
February 25, 2011        100     100     81      38      17      4      0         52       6      2       1      0      0      0
February 25, 2012        100     100     66      29      11      0      0         44       4      1       0      0      0      0
February 25, 2013        100     100     52      21       6      0      0         31       2      0       0      0      0      0
February 25, 2014        100     100     43      17       3      0      0         28       1      0       0      0      0      0
February 25, 2015        100      92     35      12       0      0      0         24       1      0       0      0      0      0
February 25, 2016        100      80     29       8       0      0      0         20       1      0       0      0      0      0
February 25, 2017        100      69     23       5       0      0      0         17       0      0       0      0      0      0
February 25, 2018        100      58     19       2       0      0      0         13       0      0       0      0      0      0
February 25, 2019        100      49     15       0       0      0      0         10       0      0       0      0      0      0
February 25, 2020        100      41     11       0       0      0      0          8       0      0       0      0      0      0
February 25, 2021        100      34      7       0       0      0      0          6       0      0       0      0      0      0
February 25, 2022        100      27      4       0       0      0      0          4       0      0       0      0      0      0
February 25, 2023        100      21      1       0       0      0      0          3       0      0       0      0      0      0
February 25, 2024        100      16      0       0       0      0      0          1       0      0       0      0      0      0
February 25, 2025        100       9      0       0       0      0      0          1       0      0       0      0      0      0
February 25, 2026        100       3      0       0       0      0      0          0       0      0       0      0      0      0
February 25, 2027         50       0      0       0       0      0      0          0       0      0       0      0      0      0
February 25, 2028          0       0      0       0       0      0      0          0       0      0       0      0      0      0
Weighted Avg Life(1)    29.1    21.6   16.4    12.7     9.7    7.2    2.8       13.8     8.1    7.4     6.9    6.6    6.5    6.3
</TABLE>

<TABLE>
<CAPTION>
                                             Class A-7                                             Class M-1F
Payment Date              0%     15%    20%     25%     30%   35%     40%         0%    50%     75%    100%   125%    150%    200%
- ------------              --     ---    ---     ---     ---   ---     ---         --    ---     ---    ----   ----    ----    ----
<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
February 25, 1999         96      78     72      66      60    53      47        100    100     100     100    100     100     100
February 25, 2000         96      62     52      42      33    25      18        100    100     100     100    100     100     100
February 25, 2001         95      48     36      25      15     7       0        100    100     100     100    100     100     100
February 25, 2002         94      37     28      22      15     7       0        100    100     100      82     64      49      63
February 25, 2003         94      30     23      16      12     7       0        100    100      87      65     47      34      16
February 25, 2004         93      26     18      12       8     0       0        100    100      72      51     35      23      10
February 25, 2005         92      22     14       9       0     0       0        100     89      61      40     26      16       6
February 25, 2006         91      18     11       0       0     0       0        100     79      50      31     19      11       0
February 25, 2007         89      15      9       0       0     0       0        100     69      42      25     14       8       0
February 25, 2008         88      13      0       0       0     0       0        100     61      35      19     10       5       0
February 25, 2009         86      11      0       0       0     0       0        100     53      29      15      7       1       0
February 25, 2010         85       9      0       0       0     0       0        100     46      24      12      5       0       0
February 25, 2011         83       8      0       0       0     0       0        100     40      19       9      2       0       0
February 25, 2012         80       0      0       0       0     0       0        100     35      16       7      0       0       0
February 25, 2013         78       0      0       0       0     0       0        100     29      12       5      0       0       0
February 25, 2014         75       0      0       0       0     0       0        100     25      10       2      0       0       0
February 25, 2015         72       0      0       0       0     0       0        100     22       8       0      0       0       0
February 25, 2016         68       0      0       0       0     0       0        100     19       7       0      0       0       0
February 25, 2017         64       0      0       0       0     0       0        100     16       5       0      0       0       0
February 25, 2018         60       0      0       0       0     0       0        100     14       4       0      0       0       0
February 25, 2019         54       0      0       0       0     0       0        100     12       1       0      0       0       0
February 25, 2020         49       0      0       0       0     0       0         96     10       0       0      0       0       0
February 25, 2021         42       0      0       0       0     0       0         87      8       0       0      0       0       0
February 25, 2022         35       0      0       0       0     0       0         78      6       0       0      0       0       0
February 25, 2023         30       0      0       0       0     0       0         67      5       0       0      0       0       0
February 25, 2024         25       0      0       0       0     0       0         55      1       0       0      0       0       0
February 25, 2025         19       0      0       0       0     0       0         42      0       0       0      0       0       0
February 25, 2026         12       0      0       0       0     0       0         28      0       0       0      0       0       0
February 25, 2027          0       0      0       0       0     0       0         12      0       0       0      0       0       0
February 25, 2028          0       0      0       0       0     0       0          0      0       0       0      0       0       0
Weighted Avg Life(1)    20.0     4.3    3.2     2.5     2.0   1.5     1.2       26.2   13.0     9.4     7.2    5.8     5.0     4.5
</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.  The
      weighted  average life of (i) the Fixed Rate Group  Certificates is to the
      maturity of the related  Certificates,  and (ii) the Adjustable Rate Group
      Certificates is to the Auction Sale Bid Date, which is the date upon which
      the  Outstanding  Certificate  Principal  Balance related to such Mortgage
      Loan  Group  has  declined  to 10% or  less  of the  Original  Certificate
      Principal Balance related to such Mortgage Loan Group.


                                      S-64
<PAGE>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                                             Class M-1A                                            Class M-2F
Payment Date               0%    15%     20%    25%   30%    35%   40%            0%     50%    75%   100%   125%    150%    200%
- ------------               --    ---     ---    ---   ---    ---   ---            --     ---    ---   ----   ----    ----    ----
<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
February 25, 1999         100    100     100    100   100    100   100           100     100    100    100    100     100     100
February 25, 2000         100    100     100    100   100    100   100           100     100    100    100    100     100     100
February 25, 2001         100    100     100    100   100    100    98           100     100    100    100    100     100     100
February 25, 2002         100    100      80     62    60     89    98           100     100    100     82     64      49      28
February 25, 2003         100     86      64     46    33     33     0           100     100     87     65     47      34      16
February 25, 2004         100     73      51     34    23      0     0           100     100     72     51     35      23      10
February 25, 2005         100     61      40     26     0      0     0           100      89     61     40     26      16       2
February 25, 2006         100     52      32      0     0      0     0           100      79     50     31     19      11       0
February 25, 2007         100     43      25      0     0      0     0           100      69     42     25     14       6       0
February 25, 2008         100     37       0      0     0      0     0           100      61     35     19     10       1       0
February 25, 2009         100     31       0      0     0      0     0           100      53     29     15      6       0       0
February 25, 2010         100     26       0      0     0      0     0           100      46     24     12      1       0       0
February 25, 2011         100     21       0      0     0      0     0           100      40     19      9      0       0       0
February 25, 2012         100      0       0      0     0      0     0           100      35     16      4      0       0       0
February 25, 2013         100      0       0      0     0      0     0           100      29     12      0      0       0       0
February 25, 2014         100      0       0      0     0      0     0           100      25     10      0      0       0       0
February 25, 2015         100      0       0      0     0      0     0           100      22      8      0      0       0       0
February 25, 2016         100      0       0      0     0      0     0           100      19      4      0      0       0       0
February 25, 2017         100      0       0      0     0      0     0           100      16      1      0      0       0       0
February 25, 2018         100      0       0      0     0      0     0           100      14      0      0      0       0       0
February 25, 2019         100      0       0      0     0      0     0           100      12      0      0      0       0       0
February 25, 2020         100      0       0      0     0      0     0            96      10      0      0      0       0       0
February 25, 2021         100      0       0      0     0      0     0            87       7      0      0      0       0       0
February 25, 2022          99      0       0      0     0      0     0            78       3      0      0      0       0       0
February 25, 2023          86      0       0      0     0      0     0            67       0      0      0      0       0       0
February 25, 2024          71      0       0      0     0      0     0            55       0      0      0      0       0       0
February 25, 2025          54      0       0      0     0      0     0            42       0      0      0      0       0       0
February 25, 2026          34      0       0      0     0      0     0            28       0      0      0      0       0       0
February 25, 2027           0      0       0      0     0      0     0            12       0      0      0      0       0       0
February 25, 2028           0      0       0      0     0      0     0             0       0      0      0      0       0       0
Weighted Avg Life(1)     27.0    8.8     6.5    5.3   4.7    4.7   4.4          26.2    12.9    9.3    7.1    5.7     4.9     4.1
</TABLE>

<TABLE>
<CAPTION>
                                             Class M-2A                                            Class B-1F
Payment Date               0%    15%     20%    25%   30%    35%   40%            0%     50%    75%   100%   125%    150%    200%
- ------------               --    ---     ---    ---   ---    ---   ---            --     ---    ---   ----   ----    ----    ----
<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
February 25, 1999         100    100     100    100   100    100   100           100     100    100    100    100     100     100
February 25, 2000         100    100     100    100   100    100   100           100     100    100    100    100     100     100
February 25, 2001         100    100     100    100   100    100   100           100     100    100    100    100     100     100
February 25, 2002         100    100      80     62    47     35    49           100     100    100     82     64      49      27
February 25, 2003         100     86      64     46    33     23     0           100     100     87     65     47      34      11
February 25, 2004         100     73      51     34    23      0     0           100     100     72     51     35      21       1
February 25, 2005         100     61      40     26     0      0     0           100      89     61     40     25      11       0
February 25, 2006         100     52      32      0     0      0     0           100      79     50     31     15       3       0
February 25, 2007         100     43      25      0     0      0     0           100      69     42     23      8       0       0
February 25, 2008         100     37       0      0     0      0     0           100      61     35     15      2       0       0
February 25, 2009         100     31       0      0     0      0     0           100      53     29      9      0       0       0
February 25, 2010         100     26       0      0     0      0     0           100      46     21      4      0       0       0
February 25, 2011         100     21       0      0     0      0     0           100      40     15      0      0       0       0
February 25, 2012         100      0       0      0     0      0     0           100      35     10      0      0       0       0
February 25, 2013         100      0       0      0     0      0     0           100      29      5      0      0       0       0
February 25, 2014         100      0       0      0     0      0     0           100      23      2      0      0       0       0
February 25, 2015         100      0       0      0     0      0     0           100      19      0      0      0       0       0
February 25, 2016         100      0       0      0     0      0     0           100      14      0      0      0       0       0
February 25, 2017         100      0       0      0     0      0     0           100      11      0      0      0       0       0
February 25, 2018         100      0       0      0     0      0     0           100       7      0      0      0       0       0
February 25, 2019         100      0       0      0     0      0     0           100       4      0      0      0       0       0
February 25, 2020         100      0       0      0     0      0     0            96       1      0      0      0       0       0
February 25, 2021         100      0       0      0     0      0     0            87       0      0      0      0       0       0
February 25, 2022          99      0       0      0     0      0     0            78       0      0      0      0       0       0
February 25, 2023          86      0       0      0     0      0     0            67       0      0      0      0       0       0
February 25, 2024          71      0       0      0     0      0     0            55       0      0      0      0       0       0
February 25, 2025          54      0       0      0     0      0     0            42       0      0      0      0       0       0
February 25, 2026          34      0       0      0     0      0     0            27       0      0      0      0       0       0
February 25, 2027           0      0       0      0     0      0     0             4       0      0      0      0       0       0
February 25, 2028           0      0       0      0     0      0     0             0       0      0      0      0       0       0
Weighted Avg Life(1)     27.0    8.8     6.5    5.2   4.5    4.1   4.1          26.2    12.4    8.9    6.8    5.5     4.6     3.8
</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.  The
      weighted  average life of (i) the Fixed Rate Group  Certificates is to the
      maturity of the related  Certificates,  and (ii) the Adjustable Rate Group
      Certificates is to the Auction Sale Bid Date, which is the date upon which
      the  Outstanding  Certificate  Principal  Balance related to such Mortgage
      Loan  Group  has  declined  to 10% or  less  of the  Original  Certificate
      Principal Balance related to such Mortgage Loan Group.


