DLJ MORTGAGE ACCEPTANCE CORP MORT PASS THR CERT SER 1995-Q8
424B5, 1995-11-24
Previous: DLJ MORTGAGE ACCEPTANCE CORP MORT PASS THR CERT SER 1995-Q7, 424B5, 1995-11-24
Next: DLJ MORTGAGE ACCEPTANCE CORP MORT PASS THR CERT SER 1995-QE9, 424B5, 1995-11-24



<PAGE>



PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED MARCH 27, 1995)

                                         $82,959,390
                                DLJ MORTGAGE ACCEPTANCE CORP.
                                          DEPOSITOR
                      MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1995-Q8


     $         0         CLASS S     CERTIFICATES,   VARIABLE RATE*
     $30,000,000         CLASS A-1   CERTIFICATES,      7.250%
     $26,500,000         CLASS A-2   CERTIFICATES,      7.250%
     $15,816,992         CLASS A-3   CERTIFICATES,      7.250%
     $ 5,534,047         CLASS M     CERTIFICATES,      7.250%
     $ 5,108,351         CLASS B-1   CERTIFICATES,      7.250%

                       *Based on the Notional Amount, as described herein.


      The Series 1995-Q8 Mortgage Pass-Through Certificates (the "Certificates")
will consist of the following ten Classes: (i) the Class S Certificates (the
"Variable Strip Certificates"), (ii) the Class P Certificates (the "Principal
Only Certificates"), (iii) the Class A-1 Certificates, Class A-2 Certificates
and Class A-3 Certificates (collectively, the "Class A Certificates," and
together with the Variable Strip Certificates and the Principal Only
Certificates, the "Senior Certificates"), (iv) the Class M Certificates, (v) the
Class B-1 Certificates, Class B-2 Certificates and Class B-3 Certificates
(collectively, the "Subordinate Certificates") and (vi) the Class R Certificates
(the "Residual Certificates"). Only the Variable Strip Certificates, the Class A
Certificates, the Class M Certificates and the Class B-1 Certificates
(collectively, the "Offered Certificates") are offered hereby.

      The Certificates will, in the aggregate, evidence the entire beneficial
ownership interest in a trust fund (the "Trust Fund") consisting primarily of a
pool of certain conventional, fixed- and adjustable-rate, fully-amortizing, one-
to four-family, first lien mortgage loans (the "Mortgage Loans") to be deposited
by DLJ Mortgage Acceptance Corp. (the "Depositor") into the Trust Fund for the
benefit of the Certificateholders.  The Mortgage Loans will have an aggregate
principal balance as of November 1, 1995 (the "Cut-off Date") of $85,139,184.39
and will have original terms to maturity from the due dates of their first
scheduled monthly payment of interest and principal of not more than 30 years.
All of the Mortgage Loans were originated or acquired by Quality Mortgage USA,
Inc. (the "Seller") and will have been sold by the Seller to DLJ Mortgage
Capital, Inc., an affiliate of the Depositor, prior to the date of initial
issuance of the Certificates (the "Delivery Date") and acquired by the Depositor
from such affiliate on the Delivery Date. The Mortgage Loans will be serviced by
Temple-Inland Mortgage Corporation (the "Master Servicer").  Certain
characteristics of the Mortgage Loans are described herein under "Description of
the Mortgage Pool."

      The rights of the holders of the Class B-2 Certificates and the Class B-3
Certificates to receive distributions with respect to the Mortgage Loans will be
subordinate to the rights of the holders of the Class B-1 Certificates, the
Class M Certificates and the Senior Certificates, the rights of the holders of
the Class B-1 Certificates to receive distributions with respect to the Mortgage
Loans will be subordinate to the rights of the holders of the Class M
Certificates and the Senior Certificates, and the rights of the holders of the
Class M Certificates to receive distributions with respect to the Mortgage Loans
will be subordinate to the rights of the holders of the Senior Certificates, in
each case as and to the extent described herein.

      Distributions on the Offered Certificates will be made on the 25th day of
each month or, if such day is not a business day, then on the next succeeding
business day, commencing in December 1995 (each, a "Distribution Date"). As more
fully described herein, interest distributions on the Offered Certificates will
be based on the Certificate Principal Balances thereof (or on the Notional
Amount (as defined herein), in the case of the Variable Strip Certificates) and
the related Pass-Through Rates. The Pass-Through Rates on the Offered
Certificates (other than the Variable Strip Certificates) will be equal to the
rates specified above.  The Pass-Through Rate on the Variable Strip Certificates
will be equal to the weighted average of the Pool Strip Rates (as defined
herein) on the Mortgage Loans, which will be approximately 3.619% per annum with
respect to the first Distribution Date.

                                  ___________          (CONTINUED ON NEXT PAGE)

THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
DEPOSITOR, THE SELLER, THE MASTER SERVICER, THE TRUSTEE OR ANY OF THEIR
RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE
LOANS WILL BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR
INSTRUMENTALITY OR BY THE DEPOSITOR, THE SELLER, THE MASTER SERVICER, THE
TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES.
                                  ___________

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 SUPPLEMENT OR THE PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                                  ___________

THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
                                  ___________

PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK
FACTORS," WHICH BEGINS ON PAGE S-21 OF THIS PROSPECTUS SUPPLEMENT, AND SHOULD
CONSIDER THE FACTORS SET FORTH UNDER "SPECIAL CONSIDERATIONS," WHICH BEGINS ON
PAGE 14 OF THE PROSPECTUS.
                                  ___________

      The Offered Certificates are being offered by the Underwriter from time to
time to the public in negotiated transactions or otherwise at varying prices to
be determined at the time of sale. Proceeds to the Depositor are expected to be
approximately $88,501,576 plus accrued interest, before deducting issuance
expenses payable by the Depositor.

      The Offered Certificates are offered when, as and if delivered to and
accepted by the Underwriter, and subject to various conditions, including the
Underwriter's right to reject orders in whole or in part. It is expected that
the Variable Strip Certificates and the Class A Certificates will be delivered
in book-entry form through the Same Day Funds Settlement System of The
Depository Trust Company as further discussed herein, and that the Class M
Certificates and the Class B-1 Certificates will be delivered in registered and
certificated form at the office of Donaldson, Lufkin & Jenrette Securities
Corporation, New York, New York, on or about November 21, 1995 against payment
therefor in immediately available funds.



                                DONALDSON, LUFKIN & JENRETTE
                                   SECURITIES CORPORATION


                 The date of this Prospectus Supplement is November 20, 1995.


<PAGE>

(CONTINUED FROM PREVIOUS PAGE)

      Distributions of principal will be allocated among the Certificates (other
than the Variable Strip Certificates) as described herein.  No principal
prepayments on the Mortgage Loans will be distributed to the holders of the
Class M Certificates or the Class B-1 Certificates prior to the Distribution
Date occurring in December 2000 and no principal prepayments on the Mortgage
Loans will be distributed to the holders of the Class M Certificates or the
Class B-1 Certificates thereafter if certain criteria relating to the extent of
available Subordination (as defined herein) and the delinquency and loss
performance of the Mortgage Loans described herein are not satisfied, unless in
either case the Class A Certificates have been retired.  However, as described
herein, because holders of the Class B-3 Certificates will not be entitled to
receive any interest or principal distributions until the Class B-1 Certificates
and the Class B-2 Certificates have been retired, holders of the Class B-1
Certificates will be entitled to receive principal distributions that include
amounts otherwise distributable to the holders of the Class B-3 Certificates.

      THE YIELD TO MATURITY ON THE OFFERED CERTIFICATES WILL DEPEND ON, AMONG
OTHER THINGS, THE RATE AND TIMING OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS,
REPURCHASES, DEFAULTS AND LIQUIDATIONS) ON THE MORTGAGE LOANS, WHICH MAY VARY
SIGNIFICANTLY OVER TIME. THE YIELD TO MATURITY ON THE CLASS B-1 CERTIFICATES
AND, TO A LESSER EXTENT, THE CLASS M CERTIFICATES, WILL BE EXTREMELY SENSITIVE
TO LOSSES ON THE MORTGAGE LOANS (AND THE TIMING THEREOF) TO THE EXTENT THAT SUCH
LOSSES ARE NOT COVERED BY THE CLASSES OF CERTIFICATES SUBORDINATE THERETO, AS
DESCRIBED HEREIN. THE MORTGAGE LOANS GENERALLY MAY BE PREPAID IN FULL OR IN PART
AT ANY TIME; HOWEVER, PREPAYMENT MAY SUBJECT THE MORTGAGOR TO A PREPAYMENT
CHARGE. THE YIELD TO INVESTORS ON THE OFFERED CERTIFICATES WILL BE ADVERSELY
AFFECTED BY ANY SHORTFALLS IN INTEREST COLLECTED ON THE MORTGAGE LOANS DUE TO
PREPAYMENTS, LIQUIDATIONS OR OTHERWISE TO THE EXTENT THAT SUCH SHORTFALLS ARE
NOT OTHERWISE COVERED, AS DESCRIBED HEREIN. THE YIELD TO INVESTORS ON THE
VARIABLE STRIP CERTIFICATES WILL BE EXTREMELY SENSITIVE TO THE RATE AND TIMING
OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS, REPURCHASES, DEFAULTS AND
LIQUIDATIONS) ON THE MORTGAGE LOANS, WHICH MAY VARY SIGNIFICANTLY OVER TIME. A
RAPID RATE OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS, REPURCHASES, DEFAULTS
AND LIQUIDATIONS) ON THE MORTGAGE LOANS COULD RESULT IN THE FAILURE OF INVESTORS
IN THE VARIABLE STRIP CERTIFICATES TO RECOVER THEIR INITIAL INVESTMENT.  SEE
"THE SELLER-LOAN DELINQUENCY, FORBEARANCE, FORECLOSURE, BANKRUPTCY AND REO
PROPERTY STATUS" AND "-REO PROPERTY LIQUIDATION EXPERIENCE" HEREIN FOR IMPORTANT
INFORMATION REGARDING THE DELINQUENCY, FORBEARANCE, FORECLOSURE, BANKRUPTCY AND
REO PROPERTY STATUS AND LOSS EXPERIENCE OF CERTAIN MORTGAGE LOANS PREVIOUSLY
ORIGINATED OR ACQUIRED BY THE SELLER UNDER SUBSTANTIALLY THE SAME UNDERWRITING
CRITERIA PURSUANT TO WHICH THE MORTGAGE LOANS WERE ORIGINATED OR ACQUIRED. IN
ADDITION, THE YIELD TO INVESTORS ON THE VARIABLE STRIP CERTIFICATES WILL BE
SENSITIVE TO FLUCTUATIONS IN THE LEVEL OF THE INDEX (AS DEFINED HEREIN), WHICH
MAY VARY SIGNIFICANTLY OVER TIME.  SEE "SUMMARY OF PROSPECTUS SUPPLEMENT-SPECIAL
PREPAYMENT CONSIDERATIONS" AND "-SPECIAL YIELD CONSIDERATIONS" HEREIN, "CERTAIN
YIELD AND PREPAYMENT CONSIDERATIONS" HEREIN AND "SPECIAL CONSIDERATIONS" AND
"YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS" IN THE PROSPECTUS.

      It is a condition to the issuance of the Offered Certificates that the
Variable Strip Certificates and the Class A Certificates be rated "Aaa" by
Moody's Investors Service, Inc. ("Moody's") and "AAA" by Duff & Phelps Credit
Rating Co. ("DCR"), that the Class M Certificates be rated not lower than "Aa3"
by Moody's and "AA" by DCR and that the Class B-1 Certificates be rated not
lower than "Baa3" by Moody's and "BBB" by DCR.

      As described herein, a "real estate mortgage investment conduit" ("REMIC")
election will be made in connection with the Trust Fund for federal income tax
purposes. Each Class of Offered Certificates will constitute a "regular
interest" in the REMIC. See "Certain Federal Income Tax Consequences" herein and
in the Prospectus.

      There is currently no secondary market for the Offered Certificates.
Donaldson, Lufkin & Jenrette Securities Corporation (the "Underwriter") intends
to make a secondary market in the Offered Certificates but has no obligation to
do so. There can be no assurance that a secondary market for the Offered
Certificates will develop or, if it does develop, that it will continue or will
provide investors with a sufficient level of liquidity. The Offered Certificates
will not be listed on any securities exchange. See "Special Considerations" in
the Prospectus.

      The information set forth herein under "Summary of Prospectus
Supplement-The Mortgage Pool," "Description of the Mortgage Pool" and "The
Seller" (other than the information set forth herein under "The Seller-Loan
Delinquency, Forbearance, Foreclosure, Bankruptcy and REO Property Status" and,
to the extent provided by Lomas Mortgage USA, Inc. (as described below), the
information set forth herein under "The Seller-REO Property Liquidation
Experience") has been provided by the Seller. No representation is made by the
Depositor, the Underwriter, the Master Servicer, the Trustee or any of their
respective affiliates as to the accuracy or completeness of the information
provided by the Seller.  The information set forth herein under "The Seller-Loan
Delinquency, Forbearance, Foreclosure, Bankruptcy and REO Property Status" and,
other than to the extent provided by the Seller, the information set forth
herein under "The Seller-REO Property Liquidation Experience" has been provided
by Lomas Mortgage USA, Inc, in its capacity as servicer of certain mortgage
loans originated or acquired by the Seller at or for the dates indicated
thereunder.  No representation is made by the Depositor, the Underwriter, the
Master Servicer, the Seller, the Trustee or any of their respective affiliates
as to the accuracy or completeness of the information provided by Lomas Mortgage
USA, Inc.
                                  ___________

      No person is authorized in connection with this offering to give any
information or to make any representation about the Depositor, the Seller, the
Master Servicer, the Trustee, the Offered Certificates or any other matter
referred to herein, other than those contained in this Prospectus Supplement or
the Prospectus. If any other information or representation is given or made,
such information or representation may not be relied upon as having been
authorized by the Depositor, the Seller, the Master Servicer or the Trustee.
This Prospectus Supplement and the Prospectus do not constitute an offer to sell
or a solicitation of an offer to buy securities other than the Offered
Certificates, or an offer to sell or a solicitation of an offer to buy
securities in any jurisdiction or to any person to whom it is unlawful to make
such offer in such jurisdiction. Neither the delivery of this Prospectus
Supplement or the Prospectus nor any sale hereunder or thereunder shall, under
any circumstances, create any implication that the information contained herein
or therein is correct as of any time subsequent to their respective dates.
                                  ___________

      THE OFFERED 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 MARCH 27, 1995, OF WHICH THIS PROSPECTUS
SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. THE
PROSPECTUS CONTAINS IMPORTANT INFORMATION REGARDING THIS OFFERING THAT IS NOT
CONTAINED HEREIN, AND PROSPECTIVE INVESTORS ARE URGED TO READ THE PROSPECTUS AND
THIS PROSPECTUS SUPPLEMENT IN FULL.
                                  ___________

      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.


                                      S-2


<PAGE>



                              TABLE OF CONTENTS


                            PROSPECTUS SUPPLEMENT

Summary of Prospectus Supplement...........................................S-4
Risk Factors..............................................................S-21
Description of the Mortgage Pool..........................................S-22
Additional Information....................................................S-34
The Seller................................................................S-34
Description of the Certificates...........................................S-40
Certain Yield and Prepayment Considerations...............................S-56
Pooling and Servicing Agreement...........................................S-67
Certain Federal Income Tax Consequences...................................S-73
Method of Distribution....................................................S-74
Use of Proceeds...........................................................S-75
Legal Opinions............................................................S-75
Ratings...................................................................S-76
Legal Investment..........................................................S-76
ERISA Considerations......................................................S-77



                                 PROSPECTUS


Prospectus Supplement........................................................2
Additional Information.......................................................2
Reports to Certificateholders................................................2
Incorporation of Certain Documents by Reference .............................2
Summary of Terms of the Certificates.........................................3
Special Considerations......................................................14
Description of the Certificates.............................................16
Yield, Prepayment and Maturity Considerations...............................21
The Trust Funds.............................................................25
Loan Underwriting Procedures and Standards..................................36
Servicing of Loans..........................................................43
Credit Support..............................................................53
Description of Mortgage and Other Insurance.................................57
The Pooling and Servicing Agreements........................................63
Certain Legal Aspects of Loans..............................................73
Certain Federal Income Tax Consequences.....................................85
State and Other Tax Consequences...........................................111
ERISA Considerations.......................................................111
Legal Investment...........................................................114
Legal Matters..............................................................115
The Depositor..............................................................115
Use of Proceeds............................................................115
Plan of Distribution.......................................................115
Glossary...................................................................117


                                      S-3


<PAGE>



                     SUMMARY OF PROSPECTUS SUPPLEMENT

     THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
DETAILED INFORMATION APPEARING ELSEWHERE HEREIN AND IN THE PROSPECTUS.
CAPITALIZED TERMS USED HEREIN AND NOT OTHERWISE DEFINED HEREIN HAVE THE
MEANINGS ASSIGNED IN THE PROSPECTUS.


TITLE OF SECURITIES........... Mortgage Pass-Through Certificates, Series
                                  1995-Q8.

DEPOSITOR....................... DLJ Mortgage Acceptance Corp. (the
                                  "Depositor"). See "The Depositor" in the
                                  Prospectus.

MASTER SERVICER................. Temple-Inland Mortgage Corporation ("TIMC" or
                                  the "Master Servicer"). See "Pooling and
                                  Servicing Agreement -The Master Servicer"
                                  herein.

TRUSTEE......................... Bankers Trust Company (the "Trustee"). See
                                  "Pooling and Servicing Agreement-The Trustee"
                                  herein.

SELLER.......................... Quality Mortgage USA, Inc. (the "Seller"). See
                                  "The Seller" herein.

CUT-OFF DATE.................... November 1, 1995.

DELIVERY DATE................... On or about November 21, 1995.

DENOMINATIONS................... The Variable Strip Certificates (as defined
                                  herein) will be issued, maintained and
                                  transferred on the book-entry records of the
                                  Depository Trust Company ("DTC") and its
                                  Participants in minimum initial Notional
                                  Amounts (as defined herein) of $1.00 and
                                  integral multiples of $1.00 in excess thereof.
                                  The Class A Certificates (as defined herein)
                                  will be issued, maintained and transferred on
                                  the book-entry records of DTC and its
                                  Participants in minimum denominations of $1.00
                                  and integral multiples of $1.00 in excess
                                  thereof.  The Class M Certificates will be
                                  issued in minimum denominations of $25,000 and
                                  integral multiples of $1,000 in excess
                                  thereof, and the Class B-1 Certificates will
                                  be issued in minimum denominations of $250,000
                                  and integral multiples of $1,000 in excess
                                  thereof; provided, however, that one
                                  Certificate of each such Class may be issued
                                  evidencing the sum of an authorized
                                  denomination thereof and the remainder of the
                                  aggregate initial Certificate Principal
                                  Balance of such Class.

REGISTRATION.................... The Variable Strip Certificates and the Class A
                                  Certificates (collectively, the "DTC
                                  Registered Certificates") will be represented
                                  by one or more Certificates registered in the
                                  name of Cede & Co., as nominee of DTC. No
                                  person acquiring a beneficial interest in a
                                  Class of DTC Registered Certificate (each, a
                                  "Beneficial Owner") will be entitled to
                                  receive a Certificate of such Class in
                                  certificated form,


                                      S-4


<PAGE>



                                  except under the limited circumstances
                                  described herein. For each Certificate held by
                                  DTC, DTC will effect payments to and transfers
                                  of the related DTC Registered Certificates
                                  among the respective Beneficial Owners by
                                  means of its electronic recordkeeping
                                  services, acting through organizations that
                                  participate in DTC. This arrangement may
                                  result in certain delays in receipt of
                                  distributions by Beneficial Owners and may
                                  restrict a Beneficial Owner's ability to
                                  pledge the Certificates beneficially owned by
                                  it. All references in this Prospectus
                                  Supplement to the DTC Registered Certificates
                                  reflect the rights of Beneficial Owners of
                                  such Certificates only as such rights may be
                                  exercised through DTC and its participating
                                  organizations so long as such Certificates are
                                  held by DTC. The Class M Certificates and the
                                  Class B-1 Certificates will be offered in
                                  registered and certificated form. See
                                  "Description of the Certificates-Book-Entry
                                  Registration" in the Prospectus.

THE MORTGAGE POOL............... Based solely upon information provided by the
                                  Seller, the Mortgage Loans will have the
                                  characteristics described herein. The Trust
                                  Fund (as defined herein) will consist
                                  primarily of a pool (the "Mortgage Pool") of
                                  conventional, fixed- and adjustable-rate,
                                  fully-amortizing mortgage loans (the "Mortgage
                                  Loans") with an aggregate principal balance as
                                  of the Cut-off Date of $85,139,184.39. The
                                  Mortgage Loans are secured by first liens on
                                  fee simple and leasehold interests in one- to
                                  four-family residential real properties (each,
                                  a "Mortgaged Property") and have original
                                  terms to maturity from the due dates of their
                                  first scheduled monthly payment of interest
                                  and principal (each such payment, a "Monthly
                                  Payment") of not more than 30 years.  All of
                                  the Mortgage Loans have Monthly Payments due
                                  on the first day of each month.

                                 The interest rates (each, a "Mortgage Rate")
                                  will be fixed for approximately 62.77% of the
                                  Mortgage Loans (the "Fixed Rate Loans"), by
                                  aggregate principal balance as of the Cut-off
                                  Date.

                                 The Mortgage Rates on approximately 7.99% of
                                  the Mortgage Loans (the "Step Loans"), by
                                  aggregate principal balance as of the Cut-off
                                  Date, will be reset twice, approximately one
                                  year and approximately two years after their
                                  respective dates of origination, on the
                                  adjustment dates applicable thereto (each such
                                  date, an "Adjustment Date") to equal, as to
                                  each Step Loan and the first Adjustment Date
                                  thereof, the sum of the initial Mortgage Rate
                                  thereof and a fixed percentage amount (the
                                  "First Step Margin") and, as to each Step Loan
                                  and the second Adjustment Date thereof, the
                                  sum of the initial Mortgage


                                      S-5


<PAGE>



                                  Rate thereof and a greater fixed percentage
                                  amount (the "Second Step Margin").

                                 The Mortgage Rates on approximately 29.24% of
                                  the Mortgage Loans (the "Adjustable Rate
                                  Loans"), by aggregate principal balance as of
                                  the Cut-off Date, will be subject to
                                  adjustment commencing approximately seven
                                  years after their respective dates of
                                  origination, and semi-annually thereafter, on
                                  the Adjustment Dates applicable thereto to
                                  equal, as to each Adjustable Rate Loan and any
                                  related Adjustment Date, the sum, rounded to
                                  the nearest 0.125%, of the Index (as defined
                                  below) and a fixed percentage amount (the
                                  "Gross Margin"), subject to certain periodic
                                  rate caps and to maximum and minimum Mortgage
                                  Rates (as described herein) that, in the case
                                  of such periodic rate caps, will not be
                                  applicable on the first Adjustment Date of
                                  such Adjustable Rate Loan.  With respect to
                                  each Adjustable Rate Loan and any related
                                  Adjustment Date, the Index applicable to the
                                  determination of the related Mortgage Rate
                                  will be the average of the interbank offered
                                  rates for six-month United States dollar
                                  deposits in the London interbank market based
                                  on quotations of major banks ("LIBOR"), as
                                  published in the Western Edition of THE WALL
                                  STREET JOURNAL and most recently available as
                                  of the date 45 days prior to such Adjustment
                                  Date.

                                 All of the Mortgage Loans will be either Fixed
                                  Rate Loans, Step Loans or Adjustable Rate
                                  Loans, and none of the Mortgage Loans will
                                  have provisions for balloon payments, negative
                                  amortization or deferred interest.  See
                                  "Description of the Mortgage Pool" herein for
                                  a further description of certain
                                  characteristics of the Mortgage Loans.

                                 Approximately 3.25% of the Mortgage Loans (by
                                  aggregate principal balance as of the Cut-off
                                  Date) were thirty days or more but less than
                                  sixty days delinquent in their Monthly
                                  Payments (such Mortgage Loans, "Thirty-Day
                                  Delinquent Mortgage Loans") as of the Cut-off
                                  Date.  Approximately 0.23% of the Mortgage
                                  Loans (by aggregate principal balance as of
                                  the Cut-off Date) were sixty days or more but
                                  less than ninety days delinquent in their
                                  Monthly Payments (such Mortgage Loans,
                                  "Sixty-Day Delinquent Mortgage Loans") as of
                                  the Cut-off Date. Approximately 1.82% of the
                                  Mortgage Loans (by aggregate principal balance
                                  as of the Cut-off Date) were Thirty-Day
                                  Delinquent Mortgage Loans as of November 15,
                                  1995, and none of the Mortgage Loans were
                                  Sixty-Day Delinquent Mortgage Loans as of such
                                  date.  Prospective investors in the Offered
                                  Certificates should be aware, however, that
                                  only approximately 77.91% of the Mortgage
                                  Loans (by aggregate principal balance as


                                      S-6


<PAGE>



                                  of the Cut-off Date) had a first Monthly
                                  Payment due on or before October 1, 1995 and
                                  that only approximately 50.82% of the Mortgage
                                  Loans (by aggregate principal balance as of
                                  the Cut-off Date) had a first Monthly Payment
                                  due on or before September 1, 1995, and
                                  therefore, the remaining Mortgage Loans could
                                  not have been Thirty-Day Delinquent Mortgage
                                  Loans or Sixty-Day Delinquent Mortgage Loans
                                  as of the Cut-off Date or November 15, 1995.
                                  In addition to the foregoing, approximately
                                  1.20% of the Mortgage Loans (by aggregate
                                  principal balance as of the Cut-off Date) will
                                  have been thirty days or more delinquent in
                                  their Monthly Payments more than once during
                                  the twelve months preceding the Delivery Date.
                                  None of the other Mortgage Loans will have
                                  been thirty days or more delinquent in its
                                  Monthly Payments more than once during such
                                  period. Also, none of the Mortgage Loans will
                                  be sixty days or more delinquent in its
                                  Monthly Payments as of the Delivery Date.