                                      S-65
<PAGE>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                                                             Class B-1A
Payment Date                   0%        15%         20%        25%        30%        35%       40%
- ------------                   --        ---         ---        ---        ---        ---       ---
<S>                           <C>        <C>         <C>        <C>        <C>        <C>       <C>
Initial Balance               100        100         100        100        100        100       100
February 25, 1999             100        100         100        100        100        100       100
February 25, 2000             100        100         100        100        100        100       100
February 25, 2001             100        100         100        100        100        100       100
February 25, 2002             100        100          80         62         47         35        25
February 25, 2003             100         86          64         46         33         23         0
February 25, 2004             100         73          51         34         23          0         0
February 25, 2005             100         61          40         26          0          0         0
February 25, 2006             100         52          32          0          0          0         0
February 25, 2007             100         43          25          0          0          0         0
February 25, 2008             100         37           0          0          0          0         0
February 25, 2009             100         31           0          0          0          0         0
February 25, 2010             100         26           0          0          0          0         0
February 25, 2011             100         21           0          0          0          0         0
February 25, 2012             100          0           0          0          0          0         0
February 25, 2013             100          0           0          0          0          0         0
February 25, 2014             100          0           0          0          0          0         0
February 25, 2015             100          0           0          0          0          0         0
February 25, 2016             100          0           0          0          0          0         0
February 25, 2017             100          0           0          0          0          0         0
February 25, 2018             100          0           0          0          0          0         0
February 25, 2019             100          0           0          0          0          0         0
February 25, 2020             100          0           0          0          0          0         0
February 25, 2021             100          0           0          0          0          0         0
February 25, 2022              99          0           0          0          0          0         0
February 25, 2023              86          0           0          0          0          0         0
February 25, 2024              71          0           0          0          0          0         0
February 25, 2025              54          0           0          0          0          0         0
February 25, 2026              34          0           0          0          0          0         0
February 25, 2027               0          0           0          0          0          0         0
February 25, 2028               0          0           0          0          0          0         0
Weighted Avg Life(1)         27.0        8.8         6.5        5.2        4.4        3.9       3.7
</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.  The
      weighted  average life of (i) the Fixed Rate Group  Certificates is to the
      maturity of the related  Certificates,  and (ii) the Adjustable Rate Group
      Certificates is to the Auction Sale Bid Date, which is the date upon which
      the  Outstanding  Certificate  Principal  Balance related to such Mortgage
      Loan  Group  has  declined  to 10% or  less  of the  Original  Certificate
      Principal Balance related to such Mortgage Loan Group.


                                      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 March 25, 1998. 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 approximately  seventy-one  (71)  originators (the  "Originators")
with aggregate outstanding Loan Balances of $657,385,694.41. ARMC has originated
32.66% of the  Initial  Mortgage  Loans in the  Adjustable  Rate Group as of the
Statistical  Calculation  Date, and 55.02% of the Initial  Mortgage Loans in the
Fixed Rate Group as of the  Statistical  Calculation  Date.  WMC has  originated
29.35% of the  Initial  Mortgage  Loans in the  Adjustable  Rate Group as of the
Statistical  Calculation  Date and 21.36% of the Initial  Mortgage  Loans in the
Fixed Rate Group as of the  Statistical  Calculation  Date.  It is the  Seller's
intent to purchase all of the  Subsequent  Mortgage  Loans from the  Originators
from whom the Initial  Mortgage  Loans were  purchased  although the Pooling and
Servicing  Agreement  does not  prohibit the Seller from  purchasing  Subsequent
Mortgage Loans from other mortgage loan originators.

            ARMC is a wholly-owned subsidiary of the Seller.

                    FORMATION OF THE TRUST AND TRUST PROPERTY

      AMRESCO Residential Securities Corporation Mortgage Loan Trust 1998-1 (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 , the Upper-Tier  Distribution Accounts (as defined
in the Pooling  and  Servicing  Agreement)  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  Ameriquest  Transfer  Agreement (as defined in the Pooling
and Servicing Agreement) (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 Mortgage  Loans and the rights  appurtenant
thereto  and will not have any need for  additional  capital  resources.  To the
extent that  mortgagors make scheduled  payments under the Mortgage  Loans,  the
Trust will have sufficient  liquidity to make distributions on the Certificates.
As the Trust  does not have any  operating  history  and will not  engage in any
business  activity other than issuing the Certificates and making  distributions
thereon,  there has not been  included  any  historical  or pro  forma  ratio of
earnings to fixed charges with respect to the Trust.


                                      S-67
<PAGE>

                             ADDITIONAL INFORMATION

      The  description  in this  Prospectus  Supplement of the Initial  Mortgage
Loans and the Mortgaged  Properties is based upon the pool as constituted at the
close of business on the Statistical Calculation 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. Approximately $93,000,000
of  Initial  Mortgage  Loans  will  also be  included  in the pool  prior to the
issuance of the Certificates and the Subsequent  Mortgage Loans will be added to
the pool during the Funding Period.

      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  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,  including such additional
Mortgage  Loans,  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 after 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  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.

      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.


                                      S-68
<PAGE>

Distributions

      Upon receipt, the Trustee will be required to deposit into the Certificate
Account, (i) the total of the principal and interest collections on the Mortgage
Loans,  including any Net Liquidation  Proceeds,  required to be remitted by the
Servicer,  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 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 at the related  Pass-Through
      Rate;

      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-1
      Certificates  related to such  Mortgage  Loan Group,  the related  Current
      Interest;

      Sixth, to the extent of the Interest Amount Available with respect to such
      Mortgage  Loan  Group  then  remaining,  to the  Owners of the Class  C-IO
      Certificates  related to such  Mortgage  Loan Group,  the related  Current
      Interest; and

      Seventh,  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-6  Certificates,  the Class A-6
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-7  Certificates  until the Class A-7
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 the Class A Certificates and the Subordinate  Certificates
(other than the Class C-IO 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-6
      Certificates,  in an amount  equal to the Class A-6  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-7
      Certificates  until the Class A-7 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-1   Principal
      Distribution  Amount with respect to such  Mortgage  Loan Group,  shall be
      distributed to the Owners of the related Class B-1 Certificates, until the
      related Class B-1 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-1 Certificates.  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-1 Certificates,  in that order. 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-1 Certificates.

      The Class A Certificates in the Fixed Rate Group (other than the Class A-6
Certificates) are "sequential pay" classes such that 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 Class C-IO  Certificates  are  interest-only  Certificates and are not
entitled to receive distributions of principal.


                                      S-70
<PAGE>

      The Owners of the Class A-6  Certificates are entitled to receive payments
of the Class A-6 Lockout Distribution Amount specified herein; provided, that if
on any Payment Date the Class A-5  Certificate  Principal  Balance is zero,  the
Owners of the Class A-6  Certificates  will be  entitled  to receive  the entire
Class A Principal Distribution Amount for such Payment Date.

      Each Owner of Class A Certificates and Subordinated  Certificates  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(es) 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 either the Upper-Tier  REMIC or the
Lower-Tier 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  Payment  Date in
March and April 1998 and 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
either the Upper-Tier REMIC or the Lower-Tier REMIC.

Calculation of One-Month LIBOR

      For the March 1998  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 April 1998, 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


                                      S-71
<PAGE>

quotation of its rate. If at least two such  quotations  are provided,  the rate
for that day will be the arithmetic  mean of the  quotations.  If fewer than two
quotations  are  provided  as  requested,  the  rate  for  that  day will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the Trustee,  at  approximately  11:00 a.m., New York City time, on that day for
loans in United States  dollars to leading  European banks for a period equal to
the  relevant  Accrual  Period  (commencing  on the  first  day of such  Accrual
Period).

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

                               OTHER CERTIFICATES

      The  Class  C-IO  Certificates,  the  Class D  Certificates,  the  Class S
Certificates  and  the  Class  R  Certificates  are  not  offered  hereby.   The
Pass-Through Rate of the Class C-FIO Certificates is 15.00% per annum.  Interest
will be calculated on the Class C-FIO  Certificates  on each Payment Date on the
basis of a fixed Notional  Principal Amount equal to (i) for the period from the
Closing  Date  through  the  Payment  Date  in  February  2000,  the  sum of the
outstanding  Class M-1F Certificate  Principal Balance and the outstanding Class
M-2F Certificate  Principal  Balance and (ii) thereafter,  zero, with the result
that the Owners of the Class C-FIO  Certificates  will receive no  distributions
after the Payment  Date in February  2000.  The  Pass-Through  Rate of the Class
C-AIO Certificates is 6.82% per annum.  Interest will be calculated on the Class
C-AIO  Certificates  on each  Payment  Date  on the  basis  of a fixed  Notional
Principal  Amount  equal to (i) for the period from the Closing Date through the
Payment Date in February 2000, the sum of the outstanding Class M-2A Certificate
Principal Balance and the outstanding  Class B-1A Certificate  Principal Balance
and (ii)  thereafter,  zero,  with the result that the Owners of the Class C-AIO
Certificates  will  receive no  distribution  after the Payment Date in February
2000.  The Class C-IO  Certificates  will not be  entitled to  distributions  of
principal.  The Class D Certificates,  the Class S Certificates  and the Class R
Certificates will not have Certificate Principal Balances or Pass-Through Rates.

                               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 Private Certificates (other than the Class S 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  Certain  of  the  Private
Certificates

      The rights of the Owners of the  Subordinate  Certificates  and certain of
the Private  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 Private
Certificates  (other than the Class S 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   Private   Certificates   (other   than  the  Class  S
Certificates),  the amounts of interest  due them and  principal  available  for
distribution on such Payment Date, and, if necessary, by the


                                      S-75
<PAGE>

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 Private Certificates.

      In  addition,  the rights of the  Owners of the Class  M-2,  Class B-1 and
Private  Certificates (other than the Class S 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-1 and Private  Certificates (other
than the Class S  Certificates)  to 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  Private  Certificates  (other  than the Class S
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 Private  Certificates  (other than the Class C-IO
Certificates and the Class S Certificates) as a result of 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-1  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 Class A Certificates and Subordinate  Certificates (other than the Class
C-IO 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 Class A Certificates and Subordinate 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 (other than Class C-IO
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  (other than the Class C-IO  Certificates)  in reverse
order of  seniority  (i.e.,  first,  against the related  Class B-1  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  (other than the Class C-IO  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  (other than Class C-IO  Certificates)  which experienced the write
down,


                                      S-76
<PAGE>

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-1
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  Class  A  Certificates  and  Subordinate
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  Class  A  Certificates  and  Subordinate
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)  1.75% of the  Original
Certificate  Principal Balance with respect to the Fixed Rate Group and 2.40% 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 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,  and as long as no  Trigger  Event is in
effect, 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 1.75% and 2.40% of the  respective  Original  Certificate
Principal  Balance  to  levels  equal to  3.50%  and  4.80% of the then  current
aggregate  outstanding  Loan Balance of the related Mortgage Loan Group (subject
to a  floor  of  $2,000,000  and  $3,000,000,  respectively).  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:


                                      S-77
<PAGE>

      (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-1 Interest  Carry Forward  Amount,  if any, with
            respect to the related Mortgage Loan Group;

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

      (9)   to fund the Class C-IO Interest Carry Forward  Amount,  if any, with
            respect to the related Mortgage Loan Group;

      (10)  to fund any amounts listed in clauses (1) through (9) 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;

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

      (12)  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;

      (13)  to fund a distribution to Owners of the Class D Certificates; and

      (14)  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-1 Applied  Realized Loss Amount" means, as to either Class of the
Class B-1 Certificates and as to any Payment Date, the lesser of (x) the related
Class  B-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 B-1 Applied  Realized  Loss
Amount,  if any, on such Payment Date) and (y) the related Applied Realized Loss
Amount.

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

      "Class B-1 Realized Loss Amortization Amount" means, as to either Class of
Class B-1 Certificates and as of any Payment Date, the lesser of (x) the related
Class B-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


                                      S-78
<PAGE>

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-1 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-1 Applied
Realized Loss Amount 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-1 Applied Realized Loss Amount , in each case 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
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  (other  than the Class C-IO  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 or the Trustee that any  representations  and
warranties  set out in the Pooling and Servicing  Agreement  with respect to the
Mortgage  Loans 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.


                                      S-79
<PAGE>

      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, the Seller (or
Ameriquest  in the case of  Ameriquest  Loans) will be required  promptly to (i)
cure  such  breach in all  material  respects  or (ii)  within  the time  period
specified in the Pooling and Servicing  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  Seller  (or  Ameriquest  in the case of
Ameriquest  Loans) 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  Upper-Tier  REMIC or the  Lower-Tier  REMIC 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 (or  Ameriquest  in the case of  Ameriquest  Loans),  if it believes such
opinion  may be  necessary,  may 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 Seller (or Ameriquest) 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 and
the Trustee.

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

Assignment of Mortgage Loans

      Pursuant to the Pooling and Servicing Agreement, the Seller on the Closing
Date with respect to the Initial Mortgage Loans and the Subsequent Transfer Date
with respect to the Subsequent  Mortgage Loans 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 related  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  Mortgage  Loan on or prior to the related  Cut-Off  Date  (except  with
respect to Mortgage  Loans that were  delinquent  on the related  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 to the Trustee, on the Closing Date with respect to each
      Initial Mortgage Loan or on each Subsequent  Transfer Date with respect to
      each  Subsequent  Mortgage  Loan  identified  in the  related  Schedule of
      Mortgage Loans (A) the original  Notes,  endorsed in blank or to the order
      of the Trustee,  (B) the original title insurance  policy or any one of an
      original  title  binder,  an  original  preliminary  title  report,  or an
      original title commitment, or a copy certified by the issuer of any of the
      foregoing,  or the attorney's opinion of title, (C) originals or certified
      copies of all intervening recorded  assignments,  showing a complete chain
      of title from origination to the Trustee,  if any,  including  warehousing
      assignments,  with  evidence of recording  thereon,  (D)  originals of all
      assumption, modification, written assurance or substitution agreements, if
      any and (E) either: (1) the original Mortgage,  with evidence of recording
      thereon,  (2) a  certified  copy if such  original  Mortgage  has not been
      received from the applicable  recording  office by the Seller and returned
      to the Trustee or (3) a


                                      S-80
<PAGE>

      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  in the case of  Ameriquest
      Loans)  within 60 days  following  the  Closing  Date with  respect to the
      Initial  Mortgage Loans,  or the Subsequent  Transfer Date with respect to
      the Subsequent  Mortgage Loans, to submit for recording in the appropriate
      jurisdictions,  assignments of the Mortgages to "Bankers Trust Company, as
      Trustee of AMRESCO Residential  Securities Corporation Mortgage Loan Trust
      1998-1 under the Pooling and Servicing  Agreement  dated as of February 1,
      1998" 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 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) with respect to any Subsequent  Transfer  Date,  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 review the
documents  contained in each  Mortgage  Loan File held by the Trustee  (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 Trustee after such date)
to ascertain that all required documents (or certified copies of documents) have
been executed and received.

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

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


                                      S-81
<PAGE>

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 of such  institution  (each,  a
"Principal  and  Interest  Account").  All funds in the  Principal  and Interest
Accounts are  required to be held (i)  uninvested  or (ii)  invested in Eligible
Investments (as defined in the Pooling and Servicing Agreement).  Any investment
of funds in the Principal  and Interest  Accounts must mature on or prior to the
immediately succeeding Monthly Remittance Date. Any investment earnings on funds
held in the  Principal  and  Interest  Accounts  are for the account of, and any
losses therein are also for the account of and must be promptly  replenished by,
the respective Servicer.

      Each Servicer is required to deposit in the related Principal and Interest
Account,  on a daily basis (but in no event later than the second  Business  Day
following  receipt)  all  scheduled  principal  and  interest due on the related
Mortgage  Loans,  other than  "Balloon  Payments"  (i.e.,  the final  payment of
principal due with respect to a Balloon  Mortgage Loan),  after the Cut-Off Date
or  Subsequent  Cut-Off  Date,  as the case may be,  and past due  interest  and
principal  on  any  Mortgage  Loan,  other  than  Balloon  Payments,  that  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:


                                      S-82
<PAGE>

            (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  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 any 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


                                      S-83
<PAGE>

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 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 35 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


                                      S-84
<PAGE>

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 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 1999, 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  1999,  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.


                                      S-85
<PAGE>

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.

Subservicer

      As  described  herein  under  "The  Portfolio  of  Mortgage  Loans  -- The
Servicers," ARMC will subservice the Wendover Loans.

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;

            (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;


                                      S-86
<PAGE>

            (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) one-month LIBOR for such Payment Date;

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

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

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

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

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

            (xvi) 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

            (xvii) 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;

            (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;


                                      S-87
<PAGE>

            (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 the status of either the
Upper-Tier  REMIC  or the  Lower-Tier  REMIC  as a  "REMIC",  (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
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  Lower-Tier  REMIC  and the  Upper-Tier  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.


                                      S-88
<PAGE>

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 January 2028.

      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 either the Upper-Tier
REMIC or the  Lower-Tier  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 Elections

      The Trust Estate (other than the  Pre-Funding  Account and the Capitalized
Interest Account) created by the Pooling and Servicing  Agreement,  will consist
of two  segregated  asset pools with respect to which  elections will be made to
treat each as a separate REMIC for federal  income tax purposes.  The Lower-Tier
REMIC will issue several uncertificated  subclasses of non-voting interests (the
"Lower-Tier  REMIC Regular  Interests") which will be designated as the "regular
interests" in the  Lower-Tier  REMIC and the  uncertificated  "Lower-Tier  REMIC
Residual  Interest"  which will be designated as the "residual  interest" in the
Lower-Tier  REMIC.  The  assets of the  Lower-Tier  REMIC  will  consist  of the
Mortgage Loans and all other assets  comprising the Trust Estate (other than the
Pre-Funding  Account  and  the  Capitalized  Interest  Account)  except  for the
property  allocated to the Upper-Tier REMIC. The Upper-Tier REMIC will issue the
Offered Certificates,  the Class C-IO Certificates, the Class D Certificates and
the Class S Certificates which will be designated as the "regular  interests" in
the  Upper-Tier  REMIC and the Class R  Certificates  will be  designated as the
"residual interest" in the Upper-Tier REMIC . The assets of the Upper-Tier REMIC
consist of the


                                      S-89
<PAGE>

Lower-Tier REMIC Regular Interests and the Upper-Tier Distribution Accounts. See
"Formation of the Trust and Trust Property" herein.

      Qualification  as  a  REMIC  requires  ongoing   compliance  with  certain
conditions.  Arter & Hadden LLP,  special tax counsel,  will advise that, in its
opinion,  for federal income tax purposes,  assuming (i) the REMIC elections are
made and (ii)  compliance with the Pooling and Servicing  Agreement,  each REMIC
will be  treated as a REMIC,  the  Lower-Tier  REMIC  Regular  Interest  will be
treated  as  the  "regular  interests"  in the  Lower-Tier  REMIC,  the  Offered
Certificates,  the Class C-IO  Certificates,  the Class D  Certificates  and the
Class S  Certificates  will be treated as "regular  interests" in the Upper-Tier
REMIC,  the  Lower-Tier  REMIC  Residual  Interest  will be  treated as the sole
"residual interest" in the Lower-Tier REMIC and the Class R Certificates will be
the sole "residual  interest" in the Upper-Tier 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 such REMIC on the date on which
those interests are created, and not as ownership interests in such 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 100% Prepayment  Assumption for the Fixed
Rate Group Certificates and 25% CPR for the Adjustable Rate Group  Certificates.
See "Prepayment and Yield  Considerations -- Projected  Prepayment and Yield for
Offered Certificates" herein.

      As a  result  of  the  qualification  of  the  Lower-Tier  REMIC  and  the
Upper-Tier REMIC, as REMICs, 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  (the  "DOL")  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, Fitch or Duff & Phelps Credit Rating Co. ("DCR");


                                      S-90
<PAGE>

            (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 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").

      On July 21, 1997, the DOL published in the Federal Register  amendments to
the  Exemptions  ("PTE  97-34"),   which  extend  exemptive  relief  to  certain
mortgage-backed  and  asset-backed  securities  transactions  using  pre-funding
accounts for trusts issuing pass-through certificates. With respect to the Class
A Certificates, PTE 97-34 generally allows Mortgage Loans supporting payments to
Owners of Class A Certificates,  and having a value equal to no more than 25% of
the total principal amount of the Certificates being offered by the Trust, to be
transferred to the Trust within a funding period no longer than 90 days or three
months  following  the Closing Date instead of requiring  that all such Mortgage
Loans be either  identified or  transferred  on or before the Closing Date.  The
relief will apply to the purchase, sale and holding of the Class A Certificates,
provided that the following general conditions are met:

(1)   the ratio of the amount allocated to the Pre-Funding  Account to the total
      principal amount of the Certificates being offered  ("Pre-Funding  Limit")
      does not exceed 25%;

(2)   all  Subsequent  Mortgage  Loans  meet the same terms and  conditions  for
      eligibility as the original Mortgage Loans used to create the Trust, which
      terms and conditions have been approved by the Rating Agencies;

(3)   the  transfer of such  Subsequent  Mortgage  Loans to the Trust during the
      Funding Period does not result in the Class A  Certificates  to be covered
      by the  Exemptions  receiving a lower credit  rating from a Rating  Agency
      upon  termination  of the Funding Period than the rating that was obtained
      at the time of the  initial  issuance of the Class A  Certificates  by the
      Trust;


                                      S-91
<PAGE>

(4)   solely as a result of the use of pre-funding,  the weighted average annual
      percentage  interest  rate (the  "Average  Interest  Rate") for all of the
      Mortgage  Loans and  Subsequent  Mortgage Loans in the Trust at the end of
      the  Funding  Period  is not more  than 100 basis  points  lower  than the
      Average Interest Rate for the Mortgage Loans which were transferred to the
      Trust on the Closing Date;

(5)   either;

      (i)   the  characteristics of the Subsequent  Mortgage Loans are monitored
            by an insurer or other credit support  provider which is independent
            of the Depositor; or

      (ii)  an  independent  accountant  retained by the Depositor  provides the
            Depositor  with  a  letter  (with  copies  provided  to  the  Rating
            Agencies,  the  Underwriters and the Trustee) stating whether or not
            the  characteristics of the Subsequent Mortgage Loans conform to the
            characteristics   described  in  the  Prospectus  Supplement  and/or
            Pooling and  Servicing  Agreement.  In preparing  such  letter,  the
            independent  accountant must use the same type of procedures as were
            applicable to the Mortgage Loans which were transferred to the Trust
            as of the Closing Date;

(6)   the Funding  Period  ends no later than three  months or 90 days after the
      Closing  Date or  earlier  in  certain  circumstances  if the  Pre-Funding
      Account  falls  below the  minimum  level  specified  in the  Pooling  and
      Servicing Agreement or an event of default occurs;

(7)   amounts transferred to any Pre-Funding Account and/or Capitalized Interest
      Account used in connection  with the  pre-funding  may be invested only in
      investments which are permitted by the Rating Agencies and:

      (i)   are direct  obligations  of, or obligations  fully  guaranteed as to
            timely  payment of principal  and interest by, the United  States or
            any  agency  or   instrumentality   thereof   (provided   that  such
            obligations  are  backed by the full  faith and credit of the United
            States); or

      (ii)  have been rated (or the  obligor has been rated) in one of the three
            highest generic rating categories by such Rating Agency;

(8)   the Prospectus or Prospectus Supplement describes;

      (i)   any Pre-Funding Account and/or Capitalized Interest Account;

      (ii)  the duration of the Funding Period;

      (iii) the percentage and/or dollar amount of the Pre-Funding Limit for the
            Funding   Period  that  will  be  remitted  to  Owners  of  Class  A
            Certificates as repayments of principal; and

      (iv)  that the amounts remaining in the Pre-Funding  Account at the end of
            the   Funding   Period  will  be  remitted  to  owners  of  Class  A
            Certificates as repayments of principal; and

(9)   the Pooling and Servicing  Agreement  describes the permitted  investments
      for the Pre-Funding  Account and/or  Capitalized  Interest Account and, if
      not disclosed in the  Prospectus or Prospectus  Supplement,  the terms and
      conditions for eligibility of Subsequent Mortgage Loans.


      Prospective  Plan  investors  should  consult  with their  legal  advisors
concerning the impact of ERISA and the Code, the possible  applicability  of the
Exemption (as amended by PTE 97-34), 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.


                                      S-92
<PAGE>

      The  exemptions do not apply to the initial  purchase,  the holding or the
subsequent  resale of the  Mezzanine  Certificates  and  Class B-1  Certificates
because  such   Certificates   are  subordinate  to  certain  other  Classes  of
Certificates.  Accordingly, Plans may not purchase the Mezzanine Certificates or
Class B-1  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) ("PTE
95-60") 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.  By the  transferee's  acceptance of the
Mezzanine  Certificates  or Class  B-1  Certificates  it shall be deemed to have
represented   that  PTE  95-60  covers  its  acquisition  and  holding  of  such
Certificates. In the event that such representations are violated, any attempted
transfers or acquisitions shall be void and of no effect.

                                     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      Standard & Poor's
         -----          -------         -----      -----------------
           A              Aaa            AAA              AAA
         M-1F             Aa2             AA              AA
         M-1A             Aa2             AA              AA
         M-2F             A2              A                A
         M-2A             A2              A                A
         B-1F            Baa3            BBB              BBB
         B-1A            Baa3            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, Standard & Poor's, 25 Broadway,  New York,
New York 10006.  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 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-93
<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-7  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-7  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-7
Certificates  and the Class M-1A  Certificates),  may be subject to  significant
interpretive uncertainties.

      The Class A-7 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-7 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 of Each
    Underwriters                                     Class of Certificates
    ------------                                     ---------------------
    Credit Suisse First Boston Corporation                   25%
    Deutsche Morgan Grenfell                                 25%
    Morgan Stanley & Co. Incorporated                        25%
    Prudential Securities Incorporated                       25%

      In the Underwriting  Agreement,  the Underwriters have agreed,  subject to
the terms and conditions set forth therein,  to purchase all of the Certificates
offered  hereby,  if any are  purchased.  The  Depositor has been advised by the
Underwriters  that they propose  initially to offer the Offered  Certificates to
the public at the respective  offering prices set forth on the cover page hereof
and to certain  dealers at such  price  less a  concession  not in excess of the
respective  amounts set forth in the table below  (expressed  as a percentage of
the relative Certificate Principal Balance). The Underwriters may allow and such
dealers may reallow a discount not in excess of the respective amounts set forth
in the table below to certain other dealers.


                                      S-94
<PAGE>

         Class              Selling Concession         Reallowance Discount
         -----              ------------------         --------------------
          A-1                    0.075%                      0.050%
          A-2                    0.120%                      0.100%
          A-3                    0.150%                      0.125%
          A-4                    0.180%                      0.125%
          A-5                    0.195%                      0.125%
          A-6                    0.180%                      0.125%
          A-7                    0.150%                      0.125%
          M-1F                   0.180%                      0.125%
          M-1A                   0.180%                      0.125%
          M-2F                   0.210%                      0.125%
          M-2A                   0.210%                      0.125%
          B-1F                   0.240%                      0.125%
          B-1A                   0.240%                      0.125%
                                                   
      In connection with this offering and in compliance with applicable law and
industry practice,  the Underwriters may over-allot or effect transactions which
stabilize,  maintain  or  otherwise  affect  the  market  price  of the  Offered
Certificates  at a level  above that which might  otherwise  prevail in the open
market, including stabilizing bids, effecting syndicate covering transactions or
imposting  penalty bids. A stabilizing  bid means the placing of any bid, or the
effecting of any purchase, for the purpose of pegging, fixing or maintaining the
price of a security.  A syndicate covering  transaction means the placing of any
bid on behalf of the underwriting  syndicate or the effecting of any purchase to
reduce a short position  created in connection with the offering.  A penalty bid
means an arrangement that permits Morgan Stanley & Co. Incorporated, as managing
underwriter,  to  reclaim  a  selling  concession  from a  syndicate  member  in
connection  with the offering when Offered  Certificates  originally sold by the
syndicate  member  are  purchased  in  syndicate  covering   transactions.   The
Underwriters  are not  required to engage in any of these  activities.  Any such
activities, if commended, 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.