                                 All of the Mortgage Loans were originated or
                                  acquired under the Seller's regular lending
                                  program, as described herein. Mortgage loans
                                  originated or acquired under the regular
                                  lending program are likely to experience rates
                                  of delinquency, foreclosure, bankruptcy and
                                  loss that are higher, and that may be
                                  substantially higher, than those of mortgage
                                  loans originated in a more traditional manner.
                                  See "Risk Factors-Underwriting Standards and
                                  Potential Delinquencies" and "Description of
                                  the Mortgage Pool -Underwriting Standards"
                                  herein.  In addition, see "The Seller-Loan
                                  Delinquency, Forbearance, Foreclosure,
                                  Bankruptcy and REO Property Status" and "-REO
                                  Property Liquidation Experience" herein for
                                  important information regarding the
                                  delinquency, forbearance, foreclosure,
                                  bankruptcy and REO property status and loss
                                  experience of certain mortgage loans
                                  previously originated or acquired by the
                                  Seller under substantially the same
                                  underwriting criteria pursuant to which the
                                  Mortgage Loans were originated or acquired.

THE OFFERED CERTIFICATES........ The Offered Certificates will be issued
                                  pursuant to a Pooling and Servicing Agreement,
                                  to be dated as of November 1, 1995, among the
                                  Depositor, the Master Servicer and the Trustee
                                  (the "Pooling and Servicing Agreement"). The
                                  Senior Certificates in the aggregate, the
                                  Class M Certificates and the Class B-1
                                  Certificates will evidence initial undivided
                                  beneficial ownership interests of
                                  approximately 85.00%, 6.50% and 6.00%,
                                  respectively, in a trust fund (the "Trust
                                  Fund") consisting primarily of the Mortgage
                                  Pool. The Offered Certificates (other than the
                                  Variable Strip Certificates) will have the
                                  following


                                      S-7


<PAGE>



                                  approximate Certificate Principal Balances as
                                  of the Cut-off Date:

                                       Class A-1   Certificates  $30,000,000
                                       Class A-2   Certificates  $26,500,000
                                       Class A-3   Certificates  $15,816,992
                                       Class M     Certificates  $ 5,534,047
                                       Class B-1   Certificates  $ 5,108,351

                                 The Variable Strip Certificates will have no
                                  Certificate Principal Balance and will accrue
                                  interest on the Notional Amount (as defined
                                  herein).

                                 The Pass-Through Rate on each Class of Offered
                                  Certificates (other than the Variable Strip
                                  Certificates) for each Distribution Date will
                                  be equal to 7.250% per annum.  The
                                  Pass-Through Rate on the Variable Strip
                                  Certificates for each Distribution Date will
                                  be equal to the weighted average, as
                                  determined as of the Due Date in the month
                                  preceding the month in which such Distribution
                                  Date occurs, of the Pool Strip Rates (as
                                  defined below) on the Mortgage Loans, which
                                  will be approximately 3.619% per annum with
                                  respect to the first Distribution Date.  With
                                  respect to each Discount Mortgage Loan (as
                                  defined herein) and any Distribution Date, the
                                  Pool Strip Rate will equal the then-applicable
                                  Net Mortgage Rate thereon minus the Net
                                  Mortgage Rate thereon as of the Cut-off Date,
                                  and with respect to each Non-Discount Mortgage
                                  Loan (as defined herein) and any Distribution
                                  Date, the Pool Strip Rate will equal the
                                  then-applicable Net Mortgage Rate thereon
                                  minus 7.250%. The Pool Strip Rates on the
                                  Mortgage Loans ranged from 0.000% to 9.000%
                                  per annum as of the Cut-off Date. The "Net
                                  Mortgage Rate" on each Mortgage Loan will
                                  equal the Mortgage Rate thereon minus 0.500%
                                  per annum, the annual rate at which the
                                  related servicing fee accrues (the "Servicing
                                  Fee Rate").

INTEREST DISTRIBUTIONS.......... Holders of each Class of Senior Certificates
                                  offered hereby will be entitled to receive
                                  interest distributions in an amount equal to
                                  the Accrued Certificate Interest (as defined
                                  herein) for such Class on each Distribution
                                  Date (as to all Classes of such Senior
                                  Certificates in the aggregate, the "Priority
                                  Interest Distribution Amount"), to the extent
                                  of the Available Distribution Amount (as
                                  defined herein) for such Distribution Date.

                                 Holders of the Class M Certificates will be
                                  entitled to receive interest distributions in
                                  an amount equal to the Accrued Certificate
                                  Interest for such Class on each Distribution
                                  Date, to the extent of the portion of the
                                  Available Distribution Amount for such
                                  Distribution Date remaining after
                                  distributions of interest and principal to the


                                      S-8


<PAGE>



                                  holders of the Senior Certificates and, if the
                                  Certificate Principal Balances of the
                                  Subordinate Certificates (as defined herein)
                                  have been reduced to zero, reimbursement for
                                  certain Advances to the Master Servicer, as
                                  described herein.

                                 Holders of the Class B-1 Certificates will be
                                  entitled to receive interest distributions in
                                  an amount equal to the Accrued Certificate
                                  Interest for such Class on each Distribution
                                  Date, to the extent of the portion of the
                                  Available Distribution Amount for such
                                  Distribution Date remaining after
                                  distributions of interest and principal to the
                                  holders of the Senior Certificates and the
                                  Class M Certificates and, if the Certificate
                                  Principal Balances of the Class B-2
                                  Certificates and the Class B-3 Certificates
                                  have been reduced to zero, reimbursement for
                                  certain Advances to the Master Servicer, as
                                  described herein.

                                 With respect to any Distribution Date, Accrued
                                  Certificate Interest will be equal to (a) in
                                  the case of each Class of Offered Certificates
                                  (other than the Variable Strip Certificates),
                                  one month's interest accrued on the
                                  Certificate Principal Balance of the
                                  Certificates of such Class at the related
                                  Pass-Through Rate and (b) in the case of the
                                  Variable Strip Certificates, one month's
                                  interest accrued on the Notional Amount at the
                                  related Pass-Through Rate, in each case less
                                  any interest shortfalls not covered with
                                  respect to such Class by Subordination (as
                                  defined herein and allocated as described
                                  herein), including any Prepayment Interest
                                  Shortfall (as defined herein) for such
                                  Distribution Date to the extent not covered by
                                  payments by the Master Servicer as described
                                  herein and the interest portions of any
                                  Realized Losses (as defined herein) allocated
                                  thereto. See "Description of the
                                  Certificates-Interest Distributions" herein.

                                 The notional amount (the "Notional Amount"), as
                                  of any date of determination, will equal the
                                  aggregate Certificate Principal Balance of the
                                  Certificates of all Classes as of such date
                                  (except that the initial Notional Amount will
                                  be rounded down to the nearest dollar
                                  increment).  The Notional Amount will be equal
                                  to $85,139,184 as of the Cut-off Date.
                                  References herein to the Notional Amount in
                                  respect of the Variable Strip Certificates are
                                  used solely for certain calculations and do
                                  not represent the right of the holders of the
                                  Variable Strip Certificates to receive
                                  distributions of such amount.

                                 See "Description of the Certificates-Interest
                                  Distributions" herein.


                                      S-9


<PAGE>



PRINCIPAL DISTRIBUTIONS......... Holders of the Class A Certificates will be
                                  entitled to receive on each Distribution Date,
                                  in the manner and priorities set forth herein,
                                  to the extent of the portion of the Available
                                  Distribution Amount remaining after the
                                  Priority Interest Distribution Amount and the
                                  Principal Only Distribution Amount (as defined
                                  below) are distributed, a distribution
                                  allocable to principal (the "Senior Principal
                                  Distribution Amount") that will, as more fully
                                  described herein, include (i) the Senior
                                  Percentage (as defined below) of scheduled
                                  principal payments due on the Mortgage Loans
                                  and of certain unscheduled collections of
                                  principal on the Mortgage Loans as described
                                  herein (other than the applicable Discount
                                  Fractions described below of such payments and
                                  collections in respect of the Discount
                                  Mortgage Loans), (ii) the then-applicable
                                  Senior Prepayment Percentage (as defined
                                  herein) of all principal prepayments made by
                                  the mortgagors during the related Prepayment
                                  Period (other than the applicable Discount
                                  Fractions of such principal prepayments in
                                  respect of the Discount Mortgage Loans) and
                                  (iii) in connection with a Mortgage Loan for
                                  which a Cash Liquidation or an REO Disposition
                                  (each as defined herein) occurred during the
                                  related Prepayment Period and did not result
                                  in any Excess Special Hazard Losses, Excess
                                  Fraud Losses, Excess Bankruptcy Losses or
                                  Extraordinary Losses (each as defined herein),
                                  an amount equal to the lesser of (a) the
                                  then-applicable Senior Percentage of the
                                  Stated Principal Balance (as defined herein)
                                  of such Mortgage Loan and (b) the Senior
                                  Prepayment Percentage for such Distribution
                                  Date multiplied by the related collections, to
                                  the extent applied as recoveries of principal
                                  of such Mortgage Loan (other than, in each
                                  case, the portion of such collections payable
                                  to the holders of the Principal Only
                                  Certificates in respect of a Discount Mortgage
                                  Loan).

                                 Prior to the occurrence of the first
                                  Distribution Date on which the Senior
                                  Percentage is equal to 100% (the "Credit
                                  Support Depletion Date"), holders of the
                                  Principal Only Certificates will be entitled
                                  to receive on each Distribution Date, in the
                                  manner and priority set forth herein, to the
                                  extent of the portion of the Available
                                  Distribution Amount remaining after the
                                  Priority Interest Distribution Amount is
                                  distributed, a distribution allocable to
                                  principal (the "Principal Only Distribution
                                  Amount") that will, as more fully described
                                  herein, include (i) the applicable Discount
                                  Fractions of scheduled principal payments due
                                  on the Discount Mortgage Loans and of certain
                                  unscheduled collections of principal on the
                                  Discount Mortgage Loans as described herein,
                                  (ii) the applicable Discount Fractions of all
                                  principal prepayments made by the mortgagors
                                  in respect of the Discount Mortgage Loans
                                  during the related Prepayment Period, (iii) in
                                  connection with a Discount


                                      S-10


<PAGE>



                                  Mortgage Loan for which a Cash Liquidation or
                                  an REO Disposition occurred during the related
                                  Prepayment Period and did not result in any
                                  Excess Special Hazard Losses, Excess Fraud
                                  Losses, Excess Bankruptcy Losses or
                                  Extraordinary Losses, an amount equal to the
                                  lesser of (a) the applicable Discount Fraction
                                  of the Stated Principal Balance of such
                                  Discount Mortgage Loan, net of the principal
                                  portion of any related Realized Loss allocable
                                  to the Principal Only Certificates, and (b)
                                  the related collections, to the extent applied
                                  as recoveries of principal of such Discount
                                  Mortgage Loan and (iv) the lesser of the
                                  related Eligible Shortfall Funding Amount (as
                                  defined herein) and the aggregate of any
                                  Principal Only Collection Shortfalls (as
                                  defined herein) not previously distributed to
                                  the holders of the Principal Only
                                  Certificates.  On and after the occurrence of
                                  the Credit Support Depletion Date, holders of
                                  the Principal Only Certificates will be
                                  entitled to receive the applicable Discount
                                  Fractions of the scheduled principal payments
                                  and the unscheduled collections of principal
                                  received or advanced in respect of the
                                  Discount Mortgage Loans.

                                 A "Discount Mortgage Loan" will be any Step
                                  Loan with a Net Mortgage Rate of less than
                                  7.250% per annum as of the Cut-off Date.  With
                                  respect to each Discount Mortgage Loan, the
                                  "Discount Fraction" will equal a fraction,
                                  expressed as a percentage, the numerator of
                                  which will be 7.250% minus the Net Mortgage
                                  Rate thereon as of the Cut-off Date and the
                                  denominator of which will be 7.250%.  The
                                  Mortgage Loans other than the Discount
                                  Mortgage Loans are referred to herein as the
                                  "Non-Discount Mortgage Loans."

                                 Holders of the Class M Certificates will be
                                  entitled to receive on each Distribution Date,
                                  to the extent of the portion of the Available
                                  Distribution Amount remaining after the
                                  Priority Interest Distribution Amount, the
                                  Principal Only Distribution Amount and the
                                  Senior Principal Distribution Amount are
                                  distributed, after, if the Certificate
                                  Principal Balances of the Subordinate
                                  Certificates have been reduced to zero,
                                  reimbursement is made to the Master Servicer
                                  for certain Advances as described herein, and
                                  after distributions of interest on such Class,
                                  a distribution allocable to principal (subject
                                  to reduction as described herein) that will,
                                  as more fully described herein, include (i)
                                  the Class M Percentage (as defined below) of
                                  scheduled principal payments due on the
                                  Mortgage Loans and of certain unscheduled
                                  collections of principal on the Mortgage Loans
                                  as described herein (other than the applicable
                                  Discount Fractions of such payments and
                                  collections in respect of the Discount
                                  Mortgage Loans), (ii) the portion of all
                                  principal prepayments that were made by the
                                  mortgagors during the related Prepayment
                                  Period


                                      S-11


<PAGE>



                                  (other than the applicable Discount Fractions
                                  of such principal prepayments in respect of
                                  the Discount Mortgage Loans) and that are
                                  allocable to the Class M Certificates, as
                                  described herein, and (iii) such Class' PRO
                                  RATA share, based on the Certificate
                                  Principal Balances of the Class M Certificates
                                  and the Subordinate Certificates, of all
                                  amounts received in connection with a Cash
                                  Liquidation or an REO Disposition that
                                  occurred during the related Prepayment Period
                                  and that did not result in any Excess Special
                                  Hazard Losses, Excess Fraud Losses, Excess
                                  Bankruptcy Losses or Extraordinary Losses, to
                                  the extent applied as recoveries of principal
                                  of the related Mortgage Loan and to the extent
                                  not otherwise payable to the holders of the
                                  Senior Certificates.

                                 Holders of the Class B-1 Certificates will be
                                  entitled to receive on each Distribution Date,
                                  to the extent of the portion of the Available
                                  Distribution Amount remaining after the
                                  Priority Interest Distribution Amount, the
                                  Principal Only Distribution Amount and the
                                  Senior Principal Distribution Amount are
                                  distributed, after distributions of interest
                                  and principal to the holders of the Class M
                                  Certificates are made, after, if the
                                  Certificate Principal Balances of the Class
                                  B-2 Certificates and the Class B-3
                                  Certificates have been reduced to zero,
                                  reimbursement is made to the Master Servicer
                                  for certain Advances as described herein, and
                                  after distributions of interest on such Class,
                                  a distribution allocable to principal (subject
                                  to reduction as described herein) that will,
                                  as more fully described herein, include (i)
                                  the Class B-1 Percentage (as defined below) of
                                  scheduled principal payments due on the
                                  Mortgage Loans and of certain unscheduled
                                  collections of principal on the Mortgage Loans
                                  as described herein (other than the applicable
                                  Discount Fractions of such payments and
                                  collections in respect of the Discount
                                  Mortgage Loans), (ii) the portion of all
                                  principal prepayments that were made by the
                                  mortgagors during the related Prepayment
                                  Period (other than the applicable Discount
                                  Fractions of such principal prepayments in
                                  respect of the Discount Mortgage Loans) and
                                  that are allocable to the Class B-1
                                  Certificates, as described herein, and (iii)
                                  such Class' PRO RATA share, based on the
                                  Certificate Principal Balances of the Class M
                                  Certificates and the Subordinate Certificates,
                                  of all amounts received in connection with a
                                  Cash Liquidation or an REO Disposition that
                                  occurred during the related Prepayment Period
                                  and that did not result in any Excess Special
                                  Hazard Losses, Excess Fraud Losses, Excess
                                  Bankruptcy Losses or Extraordinary Losses, to
                                  the extent applied as recoveries of principal
                                  of the related Mortgage Loan and to the extent
                                  not otherwise payable to the holders of the
                                  Senior Certificates. In addition, the holders
                                  of the Class B-1 Certificates will be


                                      S-12


<PAGE>



                                  entitled to receive on each Distribution Date
                                  a further distribution of principal equal to
                                  the portion of the Available Distribution
                                  Amount remaining after the distributions
                                  described above, after reimbursement to the
                                  Master Servicer for certain Advances as
                                  described herein and after required
                                  distributions of interest and principal on the
                                  Class B-2 Certificates have been made as
                                  described herein.

                                 Holders of the Variable Strip Certificates will
                                  not be entitled to receive distributions of
                                  principal.

                                 The Senior Percentage, the Class M Percentage
                                  and the Class B-1 Percentage will be equal to
                                  approximately 84.99%, 6.50% and 6.00%,
                                  respectively, as of the Cut-off Date and, as
                                  of the time of any subsequent determination,
                                  will be the percentages equal to the aggregate
                                  Certificate Principal Balances of the Class A
                                  Certificates, the Class M Certificates and the
                                  Class B-1 Certificates, respectively, divided
                                  in each case by the aggregate Stated Principal
                                  Balance of all of the Mortgage Loans (less the
                                  applicable Discount Fractions of the Stated
                                  Principal Balances of the Discount Mortgage
                                  Loans) as of such time of determination. The
                                  Senior Percentage, the Class M Percentage and
                                  the Class B-1 Percentage will, as more fully
                                  described herein, be recalculated after each
                                  Distribution Date to reflect the entitlement
                                  of the holders of the Class A Certificates,
                                  the Class M Certificates and the Class B-1
                                  Certificates, respectively, to subsequent
                                  distributions allocable to principal of the
                                  Mortgage Loans. For each Distribution Date
                                  occurring prior to the Distribution Date in
                                  December 2000, the Senior Prepayment
                                  Percentage will be equal to 100% and no
                                  principal prepayments will be distributed to
                                  the Class M Certificates or the Class B-1
                                  Certificates.  Thereafter, during certain
                                  periods, subject to the extent of available
                                  Subordination and certain loss and delinquency
                                  criteria described herein, the Senior
                                  Prepayment Percentage may be 100% or otherwise
                                  disproportionately large (relative to the
                                  Senior Percentage), and the percentage of
                                  principal prepayments distributable in respect
                                  of the Class M Certificates and the Class B-1
                                  Certificates may be disproportionately small
                                  or large (relative to the related Class M
                                  Percentage and Class B-1 Percentage,
                                  respectively).

                                 See "Description of the Certificates-Principal
                                  Distributions on the Senior Certificates" and
                                  "-Principal Distributions on the Class M
                                  Certificates and the Class B-1 Certificates"
                                  herein.

ADVANCES........................ The Master Servicer is required to make
                                  advances ("Advances") in respect of delinquent
                                  payments of principal


                                      S-13


<PAGE>



                                  and interest (net of the related Servicing
                                  Fees) on the Mortgage Loans, subject to the
                                  limitations described herein. The Trustee will
                                  be obligated to make any such Advance if the
                                  Master Servicer fails in its obligation to do
                                  so, to the extent provided in the Pooling and
                                  Servicing Agreement.  See "Description of the
                                  Certificates-Advances" herein.

ALLOCATION OF LOSSES;
         SUBORDINATION.......... Neither the Offered Certificates nor the
                                  Mortgage Loans are insured or guaranteed by
                                  any governmental agency or instrumentality or
                                  by the Depositor, the Master Servicer, the
                                  Seller, the Trustee or any of their respective
                                  affiliates. Subject to the limitations
                                  described below, Realized Losses on the
                                  Mortgage Loans will be allocated first to the
                                  Class B-3 Certificates, then to the Class B-2
                                  Certificates, then to the Class B-1
                                  Certificates and then to the Class M
                                  Certificates, in each case until the
                                  Certificate Principal Balance thereof is
                                  reduced to zero, and thereafter, with respect
                                  to Realized Losses on the Discount Mortgage
                                  Loans, to the Principal Only Certificates in
                                  an amount equal to the related Discount
                                  Fractions of the principal portions of such
                                  Realized Losses, and the remainder of such
                                  Realized Losses and the entire amount of
                                  Realized Losses on the Non-Discount Mortgage
                                  Loans to the Variable Strip Certificates and
                                  the Class A Certificates on a PRO RATA basis
                                  as described herein.  The Subordination
                                  provided to the Senior Certificates by the
                                  Class M Certificates and the Subordinate
                                  Certificates, the Subordination provided to
                                  the Class M Certificates by the Subordinate
                                  Certificates, and the Subordination provided
                                  to the Class B-1 Certificates by the Class B-2
                                  Certificates and the Class B-3 Certificates,
                                  will cover Realized Losses on the Mortgage
                                  Loans resulting from defaults on the Mortgage
                                  Loans and from Special Hazard Losses, Fraud
                                  Losses and Bankruptcy Losses (each as defined
                                  herein).  However, the aggregate amounts of
                                  Realized Losses which may be allocated through
                                  Subordination to cover Special Hazard Losses,
                                  Fraud Losses and Bankruptcy Losses initially
                                  are limited to $1,090,965.92, $2,554,175.53
                                  and $100,000.00, respectively.

                                 All of the foregoing amounts are subject to
                                  periodic reduction as described herein. In the
                                  event that the Certificate Principal Balances
                                  of the Class M Certificates and the
                                  Subordinate Certificates are reduced to zero,
                                  all additional losses (including, without
                                  limitation, all Special Hazard Losses, Fraud
                                  Losses and Bankruptcy Losses) will be
                                  allocated among the Senior Certificates as
                                  described herein.  In addition, any Excess
                                  Special Hazard Losses, Excess Fraud Losses,
                                  Excess Bankruptcy Losses and Extraordinary
                                  Losses on Non-Discount Mortgage Loans will be
                                  borne by the holders of the Variable Strip
                                  Certificates, the Class A Certificates, the
                                  Class M


                                      S-14


<PAGE>



                                  Certificates and the Subordinate Certificates
                                  on a PRO RATA basis as described herein.
                                  The principal portions of such losses on
                                  Discount Mortgage Loans will be allocated to
                                  the Principal Only Certificates in an amount
                                  equal to the related Discount Fractions of
                                  such losses, and the remainder of such losses
                                  will be borne by the holders of the other
                                  Classes of Certificates on a PRO RATA basis
                                  as described herein. See "Description of the
                                  Certificates -Allocation of Losses;
                                  Subordination" herein.

CERTIFICATES NOT
   OFFERED HEREBY................ The Principal Only Certificates will have an
                                  initial Certificate Principal Balance of
                                  approximately $51,314 and no Pass-Through
                                  Rate, and the holders of the Principal Only
                                  Certificates will not be entitled to receive
                                  distributions of interest. The Class B-2
                                  Certificates and the Class B-3 Certificates
                                  will have initial Certificate Principal
                                  Balances of approximately $1,277,088 and
                                  $851,392, respectively, will have a
                                  Pass-Through Rate equal to 7.250% per annum
                                  and will evidence initial undivided beneficial
                                  ownership interests of approximately 1.50% and
                                  1.00%, respectively, in the Trust Fund. The
                                  Residual Certificates will have no Certificate
                                  Principal Balance or Pass-Through Rate, and
                                  the holders of the Residual Certificates will
                                  not be entitled to receive distributions of
                                  interest or principal. The Principal Only
                                  Certificates, the Class B-2 Certificates, the
                                  Class B-3 Certificates and the Residual
                                  Certificates are not being offered hereby.

OPTIONAL TERMINATION............ At its option, the Master Servicer may purchase
                                  from the Trust Fund all remaining Mortgage
                                  Loans and other assets thereof, and thereby
                                  effect early retirement of the Certificates,
                                  on any Distribution Date when the aggregate
                                  outstanding principal balance of the Mortgage
                                  Loans is less than 5% of the aggregate
                                  outstanding principal balance of such Mortgage
                                  Loans as of the Cut-off Date. See "Pooling and
                                  Servicing Agreement-Termination" herein and
                                  "The Pooling and Servicing
                                  Agreements-Termination" in the Prospectus.

SPECIAL PREPAYMENT
         CONSIDERATIONS......... GENERAL:  The rate of principal payments on
                                  the Offered Certificates will depend on, among
                                  other things, the rate and timing of principal
                                  payments (including prepayments, repurchases,
                                  defaults and liquidations) on the Mortgage
                                  Loans. As is the case with mortgage-backed
                                  securities generally, the Offered Certificates
                                  are subject to substantial inherent cash-flow
                                  uncertainties because the Mortgage Loans may
                                  be prepaid at any time. Generally, when
                                  prevailing interest rates increase, prepayment
                                  rates on mortgage loans tend to decrease in
                                  subsequent periods, resulting in a reduced
                                  return of principal to investors at a time
                                  when reinvestment at such higher prevailing
                                  rates


                                      S-15


<PAGE>



                                  would be desirable. Conversely, when
                                  prevailing interest rates decline, prepayment
                                  rates on mortgage loans tend to increase in
                                  subsequent periods, resulting in an
                                  accelerated return of principal to investors
                                  at a time when reinvestment at comparable
                                  yields may not be possible. In addition,
                                  approximately 71.08% of the Mortgage Loans (by
                                  aggregate principal balance as of the Cut-off
                                  Date) provide for payment of a prepayment
                                  charge. A majority of the Mortgage Loans with
                                  a prepayment charge provision provide for a
                                  prepayment charge for partial prepayments and
                                  full prepayments made within approximately
                                  five years after the dates of origination of
                                  such Mortgage Loans. Such prepayment charges
                                  (which will not be distributable to the
                                  Certificateholders) may reduce the rate of
                                  prepayment on the Mortgage Loans.

                                 SEQUENTIALLY PAYING CLASSES:  All Classes of
                                  Class A Certificates are subject to various
                                  priorities for payment of principal, as
                                  described herein. Distributions of principal
                                  on the Classes of Class A Certificates having
                                  an earlier priority of payment will be
                                  affected by the rates of prepayment of the
                                  Mortgage Loans early in the life of the
                                  Mortgage Pool. The timing of commencement of
                                  principal distributions and the weighted
                                  average lives of the Classes of Class A
                                  Certificates with a later priority of payment
                                  will be affected by the rates of prepayment
                                  experienced both before and after the
                                  commencement of principal distributions on
                                  such Classes.

                                 VARIABLE STRIP CERTIFICATES:  The Notional
                                  Amount, and therefore the amount of interest
                                  distributions on the Variable Strip
                                  Certificates, will be highly sensitive to the
                                  rate and timing of principal payments
                                  (including prepayments, repurchases, defaults
                                  and liquidations) on the Mortgage Loans. See
                                  "-Special Yield Considerations" below and
                                  "Certain Yield and Prepayment Considerations"
                                  herein.

                                 CLASSES WITH SUBORDINATION FEATURES:  As
                                  described herein, during certain periods all
                                  or a disproportionately large percentage of
                                  principal prepayments on the Mortgage Loans
                                  will be allocated among the Senior
                                  Certificates, and therefore, during certain
                                  periods no principal prepayments or, relative
                                  to the related Class M Percentage and Class
                                  B-1 Percentage, a disproportionately small or
                                  large percentage of such prepayments will be
                                  distributed to the Class M Certificates and
                                  the Class B-1 Certificates. To the extent that
                                  no principal prepayments or a
                                  disproportionately small percentage of such
                                  prepayments are distributed to the Class M
                                  Certificates or the Class B-1 Certificates,
                                  the weighted average lives of the Class M
                                  Certificates and the Class B-1 Certificates
                                  will be extended and, as a relative


                                      S-16


<PAGE>



                                  matter, the Subordination afforded to the
                                  Senior Certificates by the Class M
                                  Certificates and the Class B-1 Certificates
                                  (together with the Class B-2 Certificates and
                                  the Class B-3 Certificates) will be increased
                                  (to the extent not otherwise offset by
                                  Realized Losses). However, as described
                                  herein, because holders of the Class B-3
                                  Certificates will not be entitled to receive
                                  any interest or principal distributions until
                                  the Class B-1 Certificates and the Class B-2
                                  Certificates have been retired, holders of the
                                  Class B-1 Certificates will be entitled to
                                  principal distributions that include all
                                  amounts that would otherwise be distributable
                                  to holders of the Class B-3 Certificates,
                                  which will have the effect of shortening the
                                  weighted average life of the Class B-1
                                  Certificates.

                                 See "Description of the Certificates-Principal
                                  Distributions on the Senior Certificates,"
                                  "-Principal Distributions on the Class M
                                  Certificates and the Class B-1 Certificates"
                                  and "Certain Yield and Prepayment
                                  Considerations" herein, and see "Yield,
                                  Prepayment and Maturity Considerations" in the
                                  Prospectus.

SPECIAL YIELD CONSIDERATIONS.... GENERAL:  The yield to maturity on each
                                  Class of Offered Certificates will depend on,
                                  among other things, the rate and timing of
                                  principal payments (including prepayments,
                                  repurchases, defaults and liquidations) on the
                                  Mortgage Loans and the allocation thereof to
                                  reduce the Certificate Principal Balance of
                                  such Class of Certificates (or the Notional
                                  Amount). The yield to maturity on each Class
                                  of Offered Certificates will also depend on
                                  other factors such as the related Pass-Through
                                  Rate (and, in the case of the Variable Strip
                                  Certificates, any adjustments thereto) and the
                                  purchase price for such Certificates. The
                                  yield to investors on any Class of Offered
                                  Certificates will be adversely affected by any
                                  allocation thereto of any Prepayment Interest
                                  Shortfalls on the Mortgage Loans to the extent
                                  not covered by payments by the Master Servicer
                                  as described herein.

                                 In general, if a Class of Offered Certificates
                                  is purchased at a premium and principal
                                  payments on the Mortgage Loans occur at a rate
                                  faster than anticipated at the time of
                                  purchase, the investor's actual yield to
                                  maturity will be lower than that originally
                                  anticipated. Conversely, if a Class of Offered
                                  Certificates is purchased at a discount and
                                  principal payments on the Mortgage Loans occur
                                  at a rate slower than that assumed at the time
                                  of purchase, the investor's actual yield to
                                  maturity will be lower than that originally
                                  anticipated.

                                  VARIABLE STRIP CERTIFICATES:  The yield to
                                  investors on the Variable Strip Certificates
                                  will be extremely sensitive to the


                                      S-17


<PAGE>



                                  rate and timing of principal payments on the
                                  Mortgage Loans (including prepayments,
                                  repurchases, defaults and liquidations), which
                                  may fluctuate significantly over time.  A
                                  rapid rate of principal payments on the
                                  Mortgage Loans could result in the failure of
                                  investors in the Variable Strip Certificates
                                  to recover their initial investment. The yield
                                  on the Variable Strip Certificates will also
                                  be materially and adversely affected if the
                                  Mortgage Loans experience a high rate of
                                  defaults and liquidations. In addition to the
                                  foregoing, the yield on the Variable Strip
                                  Certificates will be materially and adversely
                                  affected to a greater extent than the yields
                                  on the other Classes of Offered Certificates
                                  if the Mortgage Loans with higher Net Mortgage
                                  Rates prepay faster than the Mortgage Loans
                                  with lower Net Mortgage Rates, because holders
                                  of the Variable Strip Certificates generally
                                  will have rights to relatively larger portions
                                  of interest payments on the Mortgage Loans
                                  with higher Net Mortgage Rates than on the
                                  Mortgage Loans with lower Net Mortgage Rates.

                                 CLASSES WITH SUBORDINATION FEATURES:  The
                                  yield to maturity on the Class M Certificates
                                  will be extremely sensitive to certain losses
                                  on the Mortgage Loans (and the timing thereof)
                                  to the extent such losses are not covered by
                                  the Subordinate Certificates, because the
                                  entire amount of such losses (rather than a
                                  PRO RATA portion thereof) will be allocable
                                  to the Class M Certificates, as described
                                  herein. The yield to maturity on the Class B-1
                                  Certificates will be extremely sensitive to
                                  certain losses on the Mortgage Loans (and the
                                  timing thereof) to the extent such losses are
                                  not covered by the Class B-2 Certificates or
                                  the Class B-3 Certificates, because the entire
                                  amount of such losses (rather than a PRO
                                  RATA portion thereof) will be allocable to
                                  the Class B-1 Certificates, as described
                                  herein.

                                 See "Certain Yield and Prepayment
                                  Considerations" herein and "Yield, Prepayment
                                  and Maturity Considerations" in the
                                  Prospectus.

CERTAIN FEDERAL INCOME TAX
   CONSEQUENCES................. A real estate mortgage investment conduit
                                  ("REMIC") election will be made with respect
                                  to the Trust Fund for federal income tax
                                  purposes. Upon the issuance of the Offered
                                  Certificates, Thacher Proffitt & Wood, counsel
                                  to the Depositor, will deliver its opinion
                                  generally to the effect that, assuming
                                  compliance with all provisions of the Pooling
                                  and Servicing Agreement, for federal income
                                  tax purposes, the Trust Fund will qualify as a
                                  REMIC within the meaning of Sections 860A
                                  through 860G of the Internal Revenue Code of
                                  1986 (the "Code").  For federal income tax
                                  purposes, the Senior Certificates, the Class M
                                  Certificates and the Subordinate Certificates
                                  will be the


                                      S-18


<PAGE>



                                  "regular interests" in the REMIC, and will be
                                  treated as debt instruments of the REMIC, and
                                  the Residual Certificates will be the sole
                                  class of "residual interests" in the REMIC.

                                 For federal income tax reporting purposes, the
                                  Class A Certificates will not, and the
                                  Variable Strip Certificates, the Class M
                                  Certificates and the Class B-1 Certificates
                                  will, be treated as having been issued with
                                  original issue discount. The prepayment
                                  assumption that will be used in determining
                                  the rate of accrual of original issue
                                  discount, market discount and premium, if any,
                                  for federal income tax purposes will be a CPR
                                  percentage (as defined herein equal to 18%. No
                                  representation is made that the Mortgage Loans
                                  will prepay at such rate or at any other rate.

                                 If the method for computing original issue
                                  discount described in the Prospectus results
                                  in a negative amount for any period, a holder
                                  of a Variable Strip Certificate or Class B-1
                                  Certificate will be permitted to offset such
                                  amount only against the future income, if any,
                                  from such Certificate. See "Certain Federal
                                  Income Tax Consequences" herein and in the
                                  Prospectus.

                                 For further information regarding the federal
                                  income tax consequences of investing in the
                                  Offered Certificates see "Certain Federal
                                  Income Tax Consequences" herein and in the
                                  Prospectus.

RATINGS......................... It is a condition to the issuance of the
                                  Offered Certificates that the Variable Strip
                                  Certificates and the Class A Certificates be
                                  rated "Aaa" by Moody's Investors Service, Inc.
                                  ("Moody's") and "AAA" by Duff & Phelps Credit
                                  Rating Co. ("DCR"), that the Class M
                                  Certificates be rated not lower than "Aa3" by
                                  Moody's and "AA" by DCR and that the Class B-1
                                  Certificates be rated not lower than "Baa3" by
                                  Moody's and "BBB" by DCR. A security rating is
                                  not a recommendation to buy, sell or hold
                                  securities and may be subject to revision or
                                  withdrawal at any time by the assigning rating
                                  organization. A security rating does not
                                  address the frequency of principal prepayments
                                  or the corresponding effect on yield to
                                  investors. The ratings of the Variable Strip
                                  Certificates do not address the possibility
                                  that the holders of such Certificates may fail
                                  to fully recover their initial investment. See
                                  "Certain Yield and Prepayment Considerations"
                                  and "Ratings" herein and "Yield, Prepayment
                                  and Maturity Considerations" in the
                                  Prospectus.

LEGAL INVESTMENT................ The Variable Strip Certificates, the Class A
                                  Certificates and the Class M Certificates will
                                  constitute "mortgage related securities" for
                                  purposes of the Secondary Mortgage Market


                                      S-19


<PAGE>



                                  Enhancement Act of 1984 ("SMMEA") for so long
                                  as they are rated as described herein and, as
                                  such, will be legal investments for certain
                                  entities to the extent provided in SMMEA.
                                  SMMEA, however, provides for state limitation
                                  on the authority of such entities to invest in
                                  "mortgage related securities," provided that
                                  such restricting legislation was enacted on or
                                  prior to October 3, 1991. The Class B-1
                                  Certificates will not constitute "mortgage
                                  related securities" for purposes of SMMEA.

                                 The Depositor makes no representations as to
                                  the proper characterization of any Class of
                                  Offered Certificates for legal investment or
                                  other purposes, or as to the ability of
                                  particular investors to purchase any Class of
                                  Offered Certificates under applicable legal
                                  investment restrictions. These uncertainties
                                  may adversely affect the liquidity of the
                                  Offered Certificates. Accordingly, all
                                  institutions 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 any
                                  Class of Offered Certificates, and in
                                  particular the Class B-1 Certificates,
                                  constitutes a legal investment or is subject
                                  to investment, capital or other restrictions.
                                  See "Legal Investment" and "ERISA
                                  Considerations" herein and in the Prospectus.


                                      S-20


<PAGE>



                                 RISK FACTORS

     In addition to the matters described elsewhere in this Prospectus
Supplement and the Prospectus, prospective investors should carefully consider
the following factors before deciding to invest in the Offered Certificates.

REPURCHASE OBLIGATIONS OF THE SELLER

     No person other than the Seller is obligated with respect to the
representations and warranties respecting the Mortgage Loans and the remedies
for any breach thereof that are assigned to the Trustee for the benefit of the
Certificateholders, and the Seller has only limited assets available to perform
its repurchase obligations in respect of any breach of such representations and
warranties. Therefore, prospective investors in the Offered Certificates should
consider the possibility that the Seller will not have sufficient assets with
which to satisfy its repurchase obligations in the event that a substantial
amount of Mortgage Loans are required to be repurchased due to breaches of
representations and warranties.

UNDERWRITING STANDARDS AND POTENTIAL DELINQUENCIES

     The Seller's underwriting standards are primarily intended to assess the
value of the mortgaged property and to evaluate the adequacy of such property as
collateral for the mortgage loan. While one of the Seller's primary
considerations in underwriting a mortgage loan is the value of the mortgaged
property, the Seller also considers, among other things, a mortgagor's credit
history, repayment ability and debt service-to-income ratio, as well as the type
and use of the mortgaged property.

      AS A RESULT OF THE SELLER'S UNDERWRITING STANDARDS, THE MORTGAGE LOANS
ARE LIKELY TO EXPERIENCE RATES OF DELINQUENCY, FORECLOSURE, BANKRUPTCY AND LOSS
THAT ARE HIGHER, AND COULD BE SUBSTANTIALLY HIGHER, THAN THOSE EXPERIENCED BY
MORTGAGE LOANS UNDERWRITTEN IN A MORE TRADITIONAL MANNER. SEE "THE SELLER-LOAN
DELINQUENCY, FORBEARANCE, FORECLOSURE, BANKRUPTCY AND REO PROPERTY STATUS" AND
"-REO PROPERTY LIQUIDATION EXPERIENCE" HEREIN FOR IMPORTANT INFORMATION
REGARDING THE DELINQUENCY, FORBEARANCE, FORECLOSURE, BANKRUPTCY AND REO PROPERTY
STATUS AND LOSS EXPERIENCE OF CERTAIN MORTGAGE LOANS PREVIOUSLY ORIGINATED OR
ACQUIRED BY THE SELLER UNDER SUBSTANTIALLY THE SAME UNDERWRITING CRITERIA
PURSUANT TO WHICH THE MORTGAGE LOANS WERE ORIGINATED OR ACQUIRED.

      Furthermore, changes in the values of Mortgaged Properties may have a
greater effect on the delinquency, foreclosure, bankruptcy and loss experience
of the Mortgage Loans than on mortgage loans originated in a more traditional
manner. No assurance can be given that the values of the Mortgaged Properties
have remained or will remain at the levels in effect on the dates of origination
of the related Mortgage Loans. Approximately 37.96% of the Mortgage Loans (by
aggregate principal balance as of the Cut-off Date) are secured by Mortgaged
Properties located in the State of California. Property values of residential
real estate in California have declined in recent years. If the California
residential real estate market should continue to experience a decline in
property values after the dates of origination of the Mortgage Loans, the rates
of delinquency, foreclosure, bankruptcy and loss on the Mortgage Loans may be
expected to increase, and may increase substantially, as compared to such rates
in a stable or improving real estate market. See "Description of the Mortgage
Pool-Underwriting Standards" herein.

INTERIM FUNDING

     As described herein under "Description of the Mortgage Pool-General" and
"The Seller," DLJ Mortgage Capital, Inc. ("DLJMC"), an affiliate of the
Depositor and Donaldson, Lufkin & Jenrette Securities Corporation (the
"Underwriter"), has provided funding to the Seller with respect to various
mortgage loans, including the Mortgage Loans, by means of certain mortgage loan
purchase agreements and by means of a master repurchase agreement. Such
transactions were entered into with the expectation that DLJMC would recover
such funding through the proceeds of the issuance of the Certificates and
through the sale of mortgage loans in other secondary market transactions.


                                      S-21


<PAGE>



SERVICING EXPERIENCE OF THE MASTER SERVICER

      Prospective investors in the Offered Certificates should be aware that the
residential mortgage loan servicing portfolio of the Master Servicer consists
primarily of mortgage loans underwritten in a more traditional manner than the
Mortgage Loans and that the Master Servicer has had limited experience in
servicing mortgage loans originated or acquired in accordance with underwriting
standards similar to the underwriting criteria pursuant to which the Mortgage
Loans were originated or acquired. As a result, the rates of delinquency,
foreclosure and loss on the Mortgage Loans may be higher, and could be
substantially higher, than the rates of delinquency, foreclosure and loss on
mortgage loans in the Master Servicer's residential mortgage loan servicing
portfolio and on mortgage loans previously originated or acquired by the Seller
under substantially the same underwriting criteria pursuant to which the
Mortgage Loans were originated or acquired.

      See, also, "Special Considerations" in the Prospectus.


                       DESCRIPTION OF THE MORTGAGE POOL

     The information set forth in the following paragraphs has been provided by
the Seller. Neither the Depositor, the Underwriter, the Master Servicer, the
Trustee nor any of their respective affiliates have made or will make any
representation as to the accuracy or completeness of such information.

GENERAL

     The Trust Fund (as defined herein) will consist primarily of a pool (the
"Mortgage Pool") of mortgage loans (the "Mortgage Loans") with an aggregate
principal balance as of the Cut-off Date of $85,139,184.39. The Mortgage Loans
will be conventional, fixed- and adjustable-rate, fully-amortizing mortgage
loans secured by first liens on fee simple and leasehold interests in one- to
four-family residential real properties (each, a "Mortgaged Property").  The
Mortgage Loans will have original terms to maturity from the due dates of their
first scheduled monthly payment of interest and principal (each such payment, a
"Monthly Payment") of not more than 30 years and will have Monthly Payments due
on the first day of each month. All of the Mortgage Loans were originated or
acquired by the Seller in accordance with the underwriting criteria under its
regular lending program, as described herein.

      The Mortgage Loans will have been sold to DLJMC by Quality Mortgage USA,
Inc., in its capacity as the Seller, prior to the Delivery Date pursuant to
certain mortgage loan purchase agreements between DLJMC and the Seller (each, a
"Purchase Agreement") and will be acquired by the Depositor from DLJMC on the
Delivery Date pursuant to an Assignment Agreement between the Depositor and
DLJMC (the "Assignment Agreement").  The representations and warranties made by
the Seller in each Purchase Agreement with respect to the related Mortgage Loans
will be restated by the Seller on and as of the Delivery Date pursuant to such
Purchase Agreement.  Further, insofar as it relates to the representations and
warranties of the Seller made in or pursuant to any Purchase Agreement and the
remedies provided therein or pursuant thereto for any breaches of such
representations and warranties, such Purchase Agreement will be assigned by
DLJMC to the Depositor pursuant to the Assignment Agreement and, as described
herein under "Pooling and Servicing Agreement-Assignment of Mortgage Loans," by
the Depositor to the Trustee for the benefit of the holders of the Certificates
pursuant to the Pooling and Servicing Agreement (as defined herein).

      The interest rates (each, a "Mortgage Rate") will be fixed for
approximately 62.77% of the Mortgage Loans (the "Fixed Rate Loans"), by
aggregate principal balance as of the Cut-off Date .  The Mortgage Rates on
approximately 7.99% of the Mortgage Loans (the "Step Loans"), by aggregate
principal balance as of the Cut-off Date, will be reset twice, approximately one
year and approximately two years after their respective dates of origination, on
the first day of the months specified in the related Mortgage Notes (each such
date, an "Adjustment Date") to equal, as to each Step Loan and the first
Adjustment Date thereof, the sum of the initial Mortgage Rate thereof and the
fixed percentage amount (the "First Step Margin") specified in the related
Mortgage Note and, as to each Step Loan and the second Adjustment Date thereof,
the sum of the initial Mortgage Rate thereof and the


                                      S-22


<PAGE>



greater fixed percentage amount (the "Second Step Margin") specified in such
Mortgage Note.  The Mortgage Rates on approximately 29.24% of the Mortgage Loans
(the "Adjustable Rate Loans"), by aggregate principal balance as of the Cut-off
Date, will be subject to adjustment commencing approximately seven years after
their respective dates of origination, and semi-annually thereafter, on the
Adjustment Dates specified in the related Mortgage Notes to equal, as to each
Adjustable Rate Loan and any related Adjustment Date, the sum, rounded to the
nearest 0.125%, of (i) the average of the interbank offered rates for six-month
United States dollar deposits in the London interbank market based on quotations
of major banks, as published in the Western Edition of THE WALL STREET JOURNAL
(the "Index") and most recently available as of the date 45 days prior to such
Adjustment Date, and (ii) the fixed percentage amount (the "Gross Margin")
specified in the related Mortgage Note (such sum, as rounded and based on the
Index as of the first day of any month, the "Fully Indexed Rate"); provided,
however, that the Mortgage Rate on any Adjustable Rate Loan will not increase or
decrease by more than 1.00% (the "Periodic Rate Cap") on any related Adjustment
Date other than the initial Adjustment Date thereof, will in no event be greater
than the initial Mortgage Rate thereof plus 6.50% (the "Maximum Rate") and will
in no event be less than the amount specified in the related Mortgage Note as
the minimum interest rate thereunder (the "Minimum Rate"). See "-The Index"
herein. Effective with the first Monthly Payment due on a Step Loan or an
Adjustable Rate Loan after any related Adjustment Date, the amount of the
Monthly Payment will be adjusted to an amount that will fully amortize the
principal balance of such Mortgage Loan over its remaining term and pay interest
at the Mortgage Rate as adjusted on such Adjustment Date.

      Certain of the Fixed Rate Loans will have original terms to maturity from
the due dates of their first Monthly Payments of 15 years (the "Fifteen Year
Loans"), and the other Fixed Rate Loans will have original terms to maturity
from the due dates of their first Monthly Payments of 30 years (the "Thirty Year
Loans").  The First Step Margins and the Second Step Margins on all of the Step
Loans will be equal to 1.250% and 3.000%, respectively.  The Gross Margins on
the Adjustable Rate Loans ranged from 4.25% to 7.75% as of the Cut-off Date and
had a weighted average (based on the aggregate principal balance of the
Adjustable Rate Loans as of the Cut-off Date) of approximately 5.74% as of the
Cut-off Date.  The Maximum Rates and the Minimum Rates on the Adjustable Rate
Loans ranged from 15.85% to 22.25% per annum and from 9.35% to 15.75% per annum,
respectively, as of the Cut-off Date and had weighted averages (based on the
aggregate principal balance of the Adjustable Rate Loans as of the Cut-off Date)
of approximately 18.49% and 11.99% per annum, respectively, as of the Cut-off
Date. Approximately 52.15% of the Adjustable Rate Loans (by aggregate principal
balance as of the Cut-off Date) were originated with Mortgage Rates below the
Fully Indexed Rates thereon at their respective dates of origination. Due to the
application of the Periodic Rate Cap and the Maximum Rate, the Mortgage Rate on
any Adjustable Rate Loan, as adjusted on any related Adjustment Date, may be
less than the Fully Indexed Rate thereon for such date.

      Approximately 3.25% of the Mortgage Loans (by aggregate principal balance
as of the Cut-off Date) were thirty days or more but less than sixty days
delinquent in their Monthly Payments (such Mortgage Loans, "Thirty-Day
Delinquent Mortgage Loans") as of the Cut-off Date.  Approximately 0.23% of the
Mortgage Loans (by aggregate principal balance as of the Cut-off Date) were
sixty days or more but less than ninety days delinquent in their Monthly
Payments (such Mortgage Loans, "Sixty-Day Delinquent Mortgage Loans") as of the
Cut-off Date. Approximately 1.82% of the Mortgage Loans (by aggregate principal
balance as of the Cut-off Date) were Thirty-Day Delinquent Mortgage Loans as of
November 15, 1995, and none of the Mortgage Loans were Sixty-Day Delinquent
Mortgage Loans as of such date.  Prospective investors in the Offered
Certificates should be aware, however, that only approximately 77.91% of the
Mortgage Loans (by aggregate principal balance as of the Cut-off Date) had a
first Monthly Payment due on or before October 1, 1995 and that only
approximately 50.82% of the Mortgage Loans (by aggregate principal balance as of
the Cut-off Date) had a first Monthly Payment due on or before September 1,
1995, and therefore, the remaining Mortgage Loans could not have been Thirty-Day
Delinquent Mortgage Loans or Sixty-Day Delinquent Mortgage Loans as of the
Cut-off Date or November 15, 1995. In addition to the foregoing, approximately
1.20% of the Mortgage Loans (by aggregate principal balance as of the Cut-off
Date) will have been thirty days or more delinquent in their Monthly Payments
more than once during the twelve months preceding the Delivery Date.  None of
the other Mortgage Loans will have been thirty days or more delinquent in its
Monthly Payments more than once during such period. Also, none of the Mortgage
Loans will be sixty days or more delinquent in its Monthly Payments as of the
Delivery Date.