                              CERTAIN LEGAL MATTERS

      Certain  legal  matters  relating to the  validity of the  issuance of the
Certificates  will be passed  upon for the Seller and the  Depositor  by Arter &
Hadden LLP, Washington,  D.C. and by Michael B. Cline,  Esquire,  Deputy General
Counsel for AMRESCO,  INC., the parent of 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 LLP.
Certain legal matters relating to the  Certificates  will be passed upon for the
Underwriters by Dewey Ballantine LLP, New York, New York.


                                      S-95
<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 1998-1  Mortgage Loan
Pass-Through  Certificates,  Class A,  Class  M-1,  Class M-2 and Class B-1 (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


                                      I-1
<PAGE>

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 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:


                                       I-2

<PAGE>

      (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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

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


                                       I-3

<PAGE>

                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                           Page
                                                                           ----

2/28 Loans..................................................................S-6
3/27 Loans..................................................................S-6
5/25 Loans..................................................................S-5
Accrual Period..............................................................S-7
Actuarial Loans............................................................S-42
Adjustable Rate Group Available Funds Cap...................................S-2
Adjustable Rate Group Certificates..........................................S-2
Advances...................................................................S-15
Advanta.....................................................................S-3
Advanta Parent.............................................................S-33
Aggregate Certificate Principal Balance.....................................S-3
Ameriquest..................................................................S-3
Ameriquest Loans...........................................................S-37
Applied Realized Loss Amount...............................................S-17
Appraised Values...........................................................S-42
ARCC.......................................................................S-31
ARM WAC.....................................................................S-2
ARMC........................................................................S-5
Auction Sale...............................................................S-21
Auction Sale Bid Date......................................................S-21
Available Funds Cap Shortfall Amount.......................................S-19
Average Interest Rate......................................................S-92
Balloon Mortgage Loans.....................................................S-83
Balloon Payments...........................................................S-82
Bank.......................................................................S-35
Beneficial Owners..........................................................S-21
Book-Entry Certificates....................................................S-72
Business Day................................................................S-8
Capitalized Interest Account...............................................S-20
Cede.......................................................................S-21
Cedel......................................................................S-21
Cedel Participants.........................................................S-73
Certificate Account........................................................S-68
Certificate Principal Balance..............................................S-78
Certificates................................................................S-3
Chase......................................................................S-21
Citibank...................................................................S-21
Class.......................................................................S-1
Class A Certificates........................................................S-2
Class A Principal Distribution Amount......................................S-12
Class A-1 Certificates......................................................S-1
Class A-2 Certificates......................................................S-1
Class A-3 Certificates......................................................S-1
Class A-4 Certificates......................................................S-1
Class A-5 Certificates......................................................S-1
Class A-6 Certificates......................................................S-1
Class A-6 Lockout Distribution Amount......................................S-11
Class A-6 Lockout Percentage...............................................S-11
Class A-6 Lockout Pro Rata Distribution Amount.............................S-11
Class A-7 Certificates......................................................S-1
Class B-1 Applied Realized Loss Amount.....................................S-78
Class B-1 Certificate Principal Balance....................................S-78
Class B-1 Principal Distribution Amount....................................S-13
Class B-1 Realized Loss Amortization Amount................................S-78
Class B-1A Certificates.....................................................S-1
Class B-1F Certificates.....................................................S-1
Class C-IO Certificates.....................................................S-2
Class Distribution Amount...................................................S-7
Class M-1 Realized Loss Amortization Amount................................S-79
Class M-1 Applied Realized Loss Amount.....................................S-79
Class M-1 Certificate Principal Balance....................................S-79
Class M-1 Certificates......................................................S-2
Class M-1 Principal Distribution Amount....................................S-12
Class M-1A Certificates.....................................................S-1
Class M-1F Certificates.....................................................S-1
Class M-2 Applied Realized Loss Amount.....................................S-79
Class M-2 Certificate Principal Balance....................................S-79
Class M-2 Certificates......................................................S-2
Class M-2 Principal Distribution Amount....................................S-13
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
CMT Loans...................................................................S-6
Code.......................................................................S-23
Combined Loan-to-Value Ratios...............................................S-4
Compensating Interest......................................................S-84
Cooperative................................................................S-73
Coupon Rates................................................................S-4
CPR........................................................................S-60
Current Interest............................................................S-8
Cut-Off Date................................................................S-3
Daily Collections..........................................................S-82
DCR........................................................................S-90
Definitive Certificate.....................................................S-72
Deleted Mortgage Loan......................................................S-33
Delinquency Advance........................................................S-83
Depositor...................................................................S-3
DOL........................................................................S-90
DTC........................................................................S-21
DTC Participants...........................................................S-73
Due Dates..................................................................S-84
EDS........................................................................S-39
Eligible Investments.......................................................S-71
ERISA......................................................................S-90
Euroclear..................................................................S-21
Euroclear Operator.........................................................S-73
Euroclear Participants.....................................................S-73
European Depositaries......................................................S-21
Exemptions.................................................................S-90
Extra Principal Distribution Amount........................................S-14
File.......................................................................S-81
Final Certification........................................................S-81
Final Determination........................................................S-89
Final Scheduled Payment Dates..............................................S-59
Financial Intermediary.....................................................S-72
Fitch......................................................................S-22
Fixed Rate Group Certificates...............................................S-2
Fixed Rate Loans............................................................S-5
Fleet......................................................................S-33
Fleet Transaction..........................................................S-33
Formula Pass-Through Rate(s)................................................S-2
Funding Period.............................................................S-19
IAMSI......................................................................S-39
IML........................................................................S-73
Initial Mortgage Loans......................................................S-4
Interest Amount Available...................................................S-8
Interest Carry Forward Amount...............................................S-9
Interest Remittance Amount..................................................S-8
LBFC.......................................................................S-35
Liquidated Mortgage Loan...................................................S-11
Liquidation Proceeds.......................................................S-82
Loan Balance...............................................................S-80
Loan Purchase Price........................................................S-33
Long Beach Mortgage Company................................................S-35
Lower-Tier REMIC...........................................................S-22
Lower-Tier REMIC Regular Interests.........................................S-89
Lower-Tier REMIC Residual Interest.........................................S-89
Mezzanine Certificates......................................................S-2
Monthly Excess Cashflow Amount.............................................S-18
Monthly Excess Interest Amount..............................................S-8
Monthly Remittance Date....................................................S-11
Moody's....................................................................S-22
Mortgage Loan Group........................................................S-68
Mortgage Loans.............................................................S-41
Mortgaged Properties........................................................S-4
Mortgages...................................................................S-4
Net Coupon Rate............................................................S-33
Net Liquidation Proceeds...................................................S-82
NIV........................................................................S-35
Notes.......................................................................S-4
Notional Principal Amount..................................................S-15
Offered Certificates........................................................S-2
Offering...................................................................S-36
Old Long Beach.............................................................S-35
One-Month LIBOR............................................................S-71
One-Month LIBOR Determination Date.........................................S-71
Original Certificate Principal Balance......................................S-1
Original Pre-Funded Amount..................................................S-3
Originators................................................................S-67
Overcollateralization Amount...............................................S-13
Overcollateralization Deficiency...........................................S-14
Overcollateralization Release Amount.......................................S-14
Owner......................................................................S-72
PAGs.......................................................................S-31
Participants...............................................................S-72
Pass-Through Rate..........................................................S-69
Payment Date................................................................S-7


                                       A-1

<PAGE>

                                                                           Page
                                                                           ----

Percentage Interest........................................................S-68
Plan.......................................................................S-90
Pooling and Servicing Agreement.............................................S-3
Preference Amount..........................................................S-14
Prepaid Installments.......................................................S-83
Prepayment Assumption......................................................S-60
Prepayments................................................................S-25
Preservation Expenses......................................................S-84
Pre-Funded Amount..........................................................S-20
Pre-Funding Account.........................................................S-3
Pre-Funding Limit..........................................................S-91
Pre-Funding Payment Date...................................................S-20
Principal and Interest Account.............................................S-82
Principal Distribution Amount..............................................S-11
Principal Remittance Amount................................................S-12
Private Certificates........................................................S-3
PTE 95-60..................................................................S-93
PTE 97-34..................................................................S-91
Qualified Replacement Mortgage.............................................S-33
Rating Agencies............................................................S-22
REMIC......................................................................S-22
REMIC Opinion..............................................................S-80
REO Property...............................................................S-83
Realized Loss..............................................................S-16
Record Date.................................................................S-7
Reference Banks............................................................S-72
Register...................................................................S-68
Registrar..................................................................S-68
Relevant Depositary........................................................S-72
Remittance Period..........................................................S-11
Reorganization.............................................................S-35
Restricted Group...........................................................S-91
Retained Certificates.......................................................S-3
Riegle Act.................................................................S-28
Rules......................................................................S-72
Seller......................................................................S-3
Senior Enhancement Percentage..............................................S-13
Senior Specified Enhancement Percentage....................................S-14
Servicer....................................................................S-3
Servicers...................................................................S-3
Servicing Advances.........................................................S-84
Servicing Fee..............................................................S-15
Servicing Fee Rate.........................................................S-82
Six-Month LIBOR............................................................S-27
Six-Month LIBOR Loans.......................................................S-6
SMMEA......................................................................S-23
Standard & Poor's..........................................................S-22
State Street...............................................................S-39
Statistical Calculation Date................................................S-3
Step Up Date...............................................................S-21
Stepdown Date..............................................................S-12
Subordinate Certificates....................................................S-2
Subsequent Cut-Off Date....................................................S-26
Subsequent Mortgage Loans...................................................S-3
Subsequent Transfer Agreement..............................................S-26
Subsequent Transfer Date...................................................S-20
Subservicer................................................................S-40
Substitution Amount........................................................S-81
Targeted Overcollateralization Amount......................................S-14
Telerate Page 3750.........................................................S-72
Terms and Conditions.......................................................S-74
Trigger Event..............................................................S-12
Trust......................................................................S-67
Trust Estate...............................................................S-67
Trustee.....................................................................S-3
Underwriters...............................................................S-94
Underwriting Agreement.....................................................S-94
Underwriting Guidelines....................................................S-29
Unpaid Realized Loss Amount................................................S-79
Upper-Tier REMIC...........................................................S-22
Weighted Average Life......................................................S-60
Wendover....................................................................S-3
Wendover Loans.............................................................S-39
WMC.........................................................................S-5


                                       A-2

<PAGE>

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

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

      This  Prospectus   relates  to  Mortgage  Loan  Asset  Backed   Securities
("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 debt  obligation of, or 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 of its 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 September 5, 1997.

<PAGE>

                              AVAILABLE INFORMATION

          A Registration Statement under the Securities Act of 1933, as
amended  (the  "1933  Act"),  has been filed with the  Securities  and  Exchange
Commission (the "Commission")  with respect to the Securities.  The Registration
Statement  and  amendments  thereof and 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 Securities offered
hereby and thereby nor an offer of the  Securities to any person in any state or
other  jurisdiction in which such offer would be unlawful.  The delivery of this
Prospectus at any time does not imply that  information  herein is correct as of
any time subsequent to its date.

                                REPORTS TO OWNERS

          Periodic and annual reports concerning the Securities and the
related Trust will be provided to the persons in whose names the  Securities are
registered.  See  "Administration-Reports"  herein.  If specified in the related
Prospectus  Supplement,  the Securities  may be issuable in book-entry  form. In
such event,  the Securities  will be registered in the name of a Clearing Agency
(as defined herein) and,  therefore,  the Clearing Agency will be the registered
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 Securities  Exchange Act of 1934 (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 Exchange Act  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 Securities  Corporation,  700 N. Pearl
Street, Suite 2400, Dallas, Texas 75201 (telephone number (214) 953-7700.