                                      S-23


<PAGE>



      Each Mortgage Loan will contain a customary "due-on-sale" clause. Further,
approximately 71.08% of the Mortgage Loans (by aggregate principal balance as of
the Cut-off Date) provide for payment of a prepayment charge. As to each such
Mortgage Loan, the prepayment charge generally is the maximum amount permitted
under applicable state law (or, if no maximum prepayment charge is specified,
the prepayment charge generally is calculated as set forth in the following
sentence). A majority of the Mortgage Loans with a prepayment charge provision
provide for payment of a prepayment charge for partial prepayments and full
prepayments made within approximately five years of the origination of the
related Mortgage Loan, in an amount equal to six months' advance interest on the
amount of the prepayment that, when added to all other amounts prepaid during
the twelve-month period immediately preceding the date of the prepayment,
exceeds twenty percent (20%) of the original principal balance of such Mortgage
Loan. With respect to the remainder of the Mortgage Loans with a prepayment
charge provision, the prepayment charge is calculated in a different manner. The
Seller will retain the right to all prepayment charges and late payment charges
received on the Mortgage Loans and such amounts will not be available for
distribution on the Certificates.

      Pursuant to its terms, each Mortgage Loan is required to be covered by a
standard hazard insurance policy in an amount equal to the lower of the original
principal loan amount or the replacement value of the improvements on the
Mortgaged Property. None of the Mortgage Loans will be covered by a primary
mortgage insurance policy. See "Description of Mortgage and Other
Insurance-Hazard Insurance on the Loans-Standard Hazard Insurance Policies" in
the Prospectus.

      The Mortgage Loans will have the following approximate characteristics as
of the Cut-off Date:


<TABLE>
<CAPTION>
                                   FIFTEEN           THIRTY                         ADJUSTABLE           ALL
                                  YEAR LOANS       YEAR LOANS       STEP LOANS      RATE LOANS     MORTGAGE LOANS
                                 -------------   --------------   ------------   ---------------   --------------
<S>                              <C>             <C>              <C>            <C>               <C>
Number of Mortgage Loans ......            169              696             88               381            1,334

Aggregate Principal Balance ...  $6,302,608.32   $47,141,697.22   $6,802,939.15   $24,891,939.70   $85,139,184.39

Mortgage Rates:

    Weighted Average ..........         12.306%         11.051%         10.360%          11.993%          11.364%

    Range .....................          8.990%-         8.375%-         6.375%-          9.350%-          6.375%-
                                        16.490%         16.750%         14.250%          15.750%          16.750%

Weighted Average
  Remaining Term to
  Maturity (in months).........            178             358             353               342             339

</TABLE>

      The Mortgage Loans will have the following approximate characteristics as
of the Cut-off Date (expressed as a percentage of the aggregate principal
balance of the Mortgage Loans having such characteristics relative to the
aggregate principal balance of the Mortgage Loans specified, provided, that the
sum of the percentages in certain of the following paragraphs may not equal 100%
due to rounding):

            Each Mortgage Loan will have been originated or acquired by the
      Seller on or before October 1, 1995.

            The initial Adjustment Dates for the Step Loans will occur in the
      following months, with the percentages indicated on an approximate basis:
      March 1996, 30.01%; April 1996, 20.58%; May 1996, 12.45%; June 1996,
      11.86%; July 1996, 4.23%; August 1996, 2.95%, September 1996, 14.86; and
      October 1996, 3.05%.  The initial Adjustment Dates for the Adjustable Rate
      Loans will occur in the following months, with the percentages indicated
      on an approximate basis: November 2001, 12.02%; December 2001, 12.03%;
      January 2002, 11.66%; February 2002, 12.99%; March 2002, 6.17%; April
      2002, 4.90%; May 2002, 6.14%; June 2002, 4.98%; July 2002, 3.63%; August
      2002, 10.40%; September 2002, 9.78% and October 2002, 5.29%.


                                      S-24


<PAGE>



            Approximately 9.22% of the Mortgage Loans had original terms to
      maturity from the due dates of their first Monthly Payments of 15 years,
      and approximately 90.57% of the Mortgage Loans had original terms to
      maturity from the due dates of their first Monthly Payments of 30 years.
      None of the Mortgage Loans had a first Monthly Payment due prior to
      December 1, 1994, and the latest maturity date of any of the Mortgage
      Loans is November 1, 2025.

            The Mortgage Loans will each have a principal balance of not less
      than $10,197.67 or more than $545,482.96. The Mortgage Loans will have an
      average principal balance of approximately $63,822.48.

            The weighted average Loan-to-Value Ratio at origination of the
      Mortgage Loans will be approximately 64.16%, no Mortgage Loan will have a
      Loan-to-Value Ratio at origination exceeding 85.00% and no Mortgage Loan
      will have a combined Loan-to-Value Ratio at origination, including any
      then-existing second mortgage subordinate to the lien of the Mortgage, in
      excess of 90.00%.

            At origination, approximately 5.56% of the Mortgage Loans were
      secured by a Mortgaged Property that was subject to a then-existing lien
      subordinate to that of the related Mortgage.

            With respect to approximately 13.95% of the Mortgage Loans, the
      proceeds were used to purchase the related Mortgaged Properties.
      Approximately 15.73% of the Mortgage Loans were rate and term refinancings
      and approximately 70.32% of the Mortgage Loans were equity take-out
      refinancings.

            No more than approximately 0.81% of the Mortgage Loans will be
      secured by Mortgaged Properties located in any one zip code area.

            Approximately 3.51%, 3.52%, 3.41%, 3.83%, 5.09%, 3.78%, 3.06%,
      3.12%, 3.00%, 18.50%, 27.09% and 21.27% of the Mortgage Loans had their
      first Monthly Payments due in December 1994, January 1995, February 1995,
      March 1995, April 1995, May 1995, June 1995, July 1995, August 1995,
      September 1995, October 1995 and November 1995, respectively.
      Approximately 0.82% of the Mortgage Loans will have their first Monthly
      Payments due in December 1995.

            Approximately 82.17%, 2.45%, 4.92% and 10.46% of the Mortgage Loans
      will be secured by detached one-family dwelling units, by units in
      condominiums, by units in planned unit developments and by two- to
      four-family dwelling units, respectively. Approximately 0.03% of the
      Mortgage Loans will be secured by leasehold interests. Approximately
      14.80% and 0.55% of the Mortgage Loans will be secured by investor
      properties and by secondary residences, respectively, and with respect to
      all of the other Mortgage Loans, the mortgagor represented in the
      documents submitted by such mortgagor for the closing of the related
      Mortgage Loan that the Mortgaged Property initially would be
      owner-occupied as the mortgagor's primary residence.

            Approximately 5.25%, 42.71%, 27.96%, 17.20% and 6.87% of the
      Mortgage Loans are expected to be graded in the Seller's A+ Risk, A Risk,
      B Risk, C1 Risk and C2 Risk categories, respectively. Approximately
      48.05%, 1.21% and 50.74% of the Mortgage Loans were underwritten under the
      Seller's Full Documentation Program, Quick Qualifier Program and Quick
      Qualifier Plus Program, respectively.  See "-Underwriting Standards"
      below.


                                      S-25


<PAGE>



      The table below sets forth as of the Cut-off Date the number, aggregate
principal balance and percentage of the Mortgage Loans (by aggregate principal
balance of such Mortgage Loans relative to the aggregate principal balance of
all of the Mortgage Loans) having Loan-to-Value Ratios at origination in each
given range. (The sum of the amounts and the percentages in the table below may
not equal the totals due to rounding.)


                            LOAN-TO-VALUE RATIOS
<TABLE>
<CAPTION>
LOAN-TO-VALUE RATIOS         NUMBER OF           AGGREGATE          PERCENTAGE OF MORTGAGE LOANS BY
  AT ORIGINATION (%)       MORTGAGE LOANS     PRINCIPAL BALANCE       AGGREGATE PRINCIPAL BALANCE
- - - - - - ----------------------     --------------     -----------------     -------------------------------
<S>                        <C>                <C>                   <C>
60.00% or less........           447            $24,599,438.54                    28.89%
60.01%-65.00..........           303             17,746,231.25                    20.84
65.01%-70.00..........           306             19,398,740.68                    22.78
70.01%-75.00..........           211             17,850,792.38                    20.97
75.01%-80.00..........            65              5,434,110.86                     6.38
80.01%-85.00..........             2                109,870.68                     0.13
                               -----            --------------                   ------
  Total...............         1,334            $85,139,184.39                   100.00%
                               -----            --------------                   ------
                               -----            --------------                   ------

</TABLE>





















                                      S-26


<PAGE>



      The table below sets forth as of the Cut-off Date the number, aggregate
principal balance and percentage of the Mortgage Loans (by aggregate principal
balance of such Mortgage Loans relative to the aggregate principal balance of
all of the Mortgage Loans) having the Mortgage Rates in each given range. (The
sum of the amounts and the percentages in the table below may not equal the
totals due to rounding.)


                                       MORTGAGE RATES
<TABLE>
<CAPTION>
                               NUMBER OF           AGGREGATE        PERCENTAGE OF MORTGAGE LOANS BY
  MORTGAGE RATES (%)        MORTGAGE LOANS      PRINCIPAL BALANCE     AGGREGATE PRINCIPAL BALANCE
- - - - - - ------------------------    --------------      -----------------   -------------------------------
<S>                         <C>                 <C>                 <C>
   6.26 -6.50.........             1               $   206,226.99              0.24%
   7.01 -7.25.........             2                   165,642.24              0.19
   7.51 -7.75.........             1                   112,919.44              0.13
   8.01 -8.25.........             7                   490,890.86              0.58
   8.26 -8.50.........             5                   476,112.07              0.56
   8.51 -8.75.........             4                   247,631.92              0.29
   8.76 -9.00.........            26                 2,175,173.33              2.55
   9.01 -9.25.........            27                 2,210,124.83              2.60
   9.26 -9.50.........            41                 4,184,574.39              4.91
   9.51 -9.75.........            86                 7,928,075.44              9.31
   9.76 -10.00........            70                 5,709,053.94              6.71
  10.01 -10.25........            38                 2,811,691.77              3.30
  10.26 -10.50........            49                 3,849,452.17              4.52
  10.51 -10.75........            57                 3,939,882.56              4.63
  10.76 -11.00........            62                 4,505,716.36              5.29
  11.01 -11.25........            45                 3,515,008.08              4.13
  11.26 -11.50........            56                 3,787,524.86              4.45
  11.51 -11.75........            65                 4,145,974.25              4.87
  11.76 -12.00........            73                 4,019,653.96              4.72
  12.01 -12.25........            89                 4,644,862.16              5.46
  12.26 -12.50........            84                 4,941,348.99              5.80
  12.51 -12.75........            54                 2,631,474.42              3.09
  12.76 -13.00........            74                 4,716,831.04              5.54
  13.01 -13.25........            78                 3,614,645.36              4.25
  13.26 -13.50........            46                 2,347,984.40              2.76
  13.51 -13.75........            54                 2,467,525.76              2.90
  13.76 -14.00........            37                 1,804,076.35              2.12
  14.01 -14.25........            30                 1,141,656.12              1.34
  14.26 -14.50........            10                   381,490.08              0.45
  14.51 -14.75........            21                   639,584.12              0.75
  14.76 -15.00........            12                   368,447.29              0.43
  15.01 -15.25........            11                   378,532.11              0.44
  15.26 -15.50........             6                   181,631.67              0.21
  15.51 -15.75........             5                   155,876.85              0.18
  15.76 -16.00........             4                   132,192.14              0.16
  16.01 -16.25........             2                    47,139.10              0.06
  16.26 -16.50........             1                    46,360.09              0.05
  16.51 -16.75........             1                    16,196.88              0.02
                               -----               --------------            ------
    Total.............         1,344               $85,139,184.39            100.00%
                               -----               --------------            ------
                               -----               --------------            ------
</TABLE>


                                      S-27


<PAGE>



      The table below sets forth as of the Cut-off Date the number, aggregate
principal balance and percentage of the Mortgage Loans (by aggregate principal
balance of such Mortgage Loans relative to the aggregate principal balance of
all of the Mortgage Loans) having Mortgaged Properties located in each given
state and in the District of Columbia. (The sum of the amounts and the
percentages in the table below may not equal the totals due to rounding.)


                                       GEOGRAPHIC DISTRIBUTION
<TABLE>
<CAPTION>
                               NUMBER OF           AGGREGATE        PERCENTAGE OF MORTGAGE LOANS BY
  LOCATION                  MORTGAGE LOANS      PRINCIPAL BALANCE     AGGREGATE PRINCIPAL BALANCE
- - - - - - ------------------------    --------------      -----------------   -------------------------------
<S>                         <C>                 <C>                 <C>
Alabama...............            47              $ 2,331,527.98               2.74%
Arizona...............            21                1,194,247.63               1.40
Arkansas..............             3                   77,194.29               0.09
California............           376               32,318,948.45              37.96
Colorado..............            16                  978,299.13               1.15
Connecticut...........            31                1,886,125.52               2.22
Florida...............           153                8,825,470.90              10.37
Georgia...............            42                2,455,232.96               2.88
Hawaii................            12                2,077,196.38               2.44
Idaho.................             7                  406,202.83               0.48
Illinois..............            26                1,298,513.25               1.53
Indiana...............            23                1,079,106.66               1.27
Kentucky..............            11                  583,272.51               0.69
Louisiana.............            21                  831,421.45               0.98
Maryland..............            10                  551,475.71               0.65
Massachusetts.........            24                1,652,751.97               1.94
Michigan..............            37                1,683,817.99               1.98
Minnesota.............             2                   60,277.13               0.07
Mississippi...........             9                  383,859.09               0.45
Missouri..............            37                1,528,785.60               1.80
Nevada................             4                  200,801.54               0.24
New Hampshire.........             2                  220,152.70               0.26
New Jersey............             1                   44,954.98               0.05
New Mexico............             3                  121,318.21               0.14
North Carolina........            24                1,001,674.55               1.18
Ohio..................            48                2,414,382.82               2.84
Oklahoma..............            24                1,020,311.16               1.20
Oregon................            36                2,188,178.91               2.57
Pennsylvania..........            43                2,697,297.76               3.17
Rhode Island..........             4                  230,454.83               0.27
South Carolina........            22                  691,072.76               0.81
Tennessee.............            31                  971,684.66               1.14
Texas.................            97                5,140,929.41               6.04
Utah..................            17                1,183,799.27               1.39
Virginia..............            13                  835,491.11               0.98
Washington............            51                3,753,484.56               4.41
West Virginia.........             4                  101,026.40               0.12
Wisconsin.............             2                  118,441.33               0.14
                               -----              --------------             ------
  Total...............         1,334              $85,139,184.39             100.00%
                               -----              --------------             ------
                               -----              --------------             ------

</TABLE>



                                      S-28


<PAGE>



UNDERWRITING STANDARDS

      GENERAL DESCRIPTION OF THE SELLER'S REGULAR LENDING PROGRAM

      The Seller's underwriting standards are primarily intended to assess the
value of the mortgaged property and to evaluate the adequacy of such property as
collateral for the mortgage loan. It is contemplated that all of the mortgage
loans originated by the Seller will also be underwritten with a view toward the
resale thereof in the secondary mortgage market. While one of the Seller's
primary considerations in underwriting a mortgage loan is the value of the
mortgaged property, the Seller also considers, among other things, a mortgagor's
credit history, repayment ability and debt service-to-income ratio, as well as
the type and use of the mortgaged property. The maximum Loan-to-Value Ratio
permitted under the Seller's regular lending program is 90% (however, DLJMC
generally will not purchase, and the Trust Fund will not include, mortgage loans
with Loan-to-Value Ratios in excess of 85%). Second lien financing of the
Mortgaged Properties may be provided by lenders other than the Seller at any
time (including at origination), in which case the combined Loan-to-Value Ratio
may exceed 85%; however, the Seller will not provide second lien financing on
any Mortgaged Property securing a Mortgage Loan included in the Trust Fund. All
of the Mortgage Loans included in the Trust Fund will be first lien mortgage
loans. All of the Mortgage Loans generally bear higher rates of interest than
mortgage loans that are originated in accordance with FNMA and FHLMC standards.
The combination of these factors is likely to result in rates of delinquency,
foreclosure, bankruptcy and loss that are higher, and that may be substantially
higher, than those experienced by mortgage loans underwritten in a more
traditional manner. See "The Seller-Loan Delinquency, Forbearance, Foreclosure,
Bankruptcy and REO Property Status" and "-REO Property Liquidation Experience"
herein for important information regarding the delinquency, forbearance,
foreclosure, bankruptcy and REO property status and loss experience of certain
mortgage loans previously originated or acquired by the Seller under
substantially the same underwriting criteria pursuant to which the Mortgage
Loans were originated or acquired.

      As a result of the Seller's underwriting criteria, changes in the values
of Mortgaged Properties may have a greater effect on the delinquency,
foreclosure, bankruptcy and loss experience on the Mortgage Loans than on
mortgage loans originated in a more traditional manner. No assurance can be
given that the values of the Mortgaged Properties have remained or will remain
at the levels in effect on the dates of origination of the related Mortgage
Loans.  Approximately 37.96% of the Mortgage Loans (by aggregate principal
balance as of the Cut-off Date) are secured by Mortgaged Properties located in
the State of California. Property values of residential real estate in
California have declined in recent years. If the California residential real
estate market should continue to experience a decline in property values after
the dates of origination of the Mortgage Loans, the rates of delinquency,
foreclosure, bankruptcy and loss on the Mortgage Loans may be expected to
increase substantially as compared to such rates in a stable or improving real
estate market.

      Substantially all of the Seller's current single family mortgage loan
volume is originated or acquired primarily based on loan application packages
submitted through mortgage brokerage companies. Such loan application packages,
which generally contain relevant credit, property and underwriting information
on the loan request, are compiled by the applicable mortgage brokerage company
and submitted to the Seller for approval and funding. The mortgage brokerage
companies receive all or a portion of the loan origination fee charged to the
borrower at the time the loan is made. As part of its quality control
procedures, the Seller maintains a file with respect to each broker including
reports of any complaints received by the Seller with respect to such broker. No
more than approximately 3.92% of the Mortgage Loans (by aggregate principal
balance as of the Cut-off Date) were originated based on loan application
packages submitted through any single mortgage brokerage company.

      Each prospective mortgagor completes an application which includes
information with respect to the applicant's liabilities, income, credit history,
employment history and personal information. The Seller requires a credit report
on each applicant from a credit reporting company. 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,
bankruptcies, repossessions or judgments.

      One- to four-family (sometimes referred to herein as "single family")
properties that are to secure mortgage loans are appraised by qualified
independent appraisers who are approved by the Seller's internal chief
appraiser. Such appraisers inspect and appraise the subject property and verify
that such property is in acceptable condition. Following each appraisal, the
appraiser prepares a report which includes a market value analysis based on
recent


                                      S-29


<PAGE>



sales of comparable homes in the area and, when deemed appropriate, replacement
cost analysis based on the current cost of constructing a similar home. All
appraisals are required to conform to the Uniform Standards of Professional
Appraisal Practice adopted by the Appraisal Standards Board of the Appraisal
Foundation and must be on forms acceptable to FNMA and FHLMC. Every independent
appraisal is reviewed by either a Seller staff appraiser who is supervised by
the Seller's chief appraiser, or by another independent appraiser approved by
the Seller's chief appraiser, to confirm the adequacy of the property as
collateral, and substantially all independent appraisals are reviewed before the
mortgage loan is made. If the value of the subject property as determined by the
Seller's review appraisal is more than either 5% or 10% (depending upon the
original appraisal value and the state in which the subject property is located)
below the original appraisal value, then the Seller's review appraisal value is
used for purposes of establishing the maximum permissible Loan-to-Value Ratio of
the mortgage loan. In all other cases, the value of the subject property as
determined by the original appraisal is used for purposes of establishing the
maximum permissible Loan-to-Value Ratio of the mortgage loan.

      All of the Mortgage Loans were originated or acquired under the Seller's
regular lending program, and were underwritten by the Seller pursuant to its
"Full Documentation," "Quick Qualifier" and "Quick Qualifier Plus" residential
loan programs. Under each of these residential loan programs, the Seller reviews
the loan 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 for compliance with the
regular lending program's standards. In determining the ability of the applicant
to repay a loan, the Seller uses a rate (the "Qualifying Rate") equal to, in the
case of each fixed rate loan, the interest rate thereon, in the case of each
step loan, the initial interest rate thereon plus the first step margin and, in
the case of each adjustable rate loan having a seven-year fixed initial interest
rate period, the initial interest rate thereon.  The Seller's underwriting
standards are applied in a standardized procedure which complies with applicable
federal and state laws and regulations. The Seller requires its underwriters to
be satisfied that the value of the property being financed, as indicated by an
appraisal and a review appraisal, currently supports and is anticipated to
support in the future the outstanding loan balance. In general, the maximum loan
amount for mortgage loans originated under the regular lending program is
$350,000; however, the Seller approves mortgage loans in excess of such amount
on a case-by-case basis. The single family, fixed rate loans originated or
acquired by the Seller under its regular lending program and characteristic of
the Fixed Rate Loans, for the period from October 1, 1994 through June 30, 1995,
totalled approximately $104,494,939, had a weighted average Loan-to-Value Ratio
at origination of approximately 65.02% and had an average original principal
balance of approximately $54,538.  The single family step loans originated or
acquired by the Seller under its regular lending program and characteristic of
the Step Loans, for the period from February 21, 1995 (the date on which the
Seller originated the first step loans under its regular lending program)
through June 30, 1995, totalled approximately $6,868,421, had a weighted average
Loan-to-Value Ratio at origination of approximately 65.81% and had an average
original principal balance of approximately $72,299.  The single family
adjustable rate loans originated or acquired by the Seller under its regular
lending program and characteristic of the Adjustable Rate Loans, for the period
from October 1, 1994 through June 30, 1995, totalled approximately $25,918,724,
had a weighted average Loan-to-Value Ratio at origination of approximately
66.60% and had an average original principal balance of approximately $62,455.
The discussion herein and the statistics set forth in the preceding three
sentences exclude mortgage loans originated under the Seller's equity lending
program, mortgage loans originated by the Seller under its REO underwriting
guidelines and certain other mortgage loans originated under the Seller's
regular lending program having characteristics that are not similar to those of
the Mortgage Loans. The Seller underwrites single-family loans with
Loan-to-Value Ratios at origination of up to 90% (however, DLJMC generally will
not purchase, and the Trust Fund will not include, mortgage loans with
Loan-to-Value Ratios in excess of 85%), depending on, among other things, a
mortgagor's credit history, repayment ability and debt service-to-income ratio,
as well as the type and use of the property. Under each risk category of
underwriting criteria described below, the maximum combined Loan-to-Value Ratio
at origination, including any then existing second mortgages subordinate to the
Seller's first mortgage, is 100% (however, DLJMC generally will not purchase,
and the Trust Fund will not include, mortgage loans with combined Loan-to-Value
Ratios in excess of 90%).

      The Seller verifies the income of each borrower (except as described
below) and a portion of the source of funds required to be deposited by the
applicant with the appropriate closing agent or into escrow under its various
residential loan programs as follows: under the Full Documentation program,
borrowers are generally required to submit two forms of verification of stable
monthly income for the last 24 months (or if the Loan-to-Value Ratio is


                                      S-30


<PAGE>



less than or equal to 70%, for the last 12 months); provided that as an
alternative, bank statements for the appropriate time period alone may be
accepted as adequate verification of stable monthly income. Under the Quick
Qualifier and Quick Qualifier Plus programs, one such form of verification is
generally required for the last six months and for any period of less than six
months, respectively, except that borrowers may be qualified based upon monthly
income as stated on the mortgage loan application, without verification, if the
borrower and the mortgaged property meet certain criteria. Under all of the
foregoing programs, the Seller generally performs a telephone verification of
the borrower's employment. Verification of a portion of the source of funds (if
any) required to be deposited by the applicant with the appropriate closing
agent or into escrow is required under the Full Documentation program if the
Loan-to-Value Ratio is greater than 70%; however, no such verification is
required under the other programs.