<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................................ 12
      Book Entry Registration................................................ 14
      List of Owners of Securities........................................... 14

THE TRUSTS................................................................... 14
      Mortgage Loans......................................................... 15
      Contracts.............................................................. 17
      Mortgage-Backed Securities............................................. 17
      Other Mortgage Securities.............................................. 17

CREDIT ENHANCEMENT........................................................... 17

SERVICING OF MORTGAGE LOANS AND CONTRACTS.................................... 21
      Payments on Mortgage Loans............................................. 22
      Advances............................................................... 22
      Collection and Other Servicing Procedures.............................. 23
      Primary Mortgage Insurance............................................. 25
      Standard Hazard Insurance.............................................. 25
      Title Insurance Policies............................................... 26
      Claims Under Primary Mortgage Insurance Policies
      and Standard Hazard Insurance Policies; Other
      Realization Upon Defaulted Loan........................................ 26
      Servicing Compensation and Payment of Expenses......................... 27
      Master Servicer........................................................ 27

ADMINISTRATION............................................................... 27
      Assignment of Mortgage Assets.......................................... 27
      Evidence as to Compliance.............................................. 29
      The Trustee............................................................ 30
      Administration of the Security Account................................. 30
      Reports................................................................ 31
      Forward Commitments; Pre-Funding....................................... 32
      Servicer Events of Default............................................. 32
      Rights Upon Servicer Event of Default.................................. 32
      Amendment.............................................................. 33
      Termination............................................................ 33

USE OF PROCEEDS.............................................................. 33

THE DEPOSITOR................................................................ 33

CERTAIN LEGAL ASPECTS OF THE MORTGAGE
      ASSETS................................................................. 34
      General................................................................ 34
      Foreclosure............................................................ 35
      Soldiers' and Sailors' Civil Relief Act................................ 39
      The Contracts.......................................................... 40
      The Title I Program.................................................... 42

LEGAL INVESTMENT MATTERS..................................................... 42

ERISA CONSIDERATIONS......................................................... 43

CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................... 45
      Federal Income Tax Consequences For REMIC
            Securities....................................................... 45
      Taxation of Regular Securities......................................... 46
      Taxation of Residual Securities........................................ 51
      Treatment of Certain Items of REMIC Income and
            Expense.......................................................... 53
      Tax-Related Restrictions on Transfer of Residual
            Securities....................................................... 55
      Sale or Exchange of a Residual Security................................ 57
      Taxes That May Be Imposed on the REMIC Pool............................ 57
      Liquidation of the REMIC Pool.......................................... 58
      Administrative Matters................................................. 58
      Limitations on Deduction of Certain Expenses........................... 58
      Taxation of Certain Foreign Investors.................................. 59
      Backup Withholding..................................................... 59
      Reporting Requirements................................................. 60
      Federal Income Tax Consequences for Securities as to
            Which No REMIC Election Is Made.................................. 60
      Standard Securities.................................................... 60
      Premium and Discount................................................... 62
      Stripped Securities.................................................... 63
      Reporting Requirements and Backup Withholding.......................... 65
      Taxation of Certain Foreign Investors.................................. 66
      Debt Securities........................................................ 66
      Taxation of Securities Classified as Partnership
             Interests....................................................... 67

PLAN OF DISTRIBUTION......................................................... 67

RATINGS...................................................................... 68

LEGAL MATTERS................................................................ 68

FINANCIAL INFORMATION........................................................ 68

INDEX TO LOCATION OF PRINCIPAL DEFINED
      TERMS................................................................. A-1

<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  (as  defined  herein)  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
                                   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

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


                                        1

<PAGE>

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

                                   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  Mortgage   Assets  in  the
                                   related Trust; (vi) as to Securities entitled
                                   to distributions  allocable to interest,  may
                                   be  entitled  to receive  interest at a fixed
                                   rate or a rate that is subject to change from
                                   time to time; (vii) may accrue interest, with
                                   such accrued  interest added to the principal
                                   or notional amount of the Securities,  and no
                                   payments  being made  thereon  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

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


                                        2

<PAGE>

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

                                   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.

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.

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


                                        3

<PAGE>

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

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 Mortgage  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  Registration"  and "Description of the
                                   Securities - Book Entry Registration" herein.

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


                                        4

<PAGE>

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

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.

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

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


                                        5

<PAGE>
                                   
- --------------------------------------------------------------------------------

                                   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
or seller's noncompliance.  These laws would apply to the Trustee as assignee of
the Contracts. Each

                                        7

<PAGE>

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.

      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


                                        8

<PAGE>

of a physical  certificate.  Beneficial  Owners of Book Entry Securities may, in
certain  cases,  experience  delay in the receipt of payments of  principal  and
interest  because such payments will be forwarded by the Trustee to the Clearing
Agency who will then forward  payment to the Clearing  Agency  Participants  who
will  thereafter  forward  payment  to  Beneficial  Owners.  In the event of the
insolvency of the Clearing Agency or of a Clearing  Agency  Participant in whose
name Securities are recorded,  the ability of Beneficial Owners to obtain timely
payment and (if the limits of applicable  insurance  coverage by the  Securities
Investor Protection  Corporation are exceeded,  or if such coverage is otherwise
unavailable) ultimate payment of principal and interest on Book Entry Securities
may be impaired.

      The  Status  of the  Mortgage  Assets in the  Event of  Bankruptcy  of the
Seller.  The Seller and the Depositor  intend that the transfers of the Mortgage
Assets from the Seller to the Depositor,  and in turn to the  applicable  Trust,
constitute  sales  rather than  pledges to secure  indebtedness  for  insolvency
purposes.  If,  however,  the Seller  were to become a debtor  under the federal
bankruptcy  code,  it is  possible  that a  creditor,  trustee-in-bankruptcy  or
receiver of the Seller may argue that the sale thereof by the Seller is a pledge
rather than a sale.  This  position,  if argued or  accepted  by a court,  could
result in a delay in or reduction of distributions on the related Securities.

      Junior Lien  Mortgage  Loans.  Because  Mortgage  Loans  secured by junior
(i.e.,  second,  third,  etc.)  liens  are  subordinate  to  the  rights  of the
beneficiaries  under the related  senior deeds of trust or senior  mortgages,  a
decline  in the  residential  real  estate  market  would  adversely  affect the
position of the related Trust as a junior beneficiary or junior mortgagee before
having such an effect on the  position of the related  senior  beneficiaries  or
senior  mortgagees.  A rise in interest rates over a period of time, the general
condition of a Mortgaged  Property and other factors may also have the effect of
reducing  the  value of the  Mortgaged  Property  from the value at the time the
junior  lien  Mortgage  Loan was  originated  and,  as a result,  may reduce the
likelihood that, in the event of a default by the borrower, liquidation or other
proceeds  will be  sufficient  to satisfy  the junior lien  Mortgage  Loan after
satisfaction of any senior liens and the payment of any liquidation expenses.

      Liquidation  expenses with respect to defaulted Mortgage Loans do not vary
directly with the  outstanding  principal  balance of the Mortgage  Loans at the
time of  default.  Therefore,  assuming  that a Servicer  took the same steps in
realizing  upon  defaulted  Mortgage  Loans  having  small  remaining  principal
balances as in the case of  defaulted  Mortgage  Loans having  larger  principal
balances,  the amount realized after expenses of liquidation would be smaller as
a percentage of the outstanding principal balance of the smaller Mortgage Loans.
To the extent the average  outstanding  principal balances of the Mortgage Loans
in a Trust are relatively  small,  realizations net of liquidation  expenses may
also be relatively small as a percentage of the principal amount of the Mortgage
Loans.

      Reliance on  Management of the Timeshare  Unit.  Unlike most  conventional
single-family  residential  properties,   the  value  of  a  timeshare  unit  is
substantially  dependent on the management of the resort property in which it is
located.  Management  of timeshare  resort  properties  includes  operation of a
reservation  system,  maintenance  of the physical  structure,  refurbishing  of
individual  units,  maintenance and management of common areas and  recreational
facilities,  and  facilitating  the  rental  of  individual  units on  behalf of
timeshare  owners.  In  addition,  timeshare  units,  which  are  purchased  for
intervals of one or more specified  weeks each year, are marketed as the owner's
purchase of future vacation  opportunities rather than as a primary residence, a
second home or an  investment.  Accordingly,  while  Mortgagors are obligated to
make payments under their Mortgage Loan irrespective of any defect in, damage to
or  change  in  conditions  (such as poor  management,  faulty  construction  or
physical,   social  or  environmental  conditions)  relating  to  the  timeshare
properties,  any such  defect,  damage or change in  conditions  could result in
delays in  payment  or in  defaults  by  Mortgagors  whose  timeshare  units are
affected.

      Limitations on Interest  Payments and Foreclosures.  Generally,  under the
terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as amended (the
"Relief Act"),  or similar state  legislation,  a Mortgagor who enters  military
service  after  the  origination  of the  related  Mortgage  Loan  (including  a
Mortgagor who is a member of the National  Guard or is in reserve  status at the
time of the origination of the Mortgage Loan and is later called to active 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.


                                        9

<PAGE>

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
Mortgage Assets of the Trust and any other assets pledged for the benefit of the
Securities  and will not be  entitled  to  payments  in  respect  of the  assets
included in any other trust fund  established by the  Depositor.  The Securities
will not  represent  obligations  of the  Depositor,  the  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.


                                       10

<PAGE>

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 Mortgage  Assets of the Trust that are  allocable  to (i)  principal of such
class of Securities  and (ii) interest on such  Securities.  If specified in the
Prospectus  Supplement,  one or more  classes  of a  series  of  Securities  may
evidence a beneficial  ownership interest in, or a debt obligation payable from,
separate groups of assets included in the related Trust.

      The Securities will have an aggregate  original Security Principal Balance
equal to the aggregate  unpaid  principal  balance of the Mortgage Assets (plus,
amounts held in a Pre-Funding  Account,  if any) as of the time and day prior to
creation  of the Trust  specified  in the  related  Prospectus  Supplement  (the
"Cut-Off  Date") after  deducting  payments of principal  due before the Cut-Off
Date and will bear interest at rates which, on a weighted  basis,  will be equal
to the Pass-Through  Rate. The Pass-Through Rate will equal the weighted average
rate of interest  borne by the related  Mortgage  Assets,  net of the  aggregate
servicing  fees,  amounts  allocated  to the  residual  interests  and any other
amounts as are specified in the  Prospectus  Supplement.  The original  Security
Principal Balance (or Notional Principal


                                       11

<PAGE>

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 Trust,  (ii) in accordance with a
schedule or  formula,  (iii) in  relation  to the  occurrence  of events or (iv)
otherwise.  The timing and amounts of such  distributions  or payments  may vary
among classes, over time or otherwise.

      A series of  Securities  may  include  one or more  Classes  of  Scheduled
Amortization  Securities  and  Companion  Securities.   "Scheduled  Amortization
Securities" are Securities with respect to which payments of principal are to be
made in specified  amounts on  specified  Distribution  Dates,  to the extent of
funds available on such Distribution Date. "Companion Securities" are Securities
which  receive  payments of all or a portion of any funds  available  on a given
Distribution  Date  which are in excess of  amounts  required  to be  applied to
payments on Scheduled Amortization Securities on such Distribution Date. Because
of the manner of application  of payments of principal to Companion  Securities,
the weighted  average lives of Companion  Securities of a series may be expected
to be more sensitive to the actual rate of prepayments on the Mortgage Assets in
the  related  Trust  than will the  Scheduled  Amortization  Securities  of such
series.

      One or more  series  of  Securities  may  constitute  series  of  "Special
Allocation  Securities",  which  may  include  Senior  Securities,  Subordinated
Securities, Priority Securities and Non-Priority Securities. As specified in the
related Prospectus Supplement for a series of Special Allocation Securities, the
timing and/or priority of payments of principal and/or interest may favor one or
more classes of Securities  over one or more other classes of  Securities.  Such
timing and/or  priority may be modified or reordered  upon the occurrence of one
or more  specified  events.  Losses  on  Trust  assets  for such  series  may be
disproportionately borne by one or more classes of such series, and the proceeds
and distributions  from such assets may be applied to the payment in full of one
or more classes within such series before the balance,  if any, of such proceeds
are  applied to one or more other  classes  within  such  series.  For  example,
Special  Allocation  Securities  in a  series  may be  comprised  of one or more
classes of Senior  Securities  having a priority  in right to  distributions  of
principal and interest over one or more classes of Subordinated Securities, as a
form of Credit Enhancement.  See "Credit  Enhancement -- Subordination"  herein.
Typically,  the  Subordinated  Securities  will  carry a  rating  by the  rating
agencies  lower than that of the Senior  Securities.  In  addition,  one or more
classes of Securities  ("Priority  Securities") may be entitled to a priority of
distributions  of  principal  or interest  from assets in the Trust over another
class of Securities ("Non-Priority  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


                                       12

<PAGE>

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
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


                                       13

<PAGE>

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 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
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


                                       14

<PAGE>

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 Commission within
15 days after the initial issuance of such  Securities.  A copy of the Agreement
and,  if  applicable,  a copy of the  Indenture  with  respect to each series of
Securities will be attached to the Form 8-K and will be available for inspection
at the corporate trust office of the Trustee specified in the related Prospectus
Supplement.  A  schedule  of the  Mortgage  Assets  relating  to each  series of
Securities,  will be attached to the related Agreement  delivered to the Trustee
upon delivery of such Securities.