      The Seller uses the following categories and characteristics as guidelines
to grade the potential likelihood that the mortgagor will satisfy the repayment
conditions of a mortgage loan:

            A+ RISK.  Under the A+ Risk category, the prospective mortgagor
      must have generally repaid installment or revolving debt according to its
      terms. No 30-day late payments within the past 12 months are permissible
      on an existing mortgage loan. Minor derogatory items are allowed as to
      non-mortgage credit and a letter of explanation may be required under the
      Full Documentation program. A bankruptcy filing by the prospective
      mortgagor is permitted if it occurred at least two years previously,
      provided, however, that if the Loan to-Value Ratio is greater than 75%,
      the bankruptcy must have been dismissed or the prospective mortgagor's
      debts must have been discharged for a minimum of two years. The mortgaged
      property must be in at least average condition. A maximum Loan-to-Value
      Ratio of 85% (or 75% for mortgage loans originated under the Quick
      Qualifier and Quick Qualifier Plus programs) is permitted for a mortgage
      loan on a single family owner-occupied property. A maximum Loan-to-Value
      Ratio of 75% (or 65% for mortgage loans originated under the Quick
      Qualifier and Quick Qualifier Plus programs) is permitted for a mortgage
      loan on a single family non-owner-occupied property. If the prospective
      mortgagor has owned the subject property for less than nine months, then
      the maximum Loan-to-Value Ratio is based on the lesser of the documented
      original acquisition cost or the current appraisal value. For refinance
      mortgage loans, the prospective mortgagor may not receive more than $1,000
      "cash out" at the closing directly from the mortgage loan proceeds,
      exclusive of amounts used to pay off outstanding consumer debts or other
      financial obligations of the prospective mortgagor concurrent with loan
      funding. The restrictions set forth in the preceding two sentences apply
      only if the Loan-to-Value Ratio is greater than 80% on an owner-occupied
      property (or 70% on a non-owner-occupied property).

            A RISK.  Under the A Risk category, the prospective mortgagor must
      have generally repaid installment or revolving debt according to its
      terms. A maximum of two 30-day late payments, and no 60-day late payments,
      within the last 12 months is acceptable on an existing mortgage loan. The
      Seller generally will consider a continuous sequence of 30-day late
      payments as a single 30-day late payment for the purpose of determining a
      prospective mortgagor's mortgage payment history. An existing mortgage
      loan is not required to be current at the time the application is
      submitted. Minor derogatory items are allowed as to non-mortgage credit,
      and a letter of explanation may be required under the Full Documentation
      program. A bankruptcy filing by the prospective mortgagor is permitted if
      it occurred at least two years previously, provided, however, that if the
      Loan to-Value Ratio is greater than 75%, the bankruptcy must have been
      dismissed or the prospective mortgagor's debts must have been discharged
      for a minimum of two years. The mortgaged property must be in at least
      average condition. A maximum Loan-to-Value Ratio of 85% (or 75% for
      mortgage loans originated under the Quick Qualifier and Quick Qualifier
      Plus programs) is permitted for a mortgage loan on a single family
      owner-occupied property. A maximum Loan-to-Value Ratio of 75% (or 65% for
      mortgage loans originated under the Quick Qualifier or Quick Qualifier
      Plus programs) is permitted for a mortgage loan on a non-owner-occupied
      property. A maximum Loan-to-Value Ratio of 70% is permitted for a
      refinance mortgage loan on a non-owner-occupied property. If the
      prospective mortgagor has owned the subject property for less than nine
      months, then the maximum Loan-to-Value Ratio is based on the lesser of the
      documented original acquisition cost or the current appraisal value. For
      refinance mortgage loans, the prospective mortgagor may not receive more
      than $1,000 "cash out" at the closing directly from the mortgage loan
      proceeds, exclusive of amounts used to pay off outstanding consumer debts
      or other financial obligations of the prospective mortgagor concurrent
      with loan


                                      S-31


<PAGE>



      funding. The restrictions set forth in the preceding two sentences apply
      only if the Loan-to-Value Ratio is greater than 80% on an owner-occupied
      property.

            B RISK. Under the B Risk category, the prospective mortgagor must
      have generally repaid all installment or revolving debt according to its
      terms.  A maximum of four 30-day late payments and no 60-day late payments
      (or, alternatively, two 30-day late payments and one 60-day late payment),
      within the last 12 months is acceptable on an existing mortgage loan. The
      Seller generally will consider a continuous sequence of 30-day late
      payments as a single 30-day late payment for the purpose of determining a
      prospective mortgagor's mortgage payment history. An existing mortgage
      loan is not required to be current at the time the application is
      submitted. As to non-mortgage credit, some prior defaults may have
      occurred (provided, that under the Full Documentation program, any open
      charge-offs or collection accounts of $500 or more must be paid at closing
      if the Loan-to-Value Ratio is greater than 70%). A bankruptcy filing by
      the prospective mortgagor is permitted if it occurred at least two years
      previously; provided, however, that if the Loan-to-Value Ratio is greater
      than 75%, the bankruptcy must have been dismissed or the prospective
      mortgagor's debts must have been discharged for a minimum of two years.
      The mortgaged property must be in at least average condition. A maximum
      Loan-to-Value Ratio of 80% (or 75% for mortgage loans originated under the
      Quick Qualifier and Quick Qualifier Plus programs) is permitted for a
      mortgage loan on an owner-occupied property. A maximum Loan-to-Value Ratio
      of 70% (or 65% for mortgage loans originated under the Quick Qualifier or
      Quick Qualifier Plus programs) is permitted for a mortgage loan on a
      non-owner-occupied property.

            C1 RISK.  Under the C1 Risk category, the prospective mortgagor
      may have experienced significant credit problems in the past. A maximum of
      six 30-day late payments, including one 60-day late payment and one 90-day
      late payment, within the last 12 months is acceptable on an existing
      mortgage loan. The Seller generally will consider a continuous sequence of
      30-day late payments as a single 30-day late payment for the purpose of
      determining a prospective mortgagor's mortgage payment history. An
      existing mortgage loan is not required to be current at the time the
      application is submitted. As to non-mortgage credit, significant prior
      defaults may have occurred. A bankruptcy filing by the prospective
      mortgagor is permitted, if it occurred at least 18 months previously. The
      mortgaged property must be in adequate condition. A maximum Loan-to-Value
      Ratio of 70% (or 65% for mortgage loans originated under the Quick
      Qualifier Plus program) is permitted for a mortgage loan on an
      owner-occupied property; provided, however, that a maximum Loan-to-Value
      Ratio of 80% is permitted under the Full Documentation program if the
      principal balance of the mortgage loan at origination is $50,000 or less,
      and the prospective mortgagor warrants an upgrade or exception. See
      "-Variations" below for a description of certain compensating factors
      which the Seller may consider in granting such an upgrade or exception. A
      maximum Loan-to-Value Ratio of 65% is permitted for a mortgage loan on a
      non-owner-occupied property.

            C2 RISK.  Under the C2 Risk category, the prospective mortgagor
      may have experienced significant credit problems in the past. As to
      mortgage credit, the borrower may have had a history of being generally 30
      to 60 days delinquent, and a maximum of two 90-day late payments within
      the last 12 months is acceptable on an existing mortgage loan. An existing
      mortgage loan is not required to be current at the time the application is
      submitted. As to non-mortgage credit, significant prior defaults may have
      occurred. A bankruptcy filing by the prospective mortgagor is permitted
      but the bankruptcy must be dismissed or the prospective mortgagor's debts
      must be discharged prior to or concurrent with loan funding. The mortgaged
      property may exhibit some deferred maintenance. A maximum Loan-to-Value
      Ratio of 65% is permitted for a mortgage loan on either an owner-occupied
      property or a non-owner-occupied property.

      DEBT SERVICE-TO-INCOME RATIOS.  In addition to the Loan-to-Value Ratio
limitations imposed under the risk categories outlined above, the Seller also
considers each prospective mortgagor's debt service-to-income ratio based on the
Qualifying Rate (which may be less than the Fully Indexed Rate) in establishing
the maximum Loan-to-Value Ratio available for each mortgage loan application as
follows: to qualify for a maximum Loan-to-Value Ratio of up to 90%, a
prospective mortgagor's debt service-to-income ratio generally must be 45% or
less (provided, that DLJMC generally will not purchase, and the Trust Fund will
not include, mortgage loans with Loan-to-Value Ratios in excess of 85%); to
qualify for a maximum Loan-to-Value Ratio of up to 80%, a prospective
mortgagor's debt service-to-income ratio must generally be 50% or less; to
qualify for a maximum Loan-to-Value Ratio of up to 75%, a prospective
mortgagor's debt service-to-income ratio generally must be 55% or less; and to
qualify for a maximum


                                      S-32


<PAGE>



Loan-to-Value Ratio of up to 70%, a prospective mortgagor's debt
service-to-income ratio must generally be 60% or less. The Seller generally will
not originate a mortgage loan if the prospective mortgagor's debt
service-to-income ratio exceeds 60%.

      VARIATIONS.  As described above, the Seller uses the foregoing
categories and characteristics as guidelines only. On a case-by-case basis, the
Seller may determine that the prospective mortgagor warrants a risk category
upgrade, a debt service-to-income ratio exception, a pricing exception or some
other exception to its underwriting guidelines. Such an upgrade or exception may
be allowed if the application reflects certain compensating factors, including,
among others: low loan-to-value ratio; pride of ownership; a maximum of one
30-day late payment on all mortgage loans during the last 12 months; favorable
mortgage credit history (as opposed to non-mortgage credit history); stable
employment of five or more years at the applicant's current place of employment;
and residence of five or more years at the applicant's current residence. Such
an upgrade or exception may also be allowed in a purchase transaction if the
applicant deposits a downpayment with the appropriate closing agent or into
escrow of at least 20% of the purchase price of the mortgaged property.
Accordingly, the Seller may classify in a more favorable risk category certain
mortgage loans that, in the absence of such compensating factors, would satisfy
only the criteria of a less favorable risk category.

      In addition to the Seller's regular lending program, the Seller also
originates or acquires residential mortgage loans under its equity lending
program. The Seller's equity lending program employs a different set of
underwriting guidelines that place more emphasis on the value of the mortgaged
property and less emphasis on the mortgagor's credit history. Mortgage loans
originated under either the Seller's regular lending program or its equity
lending program may include mortgage loans to facilitate the sale of real estate
owned properties ("REO properties") acquired by the Seller, provided that all
guidelines under the applicable lending program are met; however, no such
mortgage loans are included in the Mortgage Pool. The Seller also originates
mortgage loans to facilitate the sale of REO properties under separate
underwriting guidelines, which are not included under either the Seller's
regular or equity lending programs and which may have Loan-to-Value Ratios of up
to 90%.

THE INDEX

     With respect to each Adjustable Rate Loan and any related Adjustment Date,
the Index is the average of the interbank offered rates for six-month United
States dollar deposits in the London interbank market based on quotations of
major banks ("LIBOR"), as published in the Western Edition of THE WALL STREET
Journal. The Index applicable to each Adjustable Rate Loan on any such
Adjustment Date is the most recent Index figure available as of the date 45 days
before such Adjustment Date. Listed below are some historical average values of
LIBOR for the months indicated (as made available from Reuters and published by
Data Resources, Inc.), which values may differ from those published in the
Western Edition of THE WALL STREET JOURNAL.


                                                   Year
                           --------------------------------------------------
MONTH                       1995     1994     1993     1992     1991     1990
- - - - - - ------                      ----     ----     ----     ----     ----     ----
January.................    6.80%    3.41%    3.47%    4.23%    7.35%    8.37%
February................    6.63     3.66     3.35     4.29     6.71     8.42
March...................    6.44     4.15     3.35     4.58     6.68     8.64
April...................    6.44     4.43     3.33     4.32     6.36     8.73
May.....................    6.13     4.99     3.32     4.12     6.21     8.63
June....................    5.90     4.96     3.49     4.14     6.44     8.42
July....................    5.85     5.27     3.48     3.64     6.43     8.26
August..................    5.93     5.29     3.46     3.54     5.93     8.12
September...............    5.87     5.49     3.36     3.31     5.75     8.22
October.................    5.88     5.90     3.39     3.42     5.48     8.16
November................             6.21     3.53     3.79     5.06     8.06
December................             6.86     3.49     3.69     4.58     7.74

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


                                      S-33


<PAGE>



                           ADDITIONAL INFORMATION

      The description in this Prospectus Supplement of the Mortgage Loans and
Mortgaged Properties is based upon the Mortgage Pool as constituted at the close
of business on the Cut-off Date, as adjusted for the scheduled principal
payments due on or before such date. Prior to the issuance of the Offered
Certificates, Mortgage Loans may be removed from the Mortgage Pool as a result
of incomplete documentation or otherwise, if the Depositor deems such removal
necessary or appropriate. A limited number of other mortgage loans may be
included in the Mortgage Pool prior to the issuance of the Offered Certificates.

      A Current Report on Form 8-K will be available to purchasers of the
Offered Certificates and will be filed, 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 that Mortgage
Loans are removed from or added to the Mortgage Pool as set forth in the
preceding paragraph, such removal or addition will be noted in such Current
Report on Form 8-K.


                                  THE SELLER

     The information set forth in the following paragraphs (other than the
information set forth under the caption "-Loan Delinquency, Forbearance,
Foreclosure, Bankruptcy and REO Property Status" and, to the extent provided by
Lomas Mortgage USA, Inc. ("Lomas"), as described below, the information set
forth under the caption "-REO Property Liquidation Experience") has been
provided by the Seller. Neither the Depositor, the Underwriter, the Master
Servicer, the Trustee nor any of their respective affiliates have made or will
make any representation as to the accuracy or completeness of the information
provided by the Seller. The information set forth below under the caption "-Loan
Delinquency, Forbearance, Foreclosure, Bankruptcy and REO Property Status" and,
other than to the extent provided by the Seller, the information set forth below
under the caption "-REO Property Liquidation Experience" has been provided by
Lomas, in its capacity as servicer of certain mortgage loans originated or
acquired by the Seller at or for the dates indicated thereunder. No
representation is made by the Depositor, the Underwriter, the Master Servicer,
the Seller, the Trustee or any of their respective affiliates as to the accuracy
or completeness of the information provided by Lomas.

      Quality Mortgage USA, Inc. (the "Seller"), a California corporation, was
incorporated in 1984, and is approved as a non-supervised mortgagee by the U.S.
Department of Housing and Urban Development. Prior to September 1991, the Seller
did not engage in lending activities of the type involved under its present
lending programs, and was owned and operated by persons no longer connected with
the Seller. In September 1991, the Seller was acquired by CALMAC Funding, a
Nevada corporation, for the purpose of commencing operations as an originator
and seller of residential mortgage loans.  The Seller began originating and
acquiring mortgage loans under its regular lending program in January 1992 and
began originating and acquiring mortgage loans under its equity lending program
in September 1992.

      The initial working capital for the Seller's operations was provided by
CALMAC Funding. CALMAC Funding presently owns 51% of the voting stock of the
Seller and has the right to appoint three out of five of the Seller's directors.
Accordingly, CALMAC Funding generally has the rights of a majority shareholder
of the Seller, subject to the rights of DLJMC as described in the following
paragraph.  CALMAC Funding also has a consulting agreement with the Seller to
provide certain marketing, administrative, cost containment and expense
reduction services to the Seller including, among other things, the promotion of
the Seller's present lending programs to mortgage brokerage companies. The
principal executive officers of CALMAC Funding, who are also the directors and
sole shareholders of CALMAC Funding, are the former principal executive officers
of Guardian Savings and Loan Association, a California-chartered, SAIF-insured
savings and loan association which was placed into receivership by the
Resolution Trust Corporation during 1991 ("Guardian"). In addition, one such
principal executive officer was the shareholder of Guardian's holding company.
The Office of Thrift Supervision is conducting a formal examination of Guardian
and has issued subpoenas to certain persons, including the Seller, requesting
certain information regarding the Seller's ownership structure and financial
status and condition.


                                      S-34


<PAGE>



      A majority of the mortgage loans originated or acquired by the Seller
under its current programs are funded by the purchase thereof under a master
repurchase agreement by DLJMC, an affiliate of the Depositor and the
Underwriter. It is contemplated that substantially all mortgage loans originated
or acquired by the Seller and approved by DLJMC will be purchased by DLJMC or an
affiliate with a view towards securitization or other resale transactions in the
secondary mortgage market.  DLJMC owns 49% of the voting stock of the Seller.
Two employees of DLJMC serve as directors of the Seller, and pursuant to certain
provisions of the applicable agreements, DLJMC has the right to control certain
aspects of the management of the Seller. In addition, DLJMC maintains one or
more mortgage loan underwriters, who are employees of DLJMC, at the principal
executive offices of the Seller for the purpose of reviewing the underwriting of
all the mortgage loans originated or acquired by the Seller after the
origination or acquisition of such mortgage loans.  These arrangements are
intended to permit DLJMC to restrict the Seller from selling to DLJMC any
mortgage loans other than those that DLJMC considers likely to be acceptable for
securitization or other resale transactions in the secondary mortgage market.

      Under arrangements in effect as of the date hereof, certain of the first
lien mortgage loans originated or acquired by the Seller initially will be
serviced by Temple-Inland Mortgage Corporation ("TIMC"), and the other of such
first lien mortgage loans, and all of the second lien mortgage loans originated
or acquired by the Seller, initially will be serviced by the Seller.  The
mortgage loans approved for purchase by DLJMC from the Seller will consist only
of first lien mortgage loans and will be purchased by DLJMC on a
servicing-released basis.  After such mortgage loans are purchased by DLJMC,
such mortgage loans will continue to be serviced by TIMC or the Seller until
either the servicing for such mortgage loans is transferred as part of the sale
of such mortgage loans on a servicing-released basis or, in the case of mortgage
loans serviced by the Seller, the servicing for such mortgage loans is
transferred to TIMC.  No such mortgage loans will be serviced by the Seller
after being transferred to REMIC trust funds other than for an interim servicing
period.  In addition, as to any mortgage loans that are not purchased by DLJMC,
the Seller will keep or obtain from TIMC and either retain or transfer the
servicing, depending on the circumstances in each case.

      As of September 30, 1994, the Seller had total assets of $210,276,119,
total liabilities of $173,282,456 and shareholders' equity of $36,993,663.  For
the year ended September 30, 1994, the Seller had net income (after taxes) of
$18,246,494.  As of June 30, 1995 the Seller had total assets of $359,713,909,
total liabilities of $324,828,990, and shareholders' equity of $34,884,919.  For
the nine- month period ended June 30, 1995, the Seller had net income (after
taxes) of $8,120,209.  On April 14, 1995, the Seller declared a dividend of
approximately $12.4 million and, on September 7, 1995, the Seller declared an
additional dividend of approximately $10.0 million.  The Seller's principal
executive offices are located at 16800 Aston Street, Irvine, California 92714.
The Seller currently maintains additional loan origination offices at various
locations in the States of California, Colorado, Nevada, Texas, Washington,
Maryland, Oregon, Missouri, Indiana, Ohio, Minnesota, Pennsylvania, North
Carolina, South Carolina, Kansas, Tennessee, Oklahoma, Wisconsin, Utah,
Louisiana, Arkansas, Kentucky, Illinois, Florida, Idaho and Georgia.

      No person other than the Seller is obligated with respect to the
representations and warranties respecting the Mortgage Loans and the remedies
for any breach thereof that are assigned to the Trustee for the benefit of the
Certificateholders. Moreover, as discussed above, the Seller has only limited
assets available to perform its repurchase obligations in respect of any breach
of such representations and warranties, relative to the potential amount of
repurchase liability, and the total potential amount of repurchase liability is
expected to increase over time as the Seller continues to originate, acquire and
sell mortgage loans. There can be no assurance that the Seller will continue to
generate operating earnings, or that it will be successful under its current
business plan. Therefore, prospective investors in the Offered Certificates
should consider the possibility that the Seller will not have sufficient assets
with which to satisfy its repurchase obligations in the event that a substantial
amount of Mortgage Loans are required to be repurchased due to breaches of
representations and warranties.

      The Seller has experienced significant changes in the composition of its
staff and management in recent months, largely as a result of a program to cut
costs and expenses so as to remain competitive in the marketplace.  In addition,
the Seller's president and a number of the Seller's other officers have resigned
from their positions.  The Seller has filled all of the vacant management
positions that were not eliminated by the Seller's program to cut costs and
expenses.  The Seller has also appointed one of the Seller's directors as an
interim president to serve until


                                      S-35


<PAGE>



a permanent successor to its former president is appointed.  A number of the
officers who departed in recent months have become shareholders, directors or
officers of companies that compete with the Seller.

      The Seller is currently a defendant in several pending lawsuits that
allege, among other things, violations of certain federal and state consumer
credit laws and regulations and related common law claims.  The plaintiffs in
three of these lawsuits are seeking class certification but the court in each
such lawsuit has not yet reached a decision on such request.  Each of these
lawsuits is in the preliminary stages of litigation.  Accordingly, the Seller is
unable to predict either the outcome of any of such lawsuits or whether any
adverse outcome would have a material adverse effect on the Seller's financial
condition.

      The Seller and DLJMC will retain the right to all prepayment charges and
late payment charges received on the Mortgage Loans and the Certificateholders
will have no right thereto. In addition, it is anticipated that the Seller will
be the holder of all of the Class B-3 Certificates and a Percentage Interest
equal to 99.99% in the Residual Certificates. The Seller may sell the Class B-3
Certificates or such Residual Certificates at any time, subject to certain
conditions set forth in the Pooling and Servicing Agreement.

LOAN DELINQUENCY, FORBEARANCE, FORECLOSURE, BANKRUPTCY AND REO PROPERTY STATUS

      The table below summarizes, at the respective dates indicated, the
delinquency, forbearance, foreclosure, bankruptcy and REO property status with
respect to all mortgage loans originated under the Seller's regular lending
program that, in each case, were transferred to REMIC trust funds as of the
respective dates three months prior to the dates indicated. The table below is
based solely upon information provided by Lomas, as servicer of such mortgage
loans at or for the dates indicated, and does not include information with
respect to mortgage loans not purchased by DLJMC, mortgage loans purchased by
DLJMC but not transferred to REMIC trust funds, mortgage loans originated under
the Seller's equity lending program or mortgage loans originated by the Seller
under its REO underwriting guidelines. The indicated periods of delinquency are
based on the number of days past due on a contractual basis. The monthly
payments under all of such mortgage loans are due on the first day of each
calendar month. (The sum of the amounts and the percentages in the table below
may not equal the totals due to rounding.)















                                      S-36


<PAGE>

<TABLE>
<CAPTION>


                                  AT SEPTEMBER 30, 1995  AT SEPTEMBER 30, 1994
                                  ---------------------  ---------------------
                                   NUMBER     PRINCIPAL    NUMBER    PRINCIPAL
                                  OF LOANS     AMOUNT     OF LOANS    AMOUNT
                                  --------   -----------  --------  ----------
                                              (DOLLARS IN THOUSANDS)
<S>                               <C>        <C>          <C>       <C>
Total Loans Outstanding.........    20,338    $2,058,799   14,451   $1,629,688
DELINQUENCY (1)
     Period of Delinquency:
       31-60 Days...............       397    $   42,529      181   $   21,552
       61-90 Days...............        39         3,701        5          803
       91-120 Days or More......        15         1,850        -            -
                                    ------    ----------   ------    ---------
Total Delinquencies.............       451    $   48,080      186    $  22,355
                                    ------    ----------   ------    ---------
                                    ------    ----------   ------    ---------
Delinquencies as a Percentage of
Total Loans Outstanding.........      2.22%         2.34%    1.29%        1.37%

FORBEARANCE LOANS (2) ..........         7          $865        9       $1,414

Forbearance Loans as a Percentage
of Total Loans Outstanding......      0.03%         0.04%    0.06%        0.09%

FORECLOSURES PENDING (3) .......       805       $92,785      296      $38,850

Foreclosures Pending as a Percentage
of Total Loans Outstanding......      3.96%         4.51%    2.05%        2.38%

BANKRUPTCIES PENDING (4) .......       370       $43,578      245      $31,505

Bankruptcies Pending as a Percentage
of Total Loans Outstanding......      1.82%         2.12%    1.70%        1.93%

TOTAL DELINQUENCIES PLUS FORBEARANCE
LOANS, FORECLOSURES PENDING AND
BANKRUPTCIES PENDING............     1,633      $185,309      736      $94,124

Total Delinquencies plus Forbearance
Loans, Foreclosures Pending and
Bankruptcies Pending as Percentage
 of Total Loans Outstanding.....      8.03%         9.00%    5.09%        5.78%

REO PROPERTIES (5) .............       345       $41,152      106      $13,095

REO Properties as a Percentage of
Total Loans Outstanding.........      1.70%         2.00%    0.73%        0.80%
</TABLE>
- - - - - - -------------------
(1)   The delinquency balances, percentages and numbers set forth under this
      heading exclude (a) delinquent mortgage loans that were subject to
      forbearance agreements with the related mortgagors at the respective dates
      indicated ("Forbearance Loans"), (b) delinquent mortgage loans that were
      in foreclosure at the respective dates indicated ("Foreclosure Loans"),
      (c) delinquent mortgage loans as to which the related mortgagor was in
      bankruptcy proceedings at the respective dates indicated ("Bankruptcy
      Loans") and (d) REO properties that have been purchased by or on behalf of
      REMIC trust funds upon foreclosure of the related mortgage loans (other
      than REO properties purchased by the Seller as described below under "-REO
      Property Liquidation Experience." All Forbearance Loans, Foreclosure
      Loans, Bankruptcy Loans and REO properties have been segregated into the
      sections of the table entitled "Forbearance Loans," "Foreclosures
      Pending," "Bankruptcies Pending" and "REO Properties," respectively, and
      are not included in the "31-60 Days," "61-90 Days," "91-120 Days or More"
      and "Total Delinquencies" sections of the table. See the section of the
      table entitled "Total Delinquencies plus Forbearance Loans, Foreclosures
      Pending and Bankruptcies Pending" for total delinquency balances,
      percentages and numbers which include Forbearance Loans, Foreclosure Loans
      and Bankruptcy Loans, and see the section of the table entitled "REO
      Properties" for delinquency balances, percentages and numbers related to
      REO properties that have been purchased by or on behalf of REMIC trust
      funds upon foreclosure of the related mortgage loans (other than REO
      properties purchased by the Seller as described below under "-REO Property
      Liquidation Experience").


                                      S-37


<PAGE>



(2)   For each of the Forbearance Loans, the servicer has entered into a written
      forbearance agreement with the related mortgagor, based on the servicer's
      determination that the mortgagor is temporarily unable to make the
      scheduled monthly payment on such mortgage loan.  Prior to entering into
      each forbearance agreement, the servicer confirmed the continued
      employment status of the mortgagor and found the payment history of such
      mortgagor to be satisfactory.  There can be no assurance that the
      mortgagor will be able to make the payments as required by the forbearance
      agreement, and any failure to make such payments will constitute a
      delinquency. None of the Mortgage Loans included in the Mortgage Pool are
      Forbearance Loans.

(3)   Mortgage loans that are in foreclosure but as to which the mortgaged
      property has not been liquidated at the respective dates indicated. It is
      generally the policy, with respect to mortgage loans originated by the
      Seller, to commence foreclosure proceedings when a mortgage loan is
      between 31 and 60 days delinquent.

(4)   Mortgage loans as to which the related mortgagor is in bankruptcy
      proceedings at the respective dates indicated.

(5)   REO properties that have been purchased by or on behalf of REMIC trust
      funds upon foreclosure of the related mortgage loans, including mortgaged
      properties that were purchased by the Seller after the respective dates
      indicated, as described below under "-REO Property Liquidation
      Experience," but not including mortgaged properties that the Seller had
      already purchased as of such dates.  In April 1995, the Seller indicated
      that it did not intend to purchase additional mortgaged properties, and
      since then, the Seller has discontinued its practice of purchasing
      mortgaged properties. Consequently, the number of REO properties held by
      or on behalf of REMIC trust funds from time to time is expected to
      increase.  See "-REO Property Liquidation Experience" below.

      The above data on delinquency, forbearance, foreclosure, bankruptcy and
REO property status are calculated on the basis of the total mortgage loans
originated or acquired under the Seller's regular lending program that, in each
case, were transferred to a REMIC trust fund as of the dates three months prior
to the respective dates indicated. However, the total amount of mortgage loans
on which the above data are based includes many mortgage loans which were not,
as of the respective dates indicated, outstanding long enough to give rise to
some of the indicated periods of delinquency, to foreclosure or bankruptcy
proceedings or to forbearance or REO property status. In the absence of such
mortgage loans, the delinquency, forbearance, foreclosure, bankruptcy and REO
property percentages indicated above would be higher and could be substantially
higher. Because the Mortgage Pool will consist of a fixed group of Mortgage
Loans, the actual delinquency, forbearance, foreclosure, bankruptcy and REO
property percentages with respect to the Mortgage Pool may therefore be expected
to be higher, and may be substantially higher, than the percentages indicated
above. Prospective investors should also be aware that while the information set
forth in the table above has been compiled on the basis of reports that are
prepared as of the last day of each month, monthly remittance reports that will
be sent to investors will include delinquency and foreclosure information on the
Mortgage Loans included in the Mortgage Pool that will be based on reports
prepared as of the fifteenth day of each month (the "Monthly Remittance
Reports"), and that the delinquency and foreclosure information appearing in the
Monthly Remittance Reports may therefore be expected to be higher than would be
the case if such information were based on reports prepared as of the last day
of each month. For example, for purposes of the foregoing table, a payment due
on August 1st would be treated as 31 to 60 days delinquent only if the payment
was not received as of September 30th, while the same payment would be treated
as 31 to 60 days delinquent for purposes of the Monthly Remittance Report in
September if the payment was not received as of September 15th. In addition, the
delinquency and foreclosure information appearing in the Monthly Remittance
Reports is used in the calculation of the Senior Prepayment Percentage for the
Mortgage Pool.

      Prospective investors should be aware that, prior to April 29, 1994 and
February 21, 1995, the Seller did not originate or acquire fixed rate loans or
step loans, respectively, under its regular lending program. Accordingly, the
information set forth in the table above reflects primarily the performance of
adjustable rate loans originated or acquired by the Seller under its regular
lending program and not fixed rate loans or step loans.  Therefore, there can be
no assurance that the delinquency, foreclosure and bankruptcy experience with
respect to the Mortgage Loans in the Mortgage Pool will be similar to the
experience indicated in the foregoing table.


                                      S-38


<PAGE>



REO PROPERTY LIQUIDATION EXPERIENCE

      The pooling and servicing agreements relating to the REMIC trust funds to
which mortgage loans originated or acquired under the Seller's regular lending
program were transferred by the Depositor prior to October 1, 1995 (the "REMIC
Agreements") permit the Seller at its sole option to purchase any mortgaged
property acquired or about to be acquired by foreclosure by the servicer thereof
on behalf of the related trustee, provided, that if the Seller fails to purchase
any two of such mortgaged properties from a REMIC trust fund, the Seller will
forfeit such option to purchase any further mortgaged properties from such REMIC
trust fund. Until recently, the Seller had not declined to exercise the
foregoing purchase option.  However, in April 1995, the Seller indicated that it
did not intend to purchase additional mortgaged properties as described above.
Since then, the Seller has discontinued its practice of purchasing mortgaged
properties pursuant to the foregoing provisions.

      The tables below summarize, respectively, for the periods indicated (i)
the total number of mortgage loans originated or acquired under the Seller's
regular lending program and transferred to REMIC trust funds, and the aggregate
principal balance thereof at origination, and (ii) the combined experience of
the Seller and Lomas, as servicer of such mortgage loans at or for the dates
indicated, as of September 30, 1995 with respect to all REO properties relating
to such mortgage loans that were transferred to REMIC trust funds as of June 30,
1995.  The experience of the Seller reflected in the tables below relates to the
period ending in April 1995, during which the Seller purchased mortgaged
properties as described above, and to REO properties acquired by the Seller
during such period and liquidated thereafter.  The experience of Lomas reflected
in the tables below relates to the period beginning in April 1995, following the
Seller's decision to discontinue its practice of purchasing mortgaged properties
as described above, and to REO properties acquired and liquidated by the
respective REMIC trust funds after such decision.  The tables below are based
solely upon information provided by the Seller and Lomas, and such tables do not
include information with respect to mortgage loans not purchased by DLJMC,
mortgage loans purchased by DLJMC but not transferred to REMIC trust funds,
mortgage loans originated or acquired under the Seller's equity lending program
or mortgage loans originated by the Seller under its REO underwriting
guidelines.

<TABLE>
<CAPTION>
                                                 JANUARY 17, 1992 THROUGH
                                                   SEPTEMBER 30, 1995 (1)
                                                 ------------------------
<S>                                              <C>
Aggregate Principal Balance at Origination.......     $2,846,213,983
Total Number of Loans............................             26,841

<CAPTION>
                                                 OCTOBER 1, 1992 THROUGH
                                                  SEPTEMBER 30, 1995 (2)
                                                 ------------------------
<S>                                              <C>
Total Number of REO Properties...................              648
Aggregate Principal Balance of REO Properties (3)     $ 82,124,444
Total Number of Liquidated Properties (4)........              346
Aggregate Principal Balance of Liquidated
 Properties (3)..................................     $ 48,720,651
Aggregate Net Gains/(Losses) (5).................      $(10,967,780)
Average Net Gain/(Loss) per Liquidated
 Property (6)....................................            (22.51)%
</TABLE>
- - - - - - -------------
(1)   The Seller began originating and acquiring mortgage loans under its
      regular lending program on January 17, 1992.

(2)   Prior to October 1, 1992, no mortgaged property securing a mortgage loan
      included in any REMIC trust fund had been acquired by foreclosure on
      behalf of the trustee under the related REMIC Agreement.  Accordingly,
      prior to October 1, 1992, the Seller did not have any opportunity to
      exercise its option to purchase any mortgaged properties acquired or about
      to be acquired by foreclosure on behalf of a trustee under the provisions
      of the REMIC Agreements.


                                      S-39


<PAGE>



(3)   Aggregate of the outstanding principal balances of the related mortgage
      loans at the respective dates such mortgage loans were converted to REO
      property status (not including accrued interest).

(4)   Total number of REO properties that were finally liquidated during the
      indicated period (each, a "Liquidated Property"), including by sale with
      Seller-provided financing.

(5)   As to each Liquidated Property, the Net Gain/(Loss) is equal to (a) all
      amounts received in connection with the liquidation of such Liquidated
      Property (including the net proceeds of any Seller-provided financing),
      minus (b) the unpaid principal balance, foreclosure costs, accrued
      interest and all liquidation expenses related to such Liquidated Property.

(6)   Aggregate Net Gains/(Losses) divided by the Aggregate Balance of
      Liquidated Properties.

      The above data on loss experience are calculated on the basis of the total
mortgage loans originated or acquired under the Seller's regular lending program
that were transferred to REMIC trust funds as of June 30, 1995. However, the
total amount of mortgage loans on which the above data are based includes many
mortgage loans which were not, as of June 30, 1995, outstanding long enough to
give rise to the possibility of default and final liquidation. The loss
experience with respect to the Mortgage Pool may therefore be expected to be
higher, and may be substantially higher, than indicated above.

      The Seller will have no right to purchase Mortgaged Properties from the
Trust Fund as described above.  Consequently, any losses incurred upon the
liquidation of defaulted Mortgage Loans will be borne by the Certificateholders
as described herein under "Description of the Certificates-Allocation of Losses;
Subordination," unless the related Mortgaged Properties are purchased by the
Master Servicer as described herein under "Description of the
Certificates-Optional Purchase of Delinquent Mortgage Loans."  Further,
Seller-provided financing has been used to facilitate the sale of REO properties
from time to time. Such financing may have had the effect of minimizing losses
that might otherwise have been incurred upon the liquidation of REO properties
if financing on terms equivalent to those provided by the Seller was not
available from other sources.  However, neither the Depositor, the Underwriter,
the Seller, the Master Servicer, the Trustee nor any other person will have any
obligation to purchase Mortgaged Properties from the Trust Fund as described
above or to provide financing to facilitate the sale of REO properties.  THERE
can be no assurance that the loss experience for future dispositions of
Mortgaged Properties on behalf of the Trust Fund will be similar to the loss
experience indicated in the foregoing tables.


                       DESCRIPTION OF THE CERTIFICATES

General

     The Series 1995-Q8 Mortgage Pass-Through Certificates (the "Certificates")
will consist of the following ten Classes (i) the Class S Certificates (the
"Variable Strip Certificates"), (ii) the Class P Certificates (the "Principal
Only Certificates"), (iii) the Class A-1 Certificates, Class A-2 Certificates
and Class A-3 Certificates (collectively, the "Class A Certificates," and
together with the Variable Strip Certificates and the Principal Only
Certificates, the "Senior Certificates"), (iv) the Class M Certificates, (v) the
Class B-1 Certificates, Class B-2 Certificates and Class B-3 Certificates
(collectively, the "Subordinate Certificates") and (vi) the Class R Certificates
(the "Residual Certificates"). Only the Variable Strip Certificates, the Class A
Certificates, the Class M Certificates and the Class B-1 Certificates
(collectively, the "Offered Certificates") are offered hereby.

      The Certificates will, in the aggregate, evidence the entire beneficial
ownership interest in a trust fund (the "Trust Fund"). The Trust Fund will
consist of (i) the Mortgage Loans, (ii) such assets as from time to time are
identified as deposited in respect of the Mortgage Loans in the account
established by the Master Servicer for the collection of payments on the
Mortgage Loans (the "Custodial Account") and in the Excess Proceeds Account and
the Certificate Account (each as defined herein) and as belonging to the Trust
Fund, (iii) property acquired by foreclosure of such Mortgage Loans or by deed
in lieu of foreclosure, (iv) any applicable hazard insurance policies,


                                      S-40


<PAGE>



any other applicable insurance policies and all proceeds thereof and (v) the
representations and warranties made by the Seller with respect to the Mortgage
Loans.

      Distributions on the Offered Certificates will be made on the 25th day of
each month or, if such day is not a business day, then on the next succeeding
business day (each, a "Distribution Date"), commencing in December 1995, to
Certificateholders of record on the immediately preceding Record Date. The
record date (the "Record Date") for each Distribution Date will be the close of
business on the last business day of the month immediately preceding the month
in which such Distribution Date occurs.

      Distributions on the Offered Certificates will be made to each registered
holder entitled thereto, either (i) by check mailed to the address of such
Certificateholder as it appears on the books of the Trustee or (ii) at the
request, submitted to the Trustee in writing at least five business days prior
to the related Record Date, of any holder of an Offered Certificate having an
initial Certificate Principal Balance of not less than $2,500,000 (or, with
respect to a Variable Strip Certificate, an initial Notional Amount of not less
than $10,000,000), by wire transfer in immediately available funds, provided,
that the final distribution in respect of any Offered Certificate will be made
only upon presentation and surrender of such Certificate at the Corporate Trust
Office of the Trustee.  See "Pooling and Servicing Agreement-The Trustee"
herein.

      The Variable Strip Certificates and the Class A Certificates
(collectively, the "DTC Registered Certificates") will be issued, maintained and
transferred on the book-entry records of the Depository Trust Company ("DTC")
and its Participants. The DTC Registered Certificates will be issued in minimum
denominations (or, in the case of the Variable Strip Certificates, in initial
Notional Amounts) of $1.00 and integral multiples of $1.00 in excess thereof.
The Class M Certificates will be issued in registered and certificated form in
minimum denominations of $25,000 and integral multiples of $1,000 in excess
thereof, and the Class B-1 Certificates will be issued in registered and
certificated form in minimum denominations of $250,000 and integral multiples of
$1,000 in excess thereof, provided, however, that one Certificate of each such
Class may be issued evidencing the sum of an authorized denomination thereof and
the remainder of the aggregate initial Certificate Principal Balance of such
Class.

      The DTC Registered Certificates will be represented by one or more
certificates registered in the name of the nominee of DTC. The Depositor has
been informed by DTC that DTC's nominee will be Cede & Co. ("Cede"). No person
acquiring an interest in the DTC Registered Certificates (each, a "Beneficial
Owner") will be entitled to receive a certificate representing such person's
interest (a "Definitive Certificate"), except as set forth below under
"-Book-Entry Registration of the DTC Registered Certificates-Definitive
Certificates." Unless and until Definitive Certificates are issued for the DTC
Registered Certificates under the limited circumstances described herein, all
references to actions by Certificateholders with respect to the DTC Registered
Certificates shall refer to actions taken by DTC upon instructions from its
Participants, and all references herein to distributions, notices, reports and
statements to Certificateholders with respect to the DTC Registered Certificates
shall refer to distributions, notices, reports and statements to DTC or Cede, as
the registered holder of the DTC Registered Certificates, for distribution to
Beneficial Owners by DTC in accordance with DTC procedures.

BOOK-ENTRY REGISTRATION OF THE DTC REGISTERED CERTIFICATES

      GENERAL.  Beneficial Owners that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in, the related DTC Registered Certificates may do so only
through Participants and Indirect Participants. In addition, Beneficial Owners
will receive all distributions of principal of and interest on the related DTC
Registered Certificates through DTC and its Participants. Accordingly,
Beneficial Owners may experience delays in their receipt of payments. Unless and
until Definitive Certificates are issued for the related DTC Registered
Certificates, it is anticipated that the only registered Certificateholder of
such DTC Registered Certificates will be Cede, as nominee of DTC. Beneficial
Owners will not be recognized by the Trustee or the Master Servicer as
Certificateholders, as such term is used in the Pooling and Servicing Agreement,
and Beneficial Owners will be permitted to receive information furnished to
Certificateholders and to exercise the rights of Certificateholders only
indirectly through DTC, its Participants and Indirect Participants.


                                      S-41


<PAGE>



      Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers of
DTC Registered Certificates among Participants and to receive and transmit
distributions of principal of and interest on such DTC Registered Certificates.
Participants and Indirect Participants with which Beneficial Owners have
accounts with respect to such DTC Registered Certificates similarly are 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 physical certificates evidencing their interests in the
DTC Registered Certificates, the Rules provide a mechanism by which Beneficial
Owners, through their Participants and Indirect Participants, will receive
distributions and will be able to transfer their interests in the DTC Registered
Certificates.

      None of the Depositor, the Master Servicer or the Trustee or any of their
respective affiliates will have any liability for any actions taken by DTC or
its nominee, including, without limitation, actions for any aspect of the
records relating to or payments made on account of beneficial ownership
interests in the DTC Registered Certificates held by Cede, as nominee for DTC,
or for maintaining, supervising or reviewing any records relating to such
beneficial ownership interests.

      DEFINITIVE CERTIFICATES.  Definitive Certificates will be issued to
Beneficial Owners or their nominees, respectively, rather than to DTC or its
nominee, only under the limited conditions set forth in the Prospectus under
"Description of the Certificates-Book-Entry Registration."

      Upon the occurrence of an event described in the Prospectus in the last
paragraph under "Description of the Certificates-Book-Entry Registration," the
Trustee (through DTC) is required to notify Participants who have ownership of
DTC Registered Certificates as indicated on the records of DTC of the
availability of Definitive Certificates for their DTC Registered Certificates.
Upon surrender by DTC of the definitive certificates representing the DTC
Registered Certificates and upon receipt of instructions from DTC for
re-registration, the Trustee will re-issue the DTC Registered Certificates as
Definitive Certificates in the respective principal amounts owned by individual
Beneficial Owners, and thereafter the Trustee and the Master Servicer will
recognize the holders of such Definitive Certificates as Certificateholders
under the Pooling and Servicing Agreement.  Such Definitive Certificates will be
issued in minimum denominations of $1,000, except that any certificate that was
represented by a DTC Registered Certificate in an amount less than $1,000
immediately prior to the issuance of a Definitive Certificate shall be issued in
a minimum denomination equal to the amount represented by such DTC Registered
Certificate.

      For additional information regarding DTC and the DTC Registered
Certificates, see "Description of the Certificates-Book-Entry Registration" in
the Prospectus.

AVAILABLE DISTRIBUTION AMOUNT

     The "Available Distribution Amount" for any Distribution Date will equal
(a) the sum of (i) the balance on deposit in the Custodial Account as of the
close of business on the related Determination Date, (ii) all Advances made with
respect to such Distribution Date and (iii) certain related amounts to be
deposited by the Master Servicer in the Certificate Account, reduced by (b) the
sum of (i) scheduled payments on the Mortgage Loans collected but due after the
related Due Date, (ii) reinvestment income on amounts in the Custodial Account,
(iii) all amounts reimbursable to the Master Servicer or any subservicer and
(iv) any unscheduled payments, including mortgagor prepayments on the Mortgage
Loans, Insurance Proceeds, Liquidation Proceeds and proceeds from repurchases of
the Mortgage Loans occurring in the month of such Distribution Date. With
respect to any Distribution Date, (i) the Due Date is the first day of the month
in which such Distribution Date occurs and (ii) the Determination Date is the
15th day of the month in which such Distribution Date occurs or, if such day is
not a business day, the immediately preceding business day.

INTEREST DISTRIBUTIONS

      Holders of each Class of Senior Certificates offered hereby will be
entitled to receive interest distributions in an amount equal to the Accrued
Certificate Interest for such Class on each Distribution Date (as to all such
Classes of Senior Certificates in the aggregate, the "Priority Interest
Distribution Amount"), to the extent of the


                                      S-42


<PAGE>



Available Distribution Amount for such Distribution Date. Holders of the Class M
Certificates will be entitled to receive interest distributions in an amount
equal to the Accrued Certificate Interest for such Class on each Distribution
Date, to the extent of the portion of the Available Distribution Amount for such
Distribution Date remaining after distributions of interest and principal to the
holders of the Senior Certificates and, if the Certificate Principal Balances of
the Subordinate Certificates have been reduced to zero, reimbursement to the
Master Servicer for certain Advances as described below under "-Advances."
Holders of the Class B-1 Certificates will be entitled to receive interest
distributions in an amount equal to the Accrued Certificate Interest for such
Class on each Distribution Date, to the extent of the portion of the Available
Distribution Amount for such Distribution Date remaining after distributions of
interest and principal to the holders of the Senior Certificates and the Class M
Certificates and, if the Certificate Principal Balances of the Class B-2
Certificates and the Class B-3 Certificates have been reduced to zero,
reimbursement to the Master Servicer for certain Advances as described below
under "-Advances."

      With respect to any Distribution Date, Accrued Certificate Interest will
be equal to: (a) in the case of each Class of Certificates (other than the
Variable Strip Certificates) as to which the related Certificateholders are
entitled to receive distributions of interest, one month's interest accrued on
the Certificate Principal Balance (as in effect immediately prior to such
Distribution Date) of the Certificates of such Class at the related Pass-Through
Rate and (b) in the case of the Variable Strip Certificates, one month's
interest accrued on the Notional Amount (as in effect immediately prior to such
Distribution Date) at the related Pass-Through Rate, in each case less interest
shortfalls, if any, for such Distribution Date not covered, with respect to the
Variable Strip Certificates and the Class A Certificates, by the Subordination
provided by the Class M Certificates and the Subordinate Certificates, with
respect to the Class M Certificates, by the Subordination provided by the
Subordinate Certificates and, with respect to the Class B-1 Certificates, by the
Subordination provided by the Class B-2 Certificates and the Class B-3
Certificates, including (i) any related Prepayment Interest Shortfall (as
defined below) to the extent not covered by the Master Servicer as described
below, (ii) the interest portions of Realized Losses (including Excess Special
Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses and Extraordinary
Losses) not allocated through Subordination, (iii) the interest portion of any
Advances that were made with respect to delinquencies that were ultimately
determined to be Excess Special Hazard Losses, Excess Fraud Losses, Excess
Bankruptcy Losses or Extraordinary Losses and (iv) any other interest shortfalls
not covered by Subordination, including interest shortfalls relating to the
Soldiers' and Sailors' Civil Relief Act of 1940, as amended (the "Relief Act"),
or similar legislation or regulations, all allocated among the holders of all
Classes of Certificates in proportion to the respective amounts of Accrued
Certificate Interest for such Distribution Date on each such Class before taking
into account any such shortfall. In the case of the Class M Certificates, the
Class B-1 Certificates and each other Class of Subordinate Certificates, Accrued
Certificate Interest will be further reduced by the allocation of the interest
portion of certain losses thereto, if any, as described below under "-Allocation
of Losses; Subordination." Accrued Certificate Interest is calculated on the
basis of a 360-day year consisting of twelve 30-day months.

      The Prepayment Interest Shortfall for any Distribution Date is equal to
the aggregate shortfall, if any, in collections of interest (adjusted to the
related Net Mortgage Rates described below) resulting from principal prepayments
on the Mortgage Loans received in the preceding calendar month (each, a
"Prepayment Period"). Such shortfalls will result because interest on
prepayments in full is distributed only to the date of prepayment and because no
interest is collected or distributed on prepayments in part, as such prepayments
in part are applied to reduce the outstanding principal balance of such Mortgage
Loan as of the Due Date in the month of prepayment. The Master Servicer will be
obligated to apply amounts otherwise payable to it as servicing compensation in
any month to cover any shortfalls in collections of one full month's interest at
the applicable Net Mortgage Rate resulting from principal prepayments.

      In the event that the amount available for distributions of interest on
Variable Strip Certificates and the Class A Certificates on any Distribution
Date is less than the Priority Interest Distribution Amount for such
Distribution Date, the shortfall will be allocated among the holders of such
Classes of Senior Certificates in proportion to the respective amounts of
Accrued Certificate Interest for such Distribution Date on each such Class.  On
any Distribution Date, with respect to a shortfall in the amount available for
distributions of interest on any Class of Certificates entitled to receive
distributions of interest, the amount of such shortfall will be distributable to
the holders of the Certificates of such Class on subsequent Distribution Dates,
to the extent of available funds after


                                      S-43


<PAGE>



distributions as required herein, subject to the priorities described herein.
Any such amounts so carried forward will not bear interest.

      The Pass-Through Rate on each Class of Certificates (other than the
Variable Strip Certificates) will be equal to 7.250% per annum for each
Distribution Date.  The Pass-Through Rate on the Variable Strip Certificates for
each Distribution Date will be equal to the weighted average, as determined as
of the Due Date in the month preceding the month in which such Distribution Date
occurs, of the Pool Strip Rates on the Mortgage Loans (as defined below), which
will be approximately 3.619% per annum with respect to the first Distribution
Date.  With respect to each Discount Mortgage Loan (as defined herein) and any
Distribution Date, the Pool Strip Rate will equal the then-applicable Net
Mortgage Rate thereon minus the Net Mortgage Rate thereon as of the Cut-off
Date, and with respect to each Non-Discount Mortgage Loan (as defined herein)
and any Distribution Date, the Pool Strip Rate will equal the then-applicable
Net Mortgage Rate thereon minus 7.250%. The Pool Strip Rates on the Mortgage
Loans ranged from 0.000% to 9.000% per annum as of the Cut-off Date. The "Net
Mortgage Rate" on each Mortgage Loan will equal the Mortgage Rate thereon minus
the Servicing Fee Rate (as defined herein), which will be equal to 0.500% per
annum.