Mortgage Loans

      The Mortgage  Loans will be evidenced by promissory  notes (the  "Mortgage
Notes") secured by mortgages or deeds of trust (the "Mortgages")  creating liens
on residential properties (the "Mortgaged Properties"). Such Mortgage Loans will
be within the broad  classification  of single family  mortgage  loans,  defined
generally as loans on  residences  containing  one to four  dwelling  units.  If
specified  in  the  Prospectus  Supplement,   the  Mortgage  Loans  may  include
cooperative  apartment loans ("Cooperative Loans") secured by security interests
in shares  issued  by  Cooperatives  and in the  related  proprietary  leases or
occupancy agreements granting exclusive rights to occupy specific dwelling units
in such Cooperatives'  buildings, or the Mortgage Loans may be secured by junior
liens on the related  mortgaged  properties,  including  Title I Loans and other
types of home improvement retail installment contracts. The Mortgaged Properties
securing the Mortgage Loans may include  investment  properties and vacation and
second homes,  including timeshare estates.  Each Mortgage Loan will be selected
by the  Depositor  for  inclusion in the Trust from among those  acquired by the
Depositor or  originated or acquired by one or more  affiliated or  unaffiliated
originators, including newly originated loans.

      The Mortgage Loans will be  "conventional"  mortgage  loans,  that is they
will not be insured or guaranteed by any governmental  agency, the principal and
interest on the Mortgage  Loans included in the Trust for a series 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


                                       15

<PAGE>

      a period of time or for the life of the  Mortgage  Loan with the amount of
      any  difference  contributed  from  funds  supplied  by the  seller of the
      Mortgaged Property or another source.

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

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

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

      With  respect to a series for which the related  Trust  includes  Mortgage
Loans,  the related  Prospectus  Supplement  may  specify,  among other  things,
information  regarding the interest  rates (the "Mortgage  Rates"),  the average
Principal Balance and the aggregate Principal Balance,  the years of origination
and  original  principal  balances and the original  loan-to-value  ratios.  The
"Principal Balance" of any Mortgage Loan will be the unpaid principal balance of
such  Mortgage  Loan as of the  Cut-Off  Date,  after  deducting  any  principal
payments  due before  the  Cut-Off  Date,  reduced  by all  principal  payments,
including  principal  payments  advanced  pursuant  to  the  related  Agreement,
previously  distributed  with  respect to such  Mortgage  Loan and  reported  as
allocable to principal.

      The  "loan-to-value  ratio" of any  Mortgage  Loan will be  determined  by
dividing  the  principal  amount  of the  Mortgage  Loan by the  original  value
(defined below) of the related Mortgaged Property. The "principal amount" of the
Mortgage Loan, for purposes of  computation  of the  Loan-to-Value  Ratio of any
Mortgage  Loan,  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.


                                       16

<PAGE>

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
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 Mortgage
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


                                       17

<PAGE>

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
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.


                                       18

<PAGE>

      Subject to the terms of the  related  Agreement,  the  Financial  Guaranty
Insurer may be  subrogated to the rights of each holder of Securities to receive
payments  under the  Securities  to the extent of any payment by such  Financial
Guaranty Insurer under the related Financial Guaranty Insurance Policy.

      Cross-Support.  If specified  in the related  Prospectus  Supplement,  the
beneficial  ownership of separate  groups of assets  included in the Trust for a
series may be evidenced by separate classes of related series of Securities.  In
such case, Credit  Enhancement may be provided by a cross-support  feature which
may require that  distributions  be made with respect to  Securities  evidencing
beneficial  ownership  of one or more asset  groups  prior to  distributions  to
Subordinated  Securities  evidencing  a beneficial  ownership  interest in other
asset groups within the same Trust. The Prospectus Supplement for a series which
includes a  cross-support  feature will describe the manner and  conditions  for
applying such cross-support feature.

      If specified in the Prospectus Supplement, the coverage provided by one or
more forms of Credit  Enhancement may apply concurrently to two or more separate
Trusts  for a separate  series of  Securities.  If  applicable,  the  Prospectus
Supplement will identify the Trusts to which such credit support relates and the
manner of  determining  the amount of the coverage  provided  thereby and of the
application of such coverage to the identified Trusts.

      Pool Insurance. If specified in the related Prospectus Supplement,  one or
more mortgage pool insurance policies (each, a "Mortgage Pool Insurance Policy")
will be obtained.

      Any such Mortgage Pool Insurance  Policy will,  subject to the limitations
described  below  and in the  Prospectus  Supplement,  cover  loss by  reason of
default in payments on such  Mortgage  Loans up to the amounts  specified in the
Prospectus Supplement or report on Form 8-K and for the periods specified in the
Prospectus Supplement. The Trustee under the related Agreement will agree to use
its best  reasonable  efforts  to  cause to be  maintained  in  effect  any such
Mortgage Pool Insurance Policy and to supervise the filing of claims  thereunder
to the issuer of such Mortgage Pool  Insurance  Policy (the "Pool  Insurer") for
the period of time specified in the related  Prospectus  Supplement.  A Mortgage
Pool Insurance Policy,  however,  is not a blanket policy against loss,  because
claims  thereunder may only be made  respecting  particular  defaulted  Mortgage
Loans and only upon  satisfaction of certain  conditions  precedent set forth in
such policy as described in the related Prospectus Supplement. The Mortgage Pool
Insurance  Policies,  if any,  will not cover  loss due to a  failure  to pay or
denial of a claim under a primary mortgage insurance policy, irrespective of the
reason therefor.  The related  Prospectus  Supplement will 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


                                       19

<PAGE>

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.

      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


                                       20

<PAGE>

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
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 (v) 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.


                                       21

<PAGE>

      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.

      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 the
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


                                       22

<PAGE>

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.

      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.


                                       23

<PAGE>

      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.

      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


                                       24

<PAGE>

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
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
Mortgage 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 Mortgage  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,


                                       25

<PAGE>

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.

      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


                                       26

<PAGE>

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
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,  if applicable,  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.


                                       27

<PAGE>

      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 promissory
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.

      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 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 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,  and if  applicable,  to the  Indenture
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


                                       28

<PAGE>

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
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,
(i) 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 (ii) 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 (i) 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, (ii) 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
(iii) 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


                                       29

<PAGE>

furnish a statement to the Trustee to the effect that,  based on an  examination
of certain  specified  documents  and records  relating to the  servicing of the
Depositor's  mortgage loan portfolio conducted  substantially in compliance with
the audit  program for mortgages  serviced for FNMA or FHLMC,  the United States
Department  of Housing and Urban  Development  Mortgage  Audit  Standards or the
Uniform  Single Audit Program for Mortgage  Bankers or in accordance  with other
standards  specified in the Agreement (the "Applicable  Accounting  Standards"),
such firm is of the opinion that such servicing has been conducted in compliance
with the Applicable  Accounting Standards except for (i) such exceptions as such
firm shall believe to be immaterial  and (ii) 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):

            (a) all  Mortgagor  payments  on  account  of  principal,  including
      Principal   Prepayments  and,  if  specified  in  the  related  Prospectus
      Supplement, prepayment penalties:


                                       30

<PAGE>

            (b) all Mortgagor  payments on account of interest,  adjusted to the
      Remittance Rate;

            (c) all Liquidation  Proceeds net of certain  amounts  reimbursed to
      the Servicer or other person entitled thereto, as described above;

            (d) 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;

            (e) all condemnation awards or settlements which are not released to
      the Mortgagor in accordance with normal servicing procedures;

            (f) 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;

            (g) 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;

            (h) all  amounts,  if any,  required to be deposited in the Security
      Account from any Credit Enhancement for the related series; and

            (i) 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.


                                       31

<PAGE>

      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).

Forward Commitments; Pre-Funding

      The  Trustee of a Trust may enter  into a  Pre-Funding  Agreement  for the
transfer of additional  Mortgage Loans and Contracts to such Trust following the
date on which such Trust is established  and the related  Securities are issued.
The  Trustee  of a Trust may enter  into  Pre-Funding  Agreements  to permit the
acquisition  of  additional  Mortgage  Loans that could not be  delivered by the
Depositor or have not formally completed the origination  process,  in each case
prior to the Delivery  Date.  Any  Pre-Funding  Agreement  will require that any
Mortgage Loans so transferred to a Trust conform to the  requirements  specified
in such Pre-Funding Agreement. If a Pre-Funding Agreement is to be utilized, the
related  Trustee  will be required to deposit in the  Purchase  Account all or a
portion of the proceeds  received by the Trustee in connection  with the sale of
one or more classes of Securities of the related series; the additional Mortgage
Loans will be  transferred  to the related Trust in exchange for money  released
from the related  Pre-Funding  Account.  Each  Pre-Funding  Agreement will set a
specified  period during which any such  transfers must occur.  The  Pre-Funding
Agreement or the related  Agreement will require that, if all moneys  originally
deposited  to  such  Pre-Funding  Account  are  not so  used  by the end of such
specified  period,  then any  remaining  moneys  will be applied as a  mandatory
prepayment  of the related  class or classes of  Securities  as specified in the
related  Prospectus  Supplement.  The specified  period for the acquisition by a
Trust of additional  Mortgage  Loans is not expected to exceed three months from
the date such Trust is established.

Servicer Events of Default

      "Events of Default" under the Agreement will consist of (i) any failure by
the Servicer to duly observe or perform in any material respect any other of its
covenants or  agreements  in the  Agreement  materially  affecting the rights of
Owners  which  continues  unremedied  for a  specified  number of days after the
giving of written  notice of such failure to the  Depositor by the Trustee or to
the Servicer and the Trustee by the Owners of Securities evidencing interests in
the Trust aggregating not less than 25% of the affected class of Securities; and
(ii) certain events of insolvency,  readjustment  of debt,  marshaling of assets
and  liabilities  or similar  proceedings  and certain  actions by the  Servicer
indicating its insolvency, reorganization or inability to pay its obligations.

Rights Upon Servicer Event of Default

      As long as an Event of Default under the Agreement  remains  unremedied by
the  Servicer,  the  Trustee or Owners of  Securities  evidencing  an  ownership
interest  in the Trust may  terminate  all the  rights  and  obligations  of the
Servicer under the Agreement,  whereupon the Trustee or Master Servicer, if any,
or a new Servicer appointed  pursuant to the Agreement,  will succeed to all the
responsibilities, duties and liabilities of the Servicer under the Agreement and
will  be  entitled  to  similar   compensation   arrangements.   Following  such
termination,  the Depositor shall appoint any established mortgage loan servicer
satisfying the  qualification  standards  established in the Agreement to act as
successor to the Servicer under the Agreement.  If no such successor  shall have
been appointed  within a specified  number of days  following such  termination,
then  either the  Depositor  or the Trustee  may  petition a court of  competent
jurisdiction  for  the  appointment  of  a  successor   Servicer.   Pending  the
appointment of a successor Servicer, the Trustee or the Master Servicer, if any,
shall act as Servicer. The Owners of Securities evidencing an ownership interest
in the  Trust  will not have any right  under the  Agreement  to  institute  any
proceeding  with respect to the Agreement,  unless they previously have given to
the Trustee written notice of default and unless the Owners of the percentage of
such Securities specified in the Prospectus Supplement have made written request
to the  Trustee  to  institute  such  proceeding  in its  own  name  as  Trustee
thereunder and have offered to the Trustee reasonable  indemnity and the Trustee
for a specified  number of days has  neglected or refused to institute  any such
proceedings. Nevertheless, the Trustee is under no obligation to exercise any of
the trusts or powers vested in it by the Agreement or to make any  investigation
of matters arising thereunder or to institute,  conduct or defend any litigation
thereunder or in relation  thereto at the request,  order or direction of any of
the Owners,


                                       32

<PAGE>

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.

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 Assets or Contracts. The Depositor
does not have,  nor is it expected in the future to have,  any  significant  net
worth.


                                       33

<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
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


                                       34

<PAGE>

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.

      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.


                                       35

<PAGE>

      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.

      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,


                                       36

<PAGE>

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

      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


                                       37

<PAGE>

following foreclosure or sale under a deed of trust. A deficiency judgment would
be a personal  judgment  against the former  borrower equal in most cases to the
difference  between  the net amount  realized  upon the public  sale of the real
property  and  the  amount  due  to  the  lender.  Other  statutes  require  the
beneficiary or mortgagee to exhaust the security  afforded under a deed of trust
or  mortgage  by  foreclosure  in an  attempt to  satisfy  the full debt  before
bringing a personal  action  against  the  borrower.  Finally,  other  statutory
provisions limit any deficiency judgment against the former borrower following a
judicial sale to the excess of the  outstanding  debt over the fair market value
of the property at the time of the public sale. The purpose of these statutes is
generally  to  prevent a  beneficiary  or a  mortgagee  from  obtaining  a large
deficiency judgment against the former borrower as a result of low or no bids at
the judicial sale.

      In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions, including the federal bankruptcy laws and state laws
affording  relief to debtors,  may  interfere  with or affect the ability of the
secured  mortgage lender to realize upon collateral  and/or enforce a deficiency
judgment.  For  example,  with respect to federal  bankruptcy  law, a court with
federal  bankruptcy  jurisdiction may permit a debtor through his or her Chapter
11 or Chapter 13 rehabilitative  plan to cure a monetary default in respect of a
mortgage loan on a debtor's  residence by paying  arrearages within a reasonable
time period and  reinstating  the original  mortgage loan payment  schedule even
though  the  lender   accelerated  the  mortgage  loan  and  final  judgment  of
foreclosure  had been entered in state court  (provided no sale of the residence
had yet occurred) prior to the filing of the debtor's petition. Some courts with
federal  bankruptcy  jurisdiction  have approved plans,  based on the particular
facts of the  reorganization  case,  that effected the curing of a mortgage loan
default by paying arrearages over a number of years.