      As described herein, the Accrued Certificate Interest allocable to each
Class of Certificates entitled to receive distributions of interest is based on
the Certificate Principal Balance thereof or, in the case of the Variable Strip
Certificates, on the Notional Amount. The Certificate Principal Balance of each
such Class of Certificates (other than the Variable Strip Certificates) as of
any date of determination will equal the initial Certificate Principal Balance
thereof, reduced by the aggregate of (a) all amounts allocable to principal
previously distributed with respect to such Certificate and (b) any reductions
in the Certificate Principal Balance thereof deemed to have occurred in
connection with allocations of Realized Losses in the manner described herein,
provided, however, that (i) after the Certificate Principal Balances of the
Subordinate Certificates, have been reduced to zero, the Certificate Principal
Balance of each of the Class M Certificates will equal the Percentage Interest
(as defined in the Prospectus) evidenced thereby multiplied by the excess, if
any, of (x) the then aggregate Stated Principal Balance of all of the Mortgage
Loans over (y) the then aggregate Certificate Principal Balances of the Senior
Certificates and (ii) the Certificate Principal Balance of each Certificate of
the Class of Subordinate Certificates outstanding with the lowest payment
priority will equal the Percentage Interest evidenced thereby multiplied by the
excess, if any, of (x) the then aggregate Stated Principal Balance of all of the
Mortgage Loans over (y) the then aggregate Certificate Principal Balance of all
other Classes of Certificates then outstanding.

      The Notional Amount as of any date of determination will equal the
aggregate Certificate Principal Balance of the Certificates of all Classes as of
such date (except that the initial Notional Amount will be rounded down to the
nearest dollar increment). References herein to the Notional Amount in respect
of the Variable Strip Certificates are used solely for convenience in certain
calculations and do not represent the right of the holders of the Variable Strip
Certificates to receive distributions of such amounts.

PRINCIPAL DISTRIBUTIONS ON THE SENIOR CERTIFICATES

     Holders of the Class A Certificates will be entitled to receive on each
Distribution Date, to the extent of the portion of the Available Distribution
Amount remaining after distributions of the Priority Interest Distribution
Amount and the Principal Only Distribution Amount (as defined below), a
distribution allocable to principal equal to the sum of the following amounts:

          (i)     the product of (a) the then-applicable Senior Percentage and
      (b) the Scheduled Principal and Net Recoveries (as defined below) for such
      Distribution Date (other than the applicable Discount Fractions described
      below of the Scheduled Principal and Net Recoveries in respect of the
      Discount Mortgage Loans);

         (ii)     an amount equal to the then-applicable Senior Prepayment
      Percentage of all principal prepayments made by the respective mortgagors
      during the related Prepayment Period (other than the applicable Discount
      Fractions of such principal prepayments in respect of the Discount
      Mortgage Loans);


                                      S-44


<PAGE>



        (iii)      in connection with a Mortgage Loan for which a Cash
      Liquidation or an REO Disposition (each as defined below) occurred during
      the related Prepayment Period and did not result in any Excess Special
      Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses or
      Extraordinary Losses, an amount equal to the lesser of (a) the
      then-applicable Senior Percentage of the Stated Principal Balance of such
      Mortgage Loan and (b) the Senior Prepayment Percentage for such
      Distribution Date multiplied by the related collections (including without
      limitation Insurance Proceeds and Liquidation Proceeds) to the extent
      applied as recoveries of principal of such Mortgage Loan (other than, in
      each case, the portion of such collections payable to the holders of the
      Principal Only Certificates in respect of a Discount Mortgage Loan); and

         (iv)     any amounts allocable to principal for any previous
      Distribution Date (calculated as described in the three preceding clauses)
      that remain undistributed to the extent that any such amounts are not
      attributable to Realized Losses that were allocated to the Class M
      Certificates or the Subordinate Certificates.

      With respect to any Distribution Date, the lesser of (a) the balance of
the Available Distribution Amount remaining after the Priority Interest
Distribution Amount and the Principal Only Distribution Amount are distributed
and (b) the sum of the amounts described in clauses (i) through (iv) of the
preceding paragraph is hereinafter referred to as the "Senior Principal
Distribution Amount."

      Scheduled Principal and Net Recoveries for any Distribution Date is equal
to the aggregate of the following amounts:

            (1)   the principal portion of all scheduled monthly payments on the
      Mortgage Loans due on the related Due Date, whether or not received on or
      prior to the related Determination Date, less the principal portion of
      Debt Service Reductions (as defined below) which constitute Excess
      Bankruptcy Losses;

            (2)   the principal portion of all proceeds of the repurchase of a
      Mortgage Loan as required by the Pooling and Servicing Agreement during
      the related Prepayment Period; and

            (3)   the principal portion of all Insurance Proceeds and
      Liquidation Proceeds received during the related Prepayment Period minus
      the aggregate amount of expenses incurred by the Master Servicer in
      connection with the liquidation of the related Mortgage Loans to the
      extent such expenses are not otherwise recoverable from related
      Liquidation Proceeds, but only to the extent that any such amounts either
      (a) were not received in connection with a Cash Liquidation or REO
      Disposition, or (b) were received in connection with a Cash Liquidation or
      REO Disposition which resulted in an Excess Special Hazard Loss, Excess
      Bankruptcy Loss, Excess Fraud Loss or Extraordinary Loss.

      Holders of the Principal Only Certificates will be entitled to receive on
each Distribution Date, to the extent of the portion of the Available
Distribution Amount remaining after the Priority Interest Distribution Amount is
distributed, a distribution allocable to principal equal to the Principal Only
Distribution Amount for such Distribution Date.  With respect to any
Distribution Date prior to the occurrence of the Credit Support Depletion Date
(as defined below), the Principal Only Distribution Amount will equal the sum of
the following amounts:

            (i)   the applicable Discount Fractions of the Scheduled Principal
      and Net Recoveries in respect of the Discount Mortgage Loans for such
      Distribution Date;

            (ii)  the applicable Discount Fractions of all principal prepayments
      made by the respective mortgagors in respect of the Discount Mortgage
      Loans during the related Prepayment Period;

            (iii) in connection with a Discount Mortgage Loan for which a Cash
      Liquidation or an REO Disposition occurred during the related Prepayment
      Period and did not result in any Excess Special Hazard Losses, Excess
      Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses, an amount
      equal to the lesser of (a) the applicable Discount Fraction of the Stated
      Principal Balance of such Discount


                                      S-45


<PAGE>



      Mortgage Loan, net of the principal portion of any related Realized Loss
      allocable to the Principal Only Certificates, and (b) the related
      collections, to the extent applied as recoveries of principal of such
      Discount Mortgage Loan;

            (iv)  any amounts allocable to principal for any previous
      Distribution Date (calculated as described in the three preceding clauses)
      that remain undistributed; and

            (v)   the lesser of the related Eligible Shortfall Funding Amount
      (as defined below) and the aggregate of any Principal Only Collection
      Shortfalls (as defined below) not previously distributed to the holders of
      the Principal Only Certificates.

      On and after the occurrence of the Credit Support Depletion Date, the
Principal Only Distribution Amount will equal the aggregate of the applicable
Discount Fractions of the scheduled principal payments and the unscheduled
collections of principal received or advanced in respect of the Discount
Mortgage Loans.

      With respect to each Cash Liquidation and REO Disposition of a Discount
Mortgage Loan that occurred during any Prepayment Period and that did not result
in any Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy
Losses or Extraordinary Losses, the "Principal Only Collection Shortfall" will
equal the excess, if any, of the amount described in clause (iii)(a) above over
the amount described in clause (iii)(b) above.  With respect to any Distribution
Date, the "Eligible Shortfall Funding Amount" will equal the excess, if any, of
the Available Distribution Amount for such Distribution Date over the sum of the
Priority Interest Distribution Amount, the Senior Principal Distribution Amount,
the Principal Only Distribution Amount (determined without regard to clause (v)
of the description of such amount above) and the aggregate amount of Accrued
Certificate Interest on the Class M Certificates, the Class B-1 Certificates and
the Class B-2 Certificates for such Distribution Date. Notwithstanding anything
herein to the contrary, any distribution in respect of Principal Only Collection
Shortfalls, to the extent not covered by interest or principal otherwise
distributable in respect of the Class B-3 Certificates for the related
Distribution Date, will reduce the amount of principal distributable, first, on
the Class B-2 Certificates, then, on the Class B-1 Certificates, and then, on
the Class M Certificates, in each case to the extent of the amount of principal
otherwise distributable thereon for such Distribution Date.

      A Cash Liquidation of a defaulted Mortgage Loan, other than a Mortgage
Loan as to which an REO Disposition occurred, is deemed to have occurred upon
the final receipt by or on behalf of the Master Servicer of all Insurance
Proceeds, Liquidation Proceeds and other payments or cash recoveries which the
Master Servicer reasonably and in good faith expects to be finally recoverable
with respect to such Mortgage Loan.

      An REO Disposition is deemed to have occurred upon the final receipt by
the Master Servicer of all Insurance Proceeds, Liquidation Proceeds and other
payments and recoveries (including proceeds of a final sale) which the Master
Servicer reasonably and in good faith expects to be finally recoverable from the
sale or other disposition of the related REO Property.

      The Stated Principal Balance of any Mortgage Loan as of any date of
determination is equal to the principal balance thereof as of the Cut-off Date,
after application of all scheduled principal payments due on or before the
Cut-off Date, whether or not received, reduced by all amounts allocable to
principal that have been distributed to Certificateholders with respect to such
Mortgage Loan on or before such date, and as further reduced to the extent that
any Realized Loss thereon has been allocated to one or more Classes of
Certificates on or before the date of determination.

      A "Discount Mortgage Loan" will be any Step Loan with a Net Mortgage Rate
of less than 7.250% per annum as of the Cut-off Date. With respect to each
Discount Mortgage Loan, the "Discount Fraction" will equal a fraction, expressed
as a percentage, the numerator of which will be 7.250% minus the Net Mortgage
Rate thereon as of the Cut-off Date and the denominator of which will be 7.250%.
The Mortgage Loans other than the Discount Mortgage Loans are referred to herein
as the "Non-Discount Mortgage Loans."

      The "Senior Percentage", which initially will be equal to approximately
84.99% and will in no event exceed 100%, will be adjusted for each Distribution
Date to be the percentage equal to the aggregate Certificate Principal


                                      S-46


<PAGE>



Balances of the Class A Certificates immediately prior to such Distribution Date
divided by the aggregate of the Stated Principal Balances of all of the Mortgage
Loans (less the applicable Discount Fractions of the Stated Principal Balances
of the Discount Mortgage Loans) immediately prior to such Distribution Date. The
"Subordinate Percentage" as of any date of determination is equal to 100% minus
the Senior Percentage as of such date. The initial Senior Percentage is less
than the initial undivided beneficial ownership interest in the Trust Fund
evidenced by the Senior Certificates in the aggregate, because the Senior
Percentage is calculated without regard to the Certificate Principal Balance of
the Principal Only Certificates and the Discount Fractions of the Stated
Principal Balances of the Discount Mortgage Loans.

      The "Senior Prepayment Percentage" for any Distribution Date occurring
prior to the Distribution Date in December 2000 will equal 100% and, for any
Distribution Date occurring in or after the Distribution Date in December 2000,
will be as follows: for any Distribution Date occurring in or after December
2000 to and including the Distribution Date in November 2001, the Senior
Percentage for such Distribution Date plus 70% of the Subordinate Percentage for
such Distribution Date; for any Distribution Date occurring in or after December
2001 to and including the Distribution Date in November 2002, the Senior
Percentage for such Distribution Date plus 60% of the Subordinate Percentage for
such Distribution Date; for any Distribution Date occurring in or after December
2002 to and including the Distribution Date in November 2003, the Senior
Percentage for such Distribution Date plus 40% of the Subordinate Percentage for
such Distribution Date; for any Distribution Date occurring in or after December
2003 to and including the Distribution Date in November 2004, the Senior
Percentage for such Distribution Date plus 20% of the Subordinate Percentage for
such Distribution Date; and for any Distribution Date thereafter, the Senior
Percentage for such Distribution Date (unless on any Distribution Date the
Senior Percentage exceeds the initial Senior Percentage or on any Distribution
Date occurring prior to December 2002 the Subordinate Percentage is less than
twice the initial Subordinate Percentage, in which case the Senior Prepayment
Percentage for such Distribution Date will equal 100%). Any scheduled reduction
to the Senior Prepayment Percentage described above will not be made as of any
Distribution Date unless either (a)(i) the outstanding principal balance of the
Mortgage Loans delinquent 60 days or more (including foreclosures and REO
Property) averaged over the last six months, as a percentage of the aggregate
outstanding principal balance of all Mortgage Loans averaged over the last six
months, does not exceed 2% and (ii) Realized Losses on the Mortgage Loans to
date for such Distribution Date, if occurring during the sixth, seventh, eighth,
ninth or tenth year (or any year thereafter) after November 1995, are less than
30%, 35%, 40%, 45% or 50%, respectively, of the sum of the initial Certificate
Principal Balances of the Class M Certificates and the Subordinate Certificates
or (b)(i) the aggregate outstanding principal balance of the Mortgage Loans
delinquent 60 days or more (including foreclosures and REO Property) averaged
over the last six months, as a percentage of the aggregate outstanding principal
balance of all Mortgage Loans averaged over the last six months, does not exceed
4% and (ii) Realized Losses on the Mortgage Loans to date for such Distribution
Date are less than 10% of the sum of the initial Certificate Principal Balances
of the Class M Certificates and the Subordinate Certificates. Notwithstanding
the foregoing, upon reduction of the Certificate Principal Balances of the Class
A Certificates to zero, the Senior Prepayment Percentage will be equal to 0%.

      Distributions of principal on the Class A Certificates on each
Distribution Date will be made (to the extent of the portion of the Available
Distribution Amount remaining after distribution of the Priority Interest
Distribution Amount and the Principal Only Distribution Amount) as follows:

            (a)   prior to the occurrence of the Credit Support Depletion Date
      (as defined below), the Senior Principal Distribution Amount will be
      allocated as follows:

                  (i)   first, to the Class A-1 Certificates, until the
            Certificate Principal Balance thereof has been reduced to zero;

                  (ii)  second, to the Class A-2 Certificates, until the
            Certificate Principal Balance thereof has been reduced to zero; and

                  (iii) third, to the Class A-3 Certificates, until the
            Certificate Principal Balance thereof has been reduced to zero.


                                      S-47


<PAGE>



            (b)   On or after the occurrence of the Credit Support Depletion
      Date, all priorities relating to distributions as described above in
      respect of principal among the Class A Certificates will be disregarded
      and the Senior Principal Distribution Amount will be distributed among the
      Class A Certificates on a PRO RATA basis in accordance with their
      respective outstanding Certificate Principal Balances.

            (c)   After the reduction of the Certificate Principal Balances of
      the Class A Certificates to zero but prior to the occurrence of the Credit
      Support Depletion Date, the Class A Certificates will be entitled to no
      further distributions of principal thereon and the Available Distribution
      Amount will be paid solely to the holders of the Variable Strip
      Certificates, the Principal Only Certificates, the Class M Certificates
      and the Subordinate Certificates, in each case as described herein.

      The "Credit Support Depletion Date" will be the first Distribution Date on
which the Senior Percentage is equal to 100%.

PRINCIPAL DISTRIBUTIONS ON THE CLASS M CERTIFICATES AND THE CLASS B-1
Certificates

     Holders of the Class M Certificates will be entitled to receive on each
Distribution Date, to the extent of the portion of the Available Distribution
Amount remaining after (a) the sum of the Priority Interest Distribution Amount,
the Principal Only Distribution Amount and the Senior Principal Distribution
Amount is distributed to the holders of the Senior Certificates, (b) if the
Certificate Principal Balances of the Subordinate Certificates have been reduced
to zero, reimbursement is made to the Master Servicer for certain Advances
remaining unreimbursed to the extent described below under "-Advances" and (c)
the amount of Accrued Certificate Interest required to be distributed on the
Class M Certificates on such Distribution Date is distributed to the holders of
the Class M Certificates, a distribution allocable to principal equal to the sum
of the following amounts (subject to reduction with respect to the distribution
of any Principal Only Collection Shortfalls, as described above under
"-Principal Distributions on the Senior Certificates"):

          (i)     the product of (a) the then-applicable Class M Percentage (as
      defined below) and (b) the Scheduled Principal and Net Recoveries for such
      Distribution Date (other than the applicable Discount Fractions of the
      Scheduled Principal and Net Recoveries in respect of the Discount Mortgage
      Loans);

         (ii)     the portion of all principal prepayments that were made by the
      respective mortgagors during the related Prepayment Period (other than the
      applicable Discount Fractions of such principal prepayments in respect of
      the Discount Mortgage Loans) and that are allocable to the Class M
      Certificates, as described below;

        (iii)     such Class's PRO RATA share, based on the Certificate
      Principal Balances of the Class M Certificates and the Subordinate
      Certificates then outstanding, of all amounts received in connection with
      a Cash Liquidation or an REO Disposition that occurred during the related
      Prepayment Period and that did not result in any Excess Special Hazard
      Losses, Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary
      Losses, to the extent applied as recoveries of principal of the related
      Mortgage Loan and to the extent not otherwise payable to the holders of
      the Senior Certificates; and

         (iv)     any amounts allocable to principal for any previous
      Distribution Date (calculated as described in the three preceding clauses)
      that remain undistributed to the extent that any such amounts are not
      attributable to Realized Losses that were allocated to the Subordinate
      Certificates.

      The portion of the Available Distribution Amount remaining after (a)
distributions of interest and principal to the holders of the Senior
Certificates and the Class M Certificates, (b) if the Certificate Principal
Balances of the Class B-2 Certificates and the Class B-3 Certificates have been
reduced to zero, reimbursement is made to the Master Servicer for certain
Advances remaining unreimbursed to the extent described below under "-Advances"
and (c) the amount of Accrued Certificate Interest required to be distributed on
the Class B-1 Certificates on such Distribution Date is distributed to the
holders of the Class B-1 Certificates, will be distributed on each Distribution


                                      S-48


<PAGE>



Date in the following order of priority, in each case to the extent of remaining
available funds included in the Available Distribution Amount:

          (a) to the holders of the Class B-1 Certificates, in respect of
      principal, the sum of the following amounts (subject to reduction with
      respect to the distribution of any Principal Only Collection Shortfalls,
      as described above under "-Principal Distributions on the Senior
      Certificates"):

                (i)     the product of (a) the then-applicable Class B-1
            Percentage (as defined below) and (b) the Scheduled Principal and
            Net Recoveries for such Distribution Date (other than the applicable
            Discount Fractions of the Scheduled Principal and Net Recoveries in
            respect of the Discount Mortgage Loans);

               (ii)     the portion of all principal prepayments that were made
            by the respective mortgagors during the related Prepayment Period
            (other than the applicable Discount Fractions of such principal
            prepayments in respect of the Discount Mortgage Loans) and that are
            allocable to the Class B-1 Certificates, as described below;

              (iii)     such Class's PRO RATA share, based on the Certificate
            Principal Balances of the Class M Certificates and the Subordinate
            Certificates then outstanding, of all amounts received in connection
            with a Cash Liquidation or an REO Disposition that occurred during
            the related Prepayment Period and that did not result in any Excess
            Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses
            or Extraordinary Losses, to the extent applied as recoveries of
            principal of the related Mortgage Loan and to the extent not
            otherwise payable to the holders of the Senior Certificates; and

               (iv)     any amounts allocable to principal for any previous
            Distribution Date (calculated as described in the three preceding
            clauses) that remain undistributed to the extent that any such
            amounts are not attributable to Realized Losses that were allocated
            to the Class B-2 Certificates or the Class B-3 Certificates;

            (b)   after reimbursement is made to the Master Servicer for certain
      Advances remaining unreimbursed to the extent described below under
      "-Advances," to the holders of the Class B-2 Certificates, in respect of
      interest, an amount equal to the Accrued Certificate Interest on such
      Class on such Distribution Date;

            (c)   to the holders of the Class B-2 Certificates, in respect of
      principal, an amount equal to the aggregate of the following amounts
      (subject to reduction with respect to the distribution of any Principal
      Only Collection Shortfalls, as described above under "-Principal
      Distributions on the Senior Certificates"):

                (i)     the product of (a) the then-applicable Class B-2
            Percentage (as defined below) and (b) the Scheduled Principal and
            Net Recoveries for such Distribution Date (other than the applicable
            Discount Fractions of the Scheduled Principal and Net Recoveries in
            respect of the Discount Mortgage Loans);

               (ii)     the portion of all principal prepayments that were made
            by the respective mortgagors during the related Prepayment Period
            (other than the applicable Discount Fractions of such principal
            prepayments in respect of the Discount Mortgage Loans) and that are
            allocable to the Class B-2 Certificates, as described below;

              (iii)     such Class's PRO RATA share, based on the Certificate
            Principal Balances of the Class M Certificates and the Subordinate
            Certificates then outstanding, of all amounts received in connection
            with a Cash Liquidation or an REO Disposition that occurred during
            the related Prepayment Period and that did not result in any Excess
            Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses
            or Extraordinary Losses, to the extent applied as recoveries of


                                      S-49


<PAGE>



            principal of the related Mortgage Loan and to the extent not
            otherwise payable to the holders of the Senior Certificates; and

               (iv)     any amounts allocable to principal for any previous
            Distribution Date (calculated as described in the three preceding
            clauses) that remain undistributed to the extent that any such
            amounts are not attributable to Realized Losses that were allocated
            to the Class B-3 Certificates; and

            (d)   an amount equal to the portion of the Available Distribution
      Amount remaining after the foregoing distributions and after reimbursement
      is made to the Master Servicer for certain Advances remaining unreimbursed
      to the extent described below under "-Advances," first, to the holders of
      the Class B-1 Certificates, in respect of principal, until the Certificate
      Principal Balance thereof is reduced to zero, and thereafter, to the
      holders of the Class B-2 Certificates and the Class B-3 Certificates as
      provided in the Pooling and Servicing Agreement.

      The effect of the provisions described above will be that holders of the
Class B-1 Certificates will receive on each Distribution Date all amounts
otherwise distributable to holders of the Class B-3 Certificates on such
Distribution Date, which, absent any delinquencies or losses on the Mortgage
Loans and the distribution of any Principal Only Collection Shortfalls as
described above under "-Principal Distributions on the Senior Certificates,"
would be equal to (i) the Accrued Certificate Interest on the Class B-3
Certificates for such Distribution Date and (ii) the sum of (a) the Class B-3
Percentage of the Scheduled Principal and Net Recoveries for such Distribution
Date and (b) the amount of all principal prepayments and the principal proceeds
of certain Cash Liquidations and REO Dispositions not otherwise distributed to
holders of the Senior Certificates, the Class M Certificates, the Class B-1
Certificates or the Class B-2 Certificates.

      All principal prepayments not otherwise distributable to the holders of
the Class A Certificates will be allocated on a PRO RATA basis among the Class
of Certificates subordinate thereto with the highest payment priority then
outstanding and each other Class of such Certificates for which certain credit
support levels established for such Class in the Pooling and Servicing Agreement
have been satisfied. The related credit support level on any Distribution Date
would be satisfied as to any such Class of Certificates only if the sum of the
current undivided beneficial ownership interests in the Trust Fund evidenced by
such Class and each Class of Certificates, if any, having a lower payment
priority were at least equal to the sum of the initial undivided beneficial
ownership interests in the Trust Fund evidenced by such Class and each Class of
Certificates, if any, having a lower payment priority.

      The "Class M Percentage," "Class B-1 Percentage," "Class B-2 Percentage"
and "Class B-3 Percentage," which initially will be equal to approximately
6.50%, 6.00%, 1.50% and 1.00%, respectively, and will in no event exceed 100%,
will each be adjusted for each Distribution Date to be the percentage equal to
the Certificate Principal Balance of the related Class of Certificates
immediately prior to such Distribution Date divided by the aggregate of the
Stated Principal Balances of all of the Mortgage Loans (less the applicable
Discount Fractions of the Stated Principal Balances of the Discount Mortgage
Loans) immediately prior to such Distribution Date.  The initial Class M
Percentage, Class B-1 Percentage, Class B-2 Percentage and Class B-3 Percentage
are greater than the initial undivided beneficial ownership interests in the
Trust Fund evidenced by the Certificates of the related Classes. because such
percentages are calculated without regard to the Discount Fractions of the
Stated Principal Balances of the Discount Mortgage Loans.