      Courts with federal  bankruptcy  jurisdiction have also indicated that the
terms of a mortgage  loan  secured by  property  of the debtor may be  modified.
These courts have suggested  that such  modifications  may include  reducing the
amount of each monthly  payment,  changing  the rate of  interest,  altering the
repayment  schedule and reducing the lender's  security interest to the value of
the  residence,  thus  leaving the lender a general  unsecured  creditor for the
difference between the value of the residence and the outstanding balance of the
loan.  Federal  bankruptcy  law and limited case law indicate that the foregoing
modifications  could not be applied to the terms of a loan  secured by  property
that is the principal residence of the debtor.

      The Code  provides  priority  to  certain  tax liens  over the lien of the
mortgage.  In  addition,  substantive  requirements  are imposed  upon  mortgage
lenders in connection  with the  origination and the servicing of mortgage loans
by numerous federal and some state consumer  protection laws. These laws include
the federal  Truth-in-Lending  Act, Real Estate Settlement Procedures Act, Equal
Credit  Opportunity  Act, Fair Credit Billing Act, Fair Credit Reporting Act and
related statutes.  These federal laws impose specific statutory liabilities upon
lenders who originate  mortgage loans and who fail to comply with the provisions
of the law. In some cases,  this liability may affect  assignees of the mortgage
loans.

      Generally,  Article 9 of the UCC governs foreclosure on cooperative shares
and the  related  proprietary  lease or  occupancy  agreement.  Some courts have
interpreted  section 9-504 of the UCC to prohibit a deficiency  award unless the
creditor  establishes that the sale of the collateral  (which,  in the case of a
Cooperative  Loan,  would  be 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.


                                       38

<PAGE>

      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.

      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


                                       39

<PAGE>

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
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.


                                       40

<PAGE>

      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.

      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.


                                       41

<PAGE>

      Under the laws applicable in most states, a creditor is entitled to obtain
a deficiency  judgment  from a debtor for any  deficiency  on  repossession  and
resale of the  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.

      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


                                       42

<PAGE>

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 OTS 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 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.


                                       43

<PAGE>

      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
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.


                                       44

<PAGE>

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      The following is based upon the opinion of Arter & Hadden, special counsel
to the Depositor,  with respect to the 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,  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.  The  Prospectus  Supplement for each
series of Securities  will 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 opinion,  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,  special  counsel to the Depositor,  has advised the Depositor that in
their  opinion,  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  and  that,  if a Trust
qualifies as a REMIC,  the tax  consequences  to the Owners will be as described
below.  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.

      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


                                       45

<PAGE>

qualifying assets for such entities.  Where two REMIC Pools are part of a tiered
structure they will be treated as one REMIC for purposes of the tests  described
above respecting asset ownership of more or less than 95%.  Notwithstanding  the
foregoing,  however,  REMIC income received by a REIT owning a residual interest
in a REMIC Pool could be treated in part as  non-qualifying  REIT  income if the
REMIC Pool holds  Mortgage  Assets with respect to which income is contingent on
mortgagor profits or property  appreciation.  In addition,  if the assets of the
REMIC include buy-down  Mortgage  Assets,  it is possible that the percentage of
such assets  constituting  "qualifying real property loans" or "loans secured by
an interest  in real  property"  for  purposes of Code  Sections  593(d)(1)  and
7701(a)(19)(C)(v),  respectively, may be required to be reduced by the amount of
the related  buy-down funds.  REMIC  Securities  held by a regulated  investment
company will not constitute  "government  securities" within the meaning of Code
Section 851(b)(4)(A)(i). REMIC Securities held by certain financial institutions
will constitute an "evidence of indebtedness" within the 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


                                       46

<PAGE>

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
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. However, absent clarification of the OID Regulations, where debt securities
do not provide for default  remedies,  the interest payments will be included in
the debt security's  stated  redemption  price at maturity and taxed as OID. 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.


                                       47

<PAGE>

      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
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.


                                       48

<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  and  that is based on  objective
financial or economic information; however, an objective rate does not include a
rate based on information that is in the control of the issuer or that is unique
to the circumstances of a related party. 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.

      The application of the OID  Regulations to variable rate debt  instruments
is limited and may not apply to some Regular  Securities  having variable rates.
In that event, the provisions of regulations issued on June 11, 1996, applicable
to  instruments  having  contingent   payments,   may  apply  to  those  Regular
Securities.  The application of these provisions to instruments such as variable
rate  Regular  Securities  is subject to  varying  interpretations.  Prospective
purchasers of variable rate Regular  Securities are advised to consult their tax
advisors concerning the tax treatment of such Regular Securities.

      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


                                       49

<PAGE>

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
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.  On  June  22,  1996,  the IRS  published  proposed
regulations (the "Proposed  Premium  Regulations")  covering the amortization of
bond  premiums.  The Proposed  Premium  Regulations  describe the constant yield
method for amortizing  premium and provide that the Regular  Security holder may
offset the premium against corresponding  interest income only as that income is
taken into account under the Regular Securityholder's method of accounting.  For
instruments  that  may be  called  or  prepaid  prior  to  maturity,  a  Regular
Securityholder  will be deemed to  exercise  its  option  and an issuer  will be
deemed to exercise its  redemption  right in a manner that maximizes the Regular
Securityholder's  yield.  The Proposed  Premium  Regulations  are proposed to be
effective  for  debt  instruments  acquired  on or  after  60 days  after  final
regulations  are issued.  A Regular  Securityholder  may elect to amortize  bond
premium


                                       50

<PAGE>

under the  Proposed  Premium  Regulations  for the taxable year  containing  the
effective date, with the election  applying to all the Regular Security holders'
debt instruments held on the first day of the taxable year. The Proposed Premium
Regulations  are  subject  to  further  administrative  action  before  becoming
effective,  if at all,  and may be modified  before  their  becoming  effective.
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.

      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


                                       51

<PAGE>

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.
However,  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.

      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


                                       52

<PAGE>

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 24, 1996, the Internal  Revenue Service issued final  regulations  (the
"Mark to Market  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 Mark
to  Market  Regulations   provide  that  for  purposes  of  this  mark-to-market
requirement,  a Residual Security acquired after January 4, 1995, is not treated
as a security and thus may not be marked to market.

Treatment of Certain Items of REMIC Income and Expense

      Original  Issue  Discount.  Generally,  the REMIC  Pool's  deductions  for
original  issue discount will be determined in the same manner as original issue
discount  income on Regular  Securities  as described  above under  "Taxation of
Regular  Securities  -- Original  Issue  Discount"  and  "Variable  Rate Regular
Securities," without regard to the de minimis rule described therein.

      Market  Discount.  The  REMIC  Pool will have  market  discount  income in
respect of Mortgage  Assets if, in general,  the basis of the REMIC Pool in such
Mortgage Assets is exceeded by their unpaid principal balances. The REMIC Pool's
basis in such Mortgage Assets is generally the fair market value of the Mortgage
Assets  immediately  after the  transfer  thereof to the REMIC  Pool.  The REMIC
Regulations  provide  that  such  basis is equal in the  aggregate  to the issue
prices of all regular and residual  interests  in the REMIC Pool.  In respect of
Mortgage  Assets that have market  discount to which Code Section 1276  applies,
the accrued portion of such market discount would be recognized currently by the
REMIC as an item of ordinary  income.  Market discount income  generally  should
accrue in the manner  described above under  "Taxation of Regular  Securities --
Market  Discount."  The rules of Code Section 1276  concerning  market  discount
income will not, however,  apply in the case of Mortgage Assets originated on or
prior to July 18, 1984,  if any.  With respect to such  Mortgage  Assets  market
discount is  generally  includible  in REMIC  taxable  income or ordinary  gross
income pro rata as principal payments are received. Under another interpretation
of the Code and relevant legislative  history,  market discount on such Mortgage
Assets might 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.


                                       53

<PAGE>

      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. Members of an affiliated group are treated as one
corporation  for  purposes  of  applying  the  limitation  on  offset  of excess
inclusion  income.  The Small  Business  Protection Act of 1996 (the "1996 Act")
eliminated  a  special  rule  that  permitted  thrift  institutions  to use  net
operating losses and other allowable deductions to offset their excess inclusion
income  from  Residual  Securities  with  significant  value for  taxable  years
beginning   after   December  31,  1995  (subject  to  exceptions   for  certain
certificates  held  continuously  since  November  1,  1995).  The 1996 Act also
provides new rules affecting the  determination  of alternative  minimal taxable
income ("AMTI") of a Residual Securityholder.  First, AMTI is calculated without
regard  to the  special  rule that  taxable  income  cannot be less than  excess
inclusion income for the year. Second, AMTI cannot be less than excess inclusion
income for the year. Finally,  any AMTI net operating loss deduction is computed
without  regard to excess  inclusion  income . These new rules are effective for
tax years ending beginning after December 31, 1986,  unless a Residual  Security
holder elects to have the rules apply only to tax years after August 20, 1996.

      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.

      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.


                                       54

<PAGE>

      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
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


                                       55

<PAGE>

statement  in writing to the  Depositor  and the  Trustee  that it has no actual
knowledge  that such  affidavit is false.  Moreover,  the Agreement will provide
that any  attempted  or  purported  transfer  in  violation  of  these  transfer
restrictions  will be null and void and will  vest no  rights  in any  purported
transferee.  Each Residual  Security with respect to a series will have a legend
referring to such  restrictions  on transfer,  and each Residual  Securityholder
will be deemed to have  agreed,  as a condition  of  ownership  thereof,  to any
amendments  to the  related  Agreement  required  under  the Code or  applicable
Treasury  regulations  to  effectuate  the foregoing  restrictions.  Information
necessary to compute an applicable  excise tax must be furnished to the Internal
Revenue Service and to the requesting  party within 60 days of the request,  and
the Depositor or the Trustee may charge a fee for  computing and providing  such
information.

      Noneconomic  Residual  Interests.  Under  the  REMIC  Regulations  certain
transfers of Residual  Securities are disregarded,  in which case the transferor
continues  to be  treated  as the  owner  of the  Residual  Securities  and thus
continues to be subject to tax on its allocable portion of the net income of the
REMIC Pool.  Under the Final  REMIC  Regulations,  a transfer  of a  Noneconomic
Residual  Interest  (defined below) to a Residual  Securityholder  (other than a
Residual  Securityholder  who is not a  U.S.  Person,  as  defined  below  under
"Foreign  Investors") is disregarded  for all federal income tax purposes unless
no significant purpose of the transfer is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) is a "Noneconomic  Residual Interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated  excess inclusions and the highest federal corporate income tax rate
in effect  for the year in which the  transfer  occurs  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under "Disqualified  Organizations." A significant purpose to impede
the assessment or collection of tax exists if the transferor, at the time of the
transfer,  either knew or should have known (had "improper  knowledge") that the
transferor  would be  unwilling  or  unable to pay taxes due on its share of the
taxable  income of the  REMIC.  Under the REMIC  Regulations,  a  transferor  is
presumed not to have improper knowledge if (i) the transferor conducted,  at the
time of the transfer,  a reasonable  investigation of the financial condition of
the transferee and, as a result of the investigation,  the transferor found that
the  transferee  had  historically  paid its debts as they came due and found no
significant  evidence to indicate that the  transferor  will not continue to pay
its debts as they come due in the future; and (ii) the transferee  represents to
the  transferor  that it  understands  that,  as the  holder of the  Noneconomic
Residual  Interest,  the transferee  may incur tax  liabilities in excess of any
cash flows generated by the 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.


                                       56

<PAGE>

Sale or Exchange of a Residual Security

      Upon  the  sale  or  exchange  of  a  Residual   Security,   the  Residual
Securityholder  will recognize gain or loss equal to the excess,  if any, of the
amount  realized over the adjusted basis (as described  above under "Taxation of
Securities - Basis and Losses") of such Residual Securityholder in such Residual
Security  at the time of the sale or  exchange.  In addition  to  reporting  the
taxable  income of the REMIC Pool, a Residual  Securityholder  will have taxable
income to the  extent  that any cash  distribution  to him from the  REMIC  Pool
exceeds  such  adjusted  basis on that  Distribution  Date.  Such income will be
treated  as gain  from the sale or  exchange  of the  Residual  Security.  It is
possible  that the  termination  of the REMIC  Pool may be  treated as a sale or
exchange of a Residual Securityholder's Residual Security, in which case, if the
Residual Securityholder has an adjusted basis in his Residual Security remaining
when his interest in the REMIC Pool  terminates,  and if he holds such  Residual
Security as a capital  asset under Code Section 1221,  then he will  recognize a
capital loss at that time in the amount of such remaining adjusted basis.

      The Conference  Committee Report to the 1986 Act provides that,  except as
provided in Treasury  regulations yet to be issued,  the wash sale rules of Code
Section 1091 will apply to  disposition  of Residual  Securities.  Consequently,
losses on  dispositions  of Residual  Securities  will be  disallowed  where the
seller of the Residual  Security,  during the period beginning six months before
the sale or  disposition  of the  Residual  Security and ending six months after
such sale or disposition,  acquires (or enters into any other  transaction  that
results in the  application  of Code Section 1091) any residual  interest in any
REMIC or any interest in a "taxable  mortgage  pool" (such as a non-REMIC  owner
trust) that is economically comparable to a Residual Security.