      As described above under "-Principal Distributions on the Senior
Certificates," the Senior Prepayment Percentage will be 100% during the first
five years after the Delivery Date (unless the Certificate Principal Balances of
the Class A Certificates are reduced to zero before the end of such period), and
will thereafter equal 100% whenever the Senior Percentage exceeds the initial
Senior Percentage and, also, for any Distribution Date prior to December 2002 on
which the Subordinate Percentage is less than twice the initial Subordinate
Percentage. Furthermore, as set forth herein, the Senior Prepayment Percentage
will exceed the Senior Percentage during the sixth through ninth years following
the Delivery Date, and scheduled reductions to the Senior Prepayment Percentage
are subject to postponement based on the loss and delinquency experience of the
Mortgage Loans. Accordingly, the Class M Certificates and the Class B-1
Certificates will not be entitled to any prepayments for at


                                      S-50


<PAGE>



least the first five years after the Delivery Date (unless the Certificate
Principal Balances of the Class A Certificates have been reduced to zero before
the end of such period) and may receive no prepayments or a disproportionately
small or large portion of prepayments (relative to the Class M Percentage and
Class B-1 Percentage, respectively) during certain periods thereafter. See
"-Principal Distributions on the Senior Certificates" above.

EXAMPLE OF DISTRIBUTIONS

      The following chart sets forth an example of distributions on the
Certificates for the first month of the Trust Fund's existence.



 November 1............Cut-off Date.     The initial principal balance of the
                                         Mortgage Pool will be the aggregate
                                         outstanding principal balance of the
                                         Mortgage Loans as of November 1, 1995,
                                         after deducting any principal payments
                                         due on or before such date. Any
                                         principal and interest payments due on
                                         or before November 1 will not be part
                                         of the Mortgage Pool.


 November 1 through
   November 30.......Prepayment Period.  Partial principal prepayments and
                                         prepayments in full with interest
                                         thereon to the date of such prepayment
                                         in full, received at any time during
                                         this period will be deposited into the
                                         Custodial Account for distribution to
                                         Certificateholders on December 26.


 November 30...........Record Date.      Distributions on December 26 will be
                                         made to Certificateholders of record at
                                         the close of business on the last
                                         business day of the month immediately
                                         preceding the month of distribution.


 November 2 through
   December 15........Collection Period. Payments due during the related Due
                                         Period (November 2 through December 1)
                                         from mortgagors will be deposited in
                                         the Custodial Account as received, and
                                         will include scheduled principal
                                         payments plus interest on the November
                                         balances.


 December 15.........Determination Date. On the second business day following
                                         the Determination Date, the amounts of
                                         principal and interest that will be
                                         distributed on December 26 will be
                                         determined by the Trustee.


 December 22.........Certificate Account
                           Deposit Date. On the business day
                                         immediately preceding the Distribution
                                         Date, the Master Servicer will remit to
                                         the Trustee the amount of principal and
                                         interest to be distributed to the
                                         Certificateholders on such Distribution
                                         Date from amounts on deposit in the
                                         Custodial Account, together with any
                                         Advances required to be made by the
                                         Master Servicer for such Distribution
                                         Date.


                                      S-51


<PAGE>



 December 26..........Distribution Date. On December 26, the Trustee will
                                         distribute or cause to be distributed
                                         to the Certificateholders the amounts
                                         determined as of the second business
                                         day following the Determination Date.
                                         If a Monthly Payment due during the
                                         related Due Period is received from a
                                         mortgagor after December 15 and an
                                         Advance has been made with respect to
                                         such late payment from the Custodial
                                         Account, such late payment will be
                                         deposited into the Custodial Account as
                                         reimbursement therefor. If the Master
                                         Servicer has made an Advance with
                                         respect to such late payment from its
                                         own funds, the Master Servicer will
                                         reimburse itself to the extent
                                         permitted by the Pooling and Servicing
                                         Agreement by withdrawing from the
                                         Custodial Account the amount relating
                                         to such Advance. If no such Advance has
                                         been made with respect to such late
                                         payment, the proceeds of such late
                                         payment will be distributed to the
                                         Certificateholders on the Distribution
                                         Date occurring in January.

      Succeeding months follow the same pattern, except for the Cut-off Date and
except that the Distribution Date will be the 25th day of the month (or, if such
day is not a business day, the business day immediately following such day).

ALLOCATION OF LOSSES; SUBORDINATION

     Any Realized Losses, other than losses of a type generally covered by a
special hazard insurance policy as described in the Prospectus under
"Description of Mortgage and other Insurance-Hazard Insurance on the Loans" (any
such loss, a "Special Hazard Loss") to the extent in excess of the Special
Hazard Amount ("Excess Special Hazard Losses"), losses incurred on defaulted
Mortgage Loans as to which there was fraud in the origination of such Mortgage
Loans (any such loss, a "Fraud Loss") to the extent in excess of the Fraud Loss
Amount ("Excess Fraud Losses"), losses attributable to certain actions which may
be taken by a bankruptcy court in connection with a Mortgage Loan, including a
reduction by a bankruptcy court of the principal balance or the Mortgage Rate on
a Mortgage Loan or an extension of its maturity (any such loss, a "Bankruptcy
Loss") to the extent in excess of the Bankruptcy Loss Amount ("Excess Bankruptcy
Losses"), and losses occasioned by war, civil insurrection, certain governmental
actions, nuclear reaction and certain other risks ("Extraordinary Losses"), will
be allocated as follows: first, to the Class B-3 Certificates, then to the Class
B-2 Certificates, then to the Class B-1 Certificates, and then to the Class M
Certificates, in each case until the Certificate Principal Balance thereof is
reduced to zero, and thereafter, with respect to Realized Losses on the Discount
Mortgage Loans, to the Principal Only Certificates in an amount equal to the
related Discount Fractions of the principal portions of such Realized Losses,
and the remainder of such Realized Losses and the entire amount of Realized
Losses on the Non-Discount Mortgage Loans to the Variable Strip Certificates and
the Class A Certificates on a PRO RATA basis as described below. Any
allocation of a Realized Loss (other than a Debt Service Reduction) to an
Offered Certificate will generally be made by reducing the Certificate Principal
Balance thereof, in the case of the principal portion of such Realized Loss, and
the Accrued Certificate Interest thereon, in the case of the interest portion of
such Realized Loss, by the amount so allocated as of the Distribution Date
occurring in the month following the calendar month in which such Realized Loss
was incurred. As used herein, "Debt Service Reductions" means reductions in the
amount of monthly payments due to certain bankruptcy proceedings, but does not
include any permanent forgiveness of principal. In addition to the foregoing
allocations of Realized Losses, the Accrued Certificate Interest on certain
Classes of Offered Certificates is subject to reduction due to shortfalls in
collections of interest as described above under "-Interest Distributions."
Allocations of the principal portion of Debt Service Reductions to the Class M
Certificates or the Subordinate Certificates will result from the priority of
distributions of the Available Distribution Amount as described herein. As used
herein, "Subordination" refers to the provisions discussed above for the
sequential


                                      S-52


<PAGE>



allocation of Realized Losses (other than Excess Special Hazard Losses, Excess
Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses) in respect of
the Mortgage Loans among the various Classes of Certificates, as well as all
provisions effecting such allocations including the priorities for distribution
of cash flows in the amounts described herein.

      Any Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy
Losses, Extraordinary Losses or other losses of a type not covered by
Subordination on Non-Discount Mortgage Loans will be allocated on a PRO RATA
basis among the Variable Strip Certificates, the Class A Certificates, the Class
M Certificates and the Subordinate Certificates.  The principal portions of such
losses on Discount Mortgage Loans will be allocated to the Principal Only
Certificates in an amount equal to the related Discount Fractions of such
losses, and the remainder of such losses will be allocated among the other
Classes of Certificates on a PRO RATA basis as described below.  An allocation
of a Realized Loss on a "PRO RATA basis" among two or more Classes of
Certificates means an allocation to each such Class of Certificates on the basis
of their then-outstanding Certificate Principal Balances, in the case of the
principal portion of a Realized Loss, or based on the Accrued Certificate
Interest thereon in the case of an interest portion of a Realized Loss.

      Losses of principal on the Mortgage Loans that are not covered by
Subordination will be allocated to the Principal Only Certificates only to the
extent they occur on Discount Mortgage Loans and only to the extent of the
related Discount Fractions of such losses. Such allocation of losses of
principal on the Discount Mortgage Loans may result in such losses being
allocated in amounts that are greater or less than would have been the case had
such losses been allocated in proportion to the Certificate Principal Balance of
the Principal Only Certificates. Thus, the Variable Strip Certificates and the
Class A Certificates will bear the entire amount of losses that are not covered
by Subordination other than the amount allocable to the Principal Only
Certificates, which losses will be allocated among such Classes of Certificates
on a PRO RATA basis.

      With respect to any defaulted Mortgage Loan that is finally liquidated,
through foreclosure sale, disposition of the related Mortgaged Property if
acquired on behalf of the Certificateholders by deed in lieu of foreclosure, or
otherwise, the amount of loss realized, if any, will equal the portion of the
Stated Principal Balance remaining, if any, plus interest thereon through the
last day of the month in which such Mortgage Loan was finally liquidated, after
application of all amounts recovered (net of amounts reimbursable to the Master
Servicer or any subservicer for Advances and expenses, including attorneys'
fees) towards interest and principal owing on the Mortgage Loan. Such amount of
loss realized and any Special Hazard Losses, Fraud Losses, Bankruptcy Losses and
Extraordinary Losses are referred to herein as "Realized Losses."

      The Trustee will establish and maintain one or more separate accounts
(collectively, the "Excess Proceeds Account") in which the Master Servicer will
deposit or cause to be deposited on a daily basis, or as and when received from
subservicers, the excess, if any, of all amounts recovered on any Mortgage Loan
as to which an REO Disposition occurs (net of amounts reimbursable to the Master
Servicer or any subservicer for Advances and expenses, including attorneys'
fees) over the Stated Principal Balance of such Mortgage Loan plus interest
thereon through the last day of the month in which such REO Disposition occurs
(the "Excess Proceeds").  The Certificateholders will be entitled to receive on
each Distribution Date, in addition to the distributions of interest and
principal described above, a distribution of Excess Proceeds (including any
interest or other income earned thereon) in an amount equal to the lesser of (a)
the amount on deposit in the Excess Proceeds Account as of the related
Determination Date and (b) the aggregate of all Realized Losses allocated among
the Certificates on any Distribution Date and not covered by any subsequent
distribution.  Such distribution will be allocated in the following order of
priority:  first, to the holders of the Variable Strip Certificates and the
Class A Certificates on a PRO RATA basis, to the extent of the interest
portions of Realized Losses allocated to such Classes of Certificates on any
Distribution Date and not covered by any subsequent distribution, and second, to
the holders of the Principal Only Certificates and the Class A Certificates on a
PRO RATA basis, to the extent of the principal portions of Realized Losses
allocated to such Classes of Certificates on any Distribution Date and not
covered by any subsequent distribution, and then third, to the holders of the
Class M Certificates, fourth, to the holders of the Class B-1 Certificates,
fifth, to the holders of the Class B-2 Certificates, and sixth, to the holders
of the Class B-3 Certificates, in each case to the extent of Realized Losses
allocated to such Class of Certificates on any Distribution Date and not covered
by any subsequent distribution, and then seventh, to the holders of the Class R
Certificates.  If the


                                      S-53


<PAGE>



amount on deposit in the Excess Proceeds Account exceeds an amount calculated
periodically pursuant to the terms of the Pooling and Servicing Agreement or is
in excess of zero upon the termination of the Trust Fund, the excess amount will
be distributed to the holders of the Class R Certificates in accordance with the
terms of the Pooling and Servicing Agreement.  The distribution of Excess
Proceeds will not have the effect of reducing the Certificate Principal Balance
of or Accrued Certificate Interest on any Class of Certificates to which such
distribution is allocated.  The amount on deposit in the Excess Proceeds Account
initially will be equal to zero and is not expected to be substantial at any
time when the Certificates are outstanding.  Therefore, prospective investors in
the Offered Certificates should not rely on the Excess Proceeds Account to
provide significant protection against Realized Losses on the Mortgage Loans.
Further, prospective investors in the Offered Certificates should not rely on
the distribution of Excess Proceeds to provide a return on the Offered
Certificates in addition to the interest and principal to which the holders of
the Offered Certificates are entitled.  The Excess Proceeds Account will be an
interest-bearing account of the type described in the Prospectus under
"Servicing of Loans-Deposits to and Withdrawals from the Collection Account" and
may be invested in Eligible Investments (as defined in the Prospectus) for the
benefit of and at the risk of the Certificateholders.  Any interest or other
income earned on amounts in the Excess Proceeds Account will be held therein
until distributed as described above.

      The application of the Senior Prepayment Percentage (when it exceeds the
Senior Percentage) as described herein to determine the Senior Principal
Distribution Amount will accelerate the amortization of the Class A Certificates
relative to the actual amortization of the Mortgage Loans.  The Principal Only
Certificates will not receive more than the Discount Fraction of any unscheduled
payment or collection relating to a Discount Mortgage Loan.  Accordingly, to the
extent that the Class A Certificates are amortized faster than the Mortgage
Loans, in the absence of offsetting Realized Losses allocated to the Class M
Certificates or the Subordinate Certificates, the undivided beneficial ownership
interest in the Trust Fund evidenced by the Class A Certificates will be
decreased (with a corresponding increase in the undivided beneficial ownership
interest in the Trust Fund evidenced by the Class M Certificates and the
Subordinate Certificates in the aggregate), thereby increasing, as a relative
matter, the Subordination afforded the Senior Certificates by the Class M
Certificates and the Subordinate Certificates.

      The priority of payments (including principal prepayments) to the Class M
Certificates as described herein also may have the effect, during certain
periods and in the absence of losses, of decreasing the percentage interest
evidenced by the Class M Certificates, thereby increasing, relative to its
Certificate Principal Balance, the Subordination afforded to the Class M
Certificates by the Subordinate Certificates.

      The aggregate amount of Realized Losses which may be allocated through
Subordination in connection with Special Hazard Losses (the "Special Hazard
Amount") will initially be equal to $1,090,965.92.  As of any date of
determination following the Cut-off Date, the Special Hazard Amount will equal
the initial amount thereof less the sum of (a) any amounts allocated through
Subordination in respect of Special Hazard Losses and (b) the Adjustment Amount.
On each anniversary of November 1, 1995, the Adjustment Amount will be equal to
the amount, if any, by which the Special Hazard Amount, without giving effect to
the deduction of the Adjustment Amount for such anniversary, exceeds the greater
of (i) 1.0% (or, if greater than 1.0%, the highest percentage of Mortgage Loans,
by principal balance, in any California zip code area) times the aggregate
principal balance of all of the Mortgage Loans on such anniversary and (ii)
twice the principal balance of the single Mortgage Loan having the largest
principal balance.

      The aggregate amount of Realized Losses which may be allocated through
Subordination in connection with Fraud Losses (the "Fraud Loss Amount") will
initially be equal to $2,554,175.53.  As of any date of determination after the
Cut-off Date, the Fraud Loss Amount will equal (x) prior to November 1, 1996 an
amount equal to 3.00% of the aggregate principal balance of all of the Mortgage
Loans as of the Cut-off Date minus the aggregate amount allocated through
Subordination with respect to Fraud Losses up to such date of determination, (y)
from November 1, 1996 through October 31, 1997 an amount equal to (1) the lesser
of (a) the Fraud Loss Amount as of November 1, 1996 and (b) 2.00% of the
aggregate principal balance of all of the Mortgage Loans as of November 1, 1996
minus (2) the aggregate amount allocated through Subordination with respect to
Fraud Losses since November 1, 1996 up to such date of determination, and (z)
from November 1, 1997 through October 31, 2000, an amount equal to (1) the
lesser of (a) the Fraud Loss Amount as of the most recent November 1st and (b)
1.00% of the aggregate principal balance of all of the Mortgage Loans as of the
most recent November 1st minus (2) the aggregate amount allocated through
Subordination with respect to Fraud Losses since the most recent


                                      S-54


<PAGE>



November 1st up to such date of determination. On and after November 1, 2000,
the Fraud Loss Amount will be zero.

      The aggregate amount of Realized Losses which may be allocated through
Subordination in connection with Bankruptcy Losses (the "Bankruptcy Amount")
will initially be equal to $100,000.00.  As of any date of determination prior
to November 1, 1996, the Bankruptcy Amount will equal the initial amount thereof
less the sum of any amounts allocated through Subordination for such losses up
to such date of determination. As of any date of determination on or after
November 1, 1996, the Bankruptcy Amount will equal the excess, if any, of (1)
the lesser of (a) the Bankruptcy Amount as of the business day next preceding
the most recent November 1st and (b) an amount calculated pursuant to the terms
of the Pooling and Servicing Agreement, which amount as calculated will provide
for a reduction in the Bankruptcy Amount, over (2) the aggregate amount of
Bankruptcy Losses allocated through Subordination since such anniversary. The
Bankruptcy Amount and the related formulas referred to above may be reduced or
modified upon written confirmation from each Rating Agency that such reduction
or modification will not adversely affect the then-current ratings assigned to
the Offered Certificates by such Rating Agency. Such a reduction or modification
may adversely affect the coverage provided by the Subordination with respect to
Bankruptcy Losses.

OPTIONAL PURCHASE OF DELINQUENT MORTGAGE LOANS

      The Master Servicer will have the right to purchase from the Trust Fund
any Mortgage Loan that is 90 days or more delinquent (I.E., any Mortgage Loan
on which the related mortgagor has failed to make four consecutive monthly
payments) if the Master Servicer determines that such Mortgage Loan otherwise
would become subject to foreclosure or related proceedings.  The purchase price
for any such Mortgage Loan will equal the outstanding principal balance of such
Mortgage Loan plus accrued and unpaid interest thereon (adjusted to the related
Net Mortgage Rate) to the first day of the month in which the amount of such
purchase price will be distributed to the Certificateholders.  The Master
Servicer will be obligated to deposit into the Custodial Account the purchase
price for any Mortgage Loan purchased by it as described above.

ADVANCES

      Prior to each Distribution Date, the Master Servicer is required to make
Advances (out of its own funds or funds held in the Custodial Account for future
distribution or withdrawal) with respect to any payments of principal and
interest (net of the related Servicing Fees) that were due on the Mortgage Loans
on the immediately preceding Due Date and delinquent as of the close of business
on the related Determination Date.

      Such Advances are required to be made only to the extent they are deemed
by the Master Servicer to be recoverable from related late collections,
Insurance Proceeds, Liquidation Proceeds or amounts otherwise payable to the
holders of the Subordinate Certificates or, after the Certificate Principal
Balances of the Subordinate Certificates have been reduced to zero, amounts
otherwise payable to the holders of the Class M Certificates. The purpose of
making such Advances is to maintain a regular cash flow to the
Certificateholders, rather than to guarantee or insure against losses. The
Master Servicer will not be required to make any Advances with respect to
reductions in the amount of the monthly payments on the Mortgage Loans due to
Debt Service Reductions or the application of the Relief Act or similar
legislation or regulations. Any failure by the Master Servicer to make an
Advance as required under the Pooling and Servicing Agreement will constitute an
Event of Default thereunder, in which case the Trustee, as successor Master
Servicer, will be obligated to make any such Advance, in accordance with the
terms of the Pooling and Servicing Agreement.

      All Advances will be reimbursable to the Master Servicer on a first
priority basis from either (a) late collections, Insurance Proceeds and
Liquidation Proceeds from the Mortgage Loan as to which such unreimbursed
Advance was made or (b) as to any Advance that remains unreimbursed in whole or
in part following the final liquidation of the related Mortgage Loan, (i) if the
Class B-1 Certificates, the Class B-2 Certificates and the Class B-3
Certificates are outstanding, from amounts otherwise distributable on the Class
B-3 Certificates, (ii) if the Class B-1 Certificates and Class B-2 Certificates
are outstanding but the Certificate Principal Balance of the Class B-3
Certificates has been reduced to zero, from amounts otherwise distributable on
the Class B-2 Certificates,


                                      S-55


<PAGE>

(iii) if the Class B-1 Certificates are outstanding but the Certificate
Principal Balances of the Class B-2 Certificates and the Class B-3 Certificates
have been reduced to zero, from amounts otherwise distributable on the Class B-1
Certificates and (iv) if the Class M Certificates are outstanding but the
Certificate Principal Balances of the Subordinate Certificates have been reduced
to zero, from amounts otherwise distributable on the Class M Certificates,
provided, however, that any such Advances that were made with respect to
delinquencies which ultimately were determined to be Excess Special Hazard
Losses, Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses
are reimbursable to the Master Servicer out of any funds in the Custodial
Account prior to distributions on any of the Certificates and the amount of such
losses will be allocated as described herein. In addition, if the Certificate
Principal Balances of the Class M Certificates and the Subordinate Certificates
have been reduced to zero, any Advances previously made which are deemed by the
Master Servicer to be nonrecoverable from related late collections, Insurance
Proceeds and Liquidation Proceeds may be reimbursed to the Master Servicer out
of any funds in the Custodial Account prior to distributions on the
Certificates. The effect of these provisions on the Class B-1 Certificates is
that, with respect to any Advance that remains unreimbursed following the final
liquidation of the related Mortgage Loan, the entire amount of the reimbursement
for such Advance will be borne by the holders of the Class B-1 Certificates
(except as described above), to the extent of the amounts otherwise
distributable to such holders after distributions on the Class B-2 Certificates
or, after the Certificate Principal Balance of the Class B-2 Certificates and
the Class B-3 Certificates have been reduced to zero, to the extent of all
amounts otherwise distributable to such holders. The effect of these provisions
on the Class M Certificates is that, after the Certificate Principal Balances of
the Subordinate Certificates have been reduced to zero, with respect to any
Advance which remains unreimbursed following the final liquidation of the
related Mortgage Loan, the entire amount of the reimbursement for such Advance
will be borne by the holders of the Class M Certificates (except as described
above), to the extent of the amounts otherwise distributable to such holders.


                 CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

GENERAL

     The effective yield to the holders of the Offered Certificates will be
lower than the yield otherwise produced by the related Pass-Through Rates and
purchase prices because monthly distributions will not be payable to such
holders until the 25th day (or the immediately following business day if such
25th day is not a business day) of the month following the month in which
interest accrues on the Mortgage Loans (without any additional distribution of
interest or earnings thereon in respect of such delay).

      The yield to maturity and the aggregate amount of distributions on the
Offered Certificates will be affected by, among other things, the rate and
timing of principal payments on the Mortgage Loans and the amount and timing of
mortgagor defaults resulting in Realized Losses. Such yield may be adversely
affected by a higher or lower than anticipated rate of principal payments on the
Mortgage Loans. The rate of principal payments on such Mortgage Loans will in
turn be affected by the amortization schedules of the Mortgage Loans, the rate
and timing of prepayments thereon by the mortgagors, liquidations of defaulted
Mortgage Loans and repurchases of Mortgage Loans due to certain breaches of
representations. The timing of changes in the rate of prepayments, liquidations
and repurchases of the Mortgage Loans may, and the timing of Realized Losses
will, significantly affect the yield to an investor, even if the average rate of
principal payments experienced over time is consistent with an investor's
expectation. After the Certificate Principal Balances of the Class B-2
Certificates and the Class B-3 Certificates have been reduced to zero, the yield
to maturity on the Class B-1 Certificates will be extremely sensitive to losses
on the Mortgage Loans (and the timing thereof) because the entire amount
(subject to the limits described herein with respect to certain types of losses
as described herein) of such losses (rather than a PRO RATA portion thereof)
will be allocable to the Class B-1 Certificates. After the Certificate Principal
Balances of the Subordinate Certificates have been reduced to zero, the yield to
maturity on the Class M Certificates will be extremely sensitive to losses on
the Mortgage Loans (and the timing thereof) because the entire amount (subject
to the limits described herein with respect to certain types of losses) of such
losses (rather than a PRO RATA portion thereof) will be allocable to the Class
M Certificates. Furthermore, because principal distributions are paid to certain
Classes of Offered Certificates before other Classes, holders of Classes having
a later priority of payment bear a greater risk of loss than holders

                                   S-56
<PAGE>

of Classes having an earlier priority of payment. Certain loss scenarios could
lead to the failure of the holders of the Class M Certificates and the Class B-1
Certificates to recover fully their initial investments. Because the rate and
timing of principal payments on the Mortgage Loans will depend on future events
and on a variety of factors (as described more fully herein and in the
Prospectus under "Yield, Prepayment and Maturity Considerations"), no assurance
can be given as to such rate or the timing of principal prepayments on the
Offered Certificates.

      The Mortgage Loans may be prepaid by the mortgagors at any time; however,
in certain circumstances, the Mortgage Loans will be subject to a prepayment
charge for prepayments. See "Description of the Mortgage Pool" herein. The
Mortgage Loans generally contain due-on-sale clauses. Prepayments, liquidations
and repurchases of the Mortgage Loans will result in distributions to holders of
the Certificates of principal amounts which would otherwise be distributed over
the remaining terms of the Mortgage Loans. Factors affecting prepayment
(including defaults and liquidations) of mortgage loans include changes in
mortgagors' housing needs, job transfers, unemployment, mortgagors' net equity
in the mortgaged properties, changes in the value of the mortgaged properties,
mortgage market interest rates and servicing decisions.  As described under
"Description of the Mortgage Pool" herein, the Mortgage Pool consists of Fixed