Taxes That May Be Imposed on the REMIC Pool

      Prohibited Transactions. Net income from certain transactions by the REMIC
Pool,  called  prohibited  transactions,  will not be part of the calculation of
income  or loss  includible  in the  federal  income  tax  returns  of  Residual
Securityholders,  but rather will be taxed  directly to the REMIC Pool at a 100%
rate.  Prohibited  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)


                                       57

<PAGE>

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
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


                                       58

<PAGE>

be  determined  based  on  the  ratio  that  a  REMIC  Securityholder's  income,
determined  on a daily  basis,  bears to the  income of all  holders  of Regular
Securities  and Residual  Securities  with respect to a REMIC Pool. As a result,
individuals,  estates or trusts  holding REMIC  Securities  (either  directly or
indirectly  through a grantor  trust,  partnership,  S  corporation,  REMIC,  or
certain  other  pass-through   entities  described  in  the  foregoing  Treasury
regulations)  may have taxable  income in excess of the  interest  income at the
pass-through  rate on Regular  Securities  that are issued in a single  class or
otherwise  consistently  with fixed investment trust status or in excess of cash
distributions for the related period on Residual Securities.

Taxation of Certain Foreign Investors

      Regular   Securities.   Interest,   including   original  issue  discount,
distributable to Regular  Securityholders  who are nonresident  aliens,  foreign
corporations,  or other Non-U.S.  Persons (as defined below), will be considered
"portfolio interest" and therefore,  generally will not be subject to 30% United
States  withholding  tax,  provided  that  such  Non-U.S.  Person  (i)  is not a
"10-percent  shareholder"  within the meaning of Code Section  871(h)(3)(B) or a
controlled foreign corporation  described in Code Section  881(c)(3)(C) and (ii)
provides the Trustee,  or the person who would otherwise be required to withhold
tax  from  such  distributions  under  Code  Sections  1441  or  1442,  with  an
appropriate  statement,  signed  under  penalties  of perjury,  identifying  the
beneficial owner and stating,  among other things,  that the beneficial owner of
the  Regular  Security is a Non-U.S.  Person.  If such  statement,  or any other
required statement,  is not provided,  30% withholding will apply unless reduced
or eliminated pursuant to an applicable tax treaty or unless the interest on the
Regular  Security  is  effectively  connected  with  the  conduct  of a trade or
business within the United States by such Non-U.S.  Person.  In the latter case,
such  Non-U.S.  Person will be subject to United  States  federal  income tax at
regular rates.  Investors who are Non-U.S.  Persons should consult 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.

      On April 22, 1996, the IRS issued proposed  regulations  which, if adopted
in final  form,  could have an affect on the United  States  taxation of foreign
investors  owning  Regular  Securities  or  Residual  Securities.  The  proposed
regulations  would apply to payments after December 31, 1997.  Investors who are
Non-U.S.  Persons should  consult their 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


                                       59

<PAGE>

distributions) unless the Regular Securityholder complies with certain reporting
and/or  certification  procedures,  including  the  provision  of  its  taxpayer
identification  number to the Trustee,  its agent or the broker who effected the
sale of the Regular  Security,  or such  Securityholder  is  otherwise an exempt
recipient  under  applicable  provisions of the Code. Any amounts to be withheld
from  distribution on the Regular  Securities  would be refunded by the Internal
Revenue  Service or allowed as a credit  against  the  Regular  Securityholder's
federal income tax liability.

Reporting Requirements

      Reports of accrued  interest  and  original  issue  discount  will be made
annually to the Internal Revenue Service and to individuals, estates, non-exempt
and non-charitable  trusts, and partnerships who are either holders of record of
Regular  Securities or beneficial  owners who own Regular  Securities  through a
broker or middleman as nominee.  All brokers,  nominees and all other non-exempt
holders of record of Regular Securities  (including  corporations,  non-calendar
year  taxpayers,  securities  or  commodities  dealers,  real estate  investment
trusts,  investment  companies,  common trust  funds,  thrift  institutions  and
charitable  trusts) may request such  information  for any  calendar  quarter by
telephone or in writing by contacting the person  designated in Internal Revenue
Service  Publication  938  with  respect  to  a  particular  series  of  Regular
Securities.  Holders  through  nominees must request such  information  from the
nominee.  Treasury regulations provide that information necessary to compute the
accrual of any market  discount on the Regular  Securities must be furnished for
calendar years beginning after 1990.

      The Internal Revenue  Service's Form 1066 has an accompanying  Schedule Q,
Quarterly  Notice to Residual  Interest  Holders of REMIC Taxable  Income or Net
Loss Allocation.  Treasury  regulations  require that Schedule Q be furnished by
the REMIC Pool to each Residual Securityholder by the end of the month following
the close 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

      Arter & Hadden,  special 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 discussed below.

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. 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 Debt
Securities,  as described below under "Debt Securities," 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."  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.


                                       60

<PAGE>

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.

      Tax  Status.  Subject to the  discussion  below,  Arter & Hadden,  special
counsel to the Depositor, is of the opinion that:

            (i). 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.

            (ii). 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.

            (iii). 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).

            (iv). 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.


                                       61

<PAGE>

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."

      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


                                       62

<PAGE>

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.

      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


                                       63

<PAGE>

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  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
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.


                                       64

<PAGE>

      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  equaled  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
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."


                                       65

<PAGE>

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."

      Securityholders  should be aware that the IRS issued proposed  Regulations
on April 22,  1996,  which,  if adopted in final form,  could  affect the United
States taxation of foreign investors owning Securities. The proposed regulations
would apply to payments  after  December  31, 1997.  Investors  who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning Securities.

Debt Securities

      General.  Certain  Securities ("Debt  Securities") 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. With respect to such Debt Securities,  Arter & Hadden, special counsel
to the  Depositor,  is of the  opinion  that  (unless  otherwise  limited in the
related Prospectus Supplement) the Debt Securities will be characterized as debt
issued by, and not equity in, the Trust for federal income tax purposes.

      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


                                       66

<PAGE>

of the election.  In addition,  it appears 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.The
treatment  of premium  incurred  upon the  purchase of a Debt  Security  will be
determined   generally   as   described   above  under   "Taxation   of  Regular
Securities-Premium".

      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%. However,  Congress is
currently  considering  proposed tax legislation which would reduce the tax rate
on long-term capital gains.

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 which
will also cover any material federal income tax  consequences  applicable to the
Owners.  With respect to such series of Partnership  Interests,  Arter & Hadden,
special  counsel to the  Depositor,  is of the opinion  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.

                              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  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.


                                       67

<PAGE>

                                     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.


                                       68

<PAGE>

                                   APPENDIX A

                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                            Page
                                                                            ----
1986 Act..................................................................... 46
Agreement....................................................................  1
Applicable Accounting Standards.............................................. 30
Balloon Loans................................................................  7
Beneficial Owners............................................................  4
BIF.......................................................................... 30
Book Entry Certificates......................................................  4
Certificate Account.......................................................... 13
Certificate Interest Rate.................................................... 12
Certificate Principal Balance................................................ 11
Certificate Register......................................................... 11
Certificate Registrar........................................................ 11
Certificates.................................................................  1
Clearing Agency..............................................................  4
Clearing Agency Participants.................................................  4
Code.........................................................................  5
Companion Certificates....................................................... 12
Compound Interest Certificates............................................... 12
Contract Loan Schedule....................................................... 28
Contracts.................................................................... 17
Cooperative Loans............................................................ 15
Cooperatives.................................................................  1
Credit Enhancement...........................................................  4
Custodial Account............................................................ 22
Cut-Off Date................................................................. 11
Debt Securities.............................................................. 66
Defective Mortgage Loan...................................................... 29
Delivery Date................................................................ 10
Deposit Date................................................................. 29
Depositor....................................................................  1
Disqualified Organization.................................................... 55
Distribution Date............................................................ 12
DOL.......................................................................... 44
Eligible Investments......................................................... 30
ERISA........................................................................  5
Events of Default............................................................ 32
FDIC......................................................................... 22
FHA..........................................................................  2
Fitch........................................................................  5
Garn-St. Germain Act......................................................... 38
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......................................................................  5
Mortgage Assets..............................................................  1
Mortgage Loans...............................................................  1
Mortgage Notes............................................................... 15
Mortgage Pool Insurance Policy............................................... 19
Mortgage Rates............................................................... 16
Mortgaged Properties......................................................... 15
Mortgages.................................................................... 15
Mortgage-Backed Securities...................................................  2
Mortgagors................................................................... 22
NCUA......................................................................... 22
Non-Priority Certificates.................................................... 12
Non-U.S. Person.............................................................. 59
Noneconomic Residual Interest................................................ 56
Nonrecoverable Advance....................................................... 23
Notional Principal Balance................................................... 13
OID Regulations.............................................................. 45
Original Value............................................................... 16
OTS.......................................................................... 39
Owners....................................................................... 12
Partnership Interests........................................................ 67
Pass-Through Entity.......................................................... 55
Pass-Through Rate............................................................  3
Plans........................................................................ 43
Pool Insurer................................................................. 19
Prepayment Assumption........................................................ 47
Pre-Funding Account..........................................................  3
Pre-Funding Agreement........................................................  3
Principal Balance............................................................ 16
Principal Prepayments........................................................ 13
Priority Certificates........................................................ 12
PTE 83-1..................................................................... 44
Rating Agency................................................................  5
REIT......................................................................... 45
REMIC........................................................................  5
REMIC Certificates........................................................... 45
REMIC Pool................................................................... 45
REMIC Regulations............................................................ 45
Record Date.................................................................. 12
Regular Certificateholder.................................................... 46
Regular Certificates......................................................... 45
Relief Act...................................................................  9
Remittance Date.............................................................. 22
Remittance Rate.............................................................. 22
Reserve Fund................................................................. 21
Residual Certificateholders.................................................. 51
Residual Certificates........................................................ 45
Retail Class Certificate..................................................... 47
S&P..........................................................................  5
SAIF......................................................................... 30
Scheduled Amortization Certificates.......................................... 12
Securityholder............................................................... 60
Seller.......................................................................  1
Senior Certificates.......................................................... 17
Servicer.....................................................................  1
Special Allocation Certificates.............................................. 12
Special Hazard Insurance Policy.............................................. 20
Special Hazard Insurer....................................................... 20
Standard Security............................................................ 60
Stripped Securities.......................................................... 63
Stripped Securityholder...................................................... 63
Subordinated Certificates.................................................... 17
Thrift Institution........................................................... 45
Title I Program.............................................................. 42
TMP.......................................................................... 46
Trust........................................................................  1
Trustee......................................................................  1
U.S. Person.................................................................. 56
UCC.......................................................................... 36
Underwriters................................................................. 67
VA...........................................................................  2
1251981d


                                       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-25
The Portfolio of Mortgage Loans ........................................... S-29
Use of Proceeds ........................................................... S-41
The Depositor ............................................................. S-41
The Seller ................................................................ S-41
The Mortgage Loan Pools ................................................... S-41
Prepayment and Yield Considerations ....................................... S-58
The Originators ........................................................... S-67
Formation of the Trust and Trust Property ................................. S-67
Additional Information .................................................... S-68
Description of the Offered Certificates ................................... S-68
Other Certificates ........................................................ S-75
Credit Enhancement ........................................................ S-75
The Pooling and Servicing Agreement ....................................... S-79
Certain Federal Income Tax Consequences ................................... S-89
ERISA Considerations ...................................................... S-90
Ratings ................................................................... S-93
Legal Investment Matters .................................................. S-94
Underwriting .............................................................. S-94
Certain Legal Matters ..................................................... S-95
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 ................................................................   14
Credit Enhancement ........................................................   17
Servicing of the Mortgage Loans and Contracts .............................   21
Administration ............................................................   27
Use of Proceeds ...........................................................   33
The Depositor .............................................................   33
Certain Legal Aspects of the Mortgage Assets ..............................   34
Legal Investment Matters ..................................................   42
ERISA Considerations ......................................................   43
Certain Federal Income Tax Consequences ...................................   45
Plan of Distribution ......................................................   67
Ratings ...................................................................   68
Legal Matters .............................................................   68
Financial Information .....................................................   68
Index to Location of Principal Defined Terms ..............................  A-1
                                                                            
================================================================================


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

                               AMRESCO Residential
                             Securities Corporation
                           Mortgage Loan Trust 1998-1

                                 $1,000,000,000

                           Mortgage Loan Pass-Through
                          Certificates, Series 1998-1

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

                       $156,000,000 Class A-1 Certificates
                       $25,000,000 Class A-2 Certificates
                       $78,500,000 Class A-3 Certificates
                       $22,500,000 Class A-4 Certificates
                       $32,000,000 Class A-5 Certificates
                       $30,000,000 Class A-6 Certificates
                       $486,000,000 Class A-7 Certificates
                       $22,000,000 Class M-1F Certificates
                       $48,000,000 Class M-1A Certificates
                       $18,000,000 Class M-2F Certificates
                       $36,000,000 Class M-2A Certificates
                       $16,000,000 Class B-1F Certificates
                       $30,000,000 Class B-1A Certificates

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

                           Credit Suisse First Boston
                            Deutsche Morgan Grenfell
                           Morgan Stanley Dean Witter
                       Prudential Securities Incorporated


                                January 28, 1998

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



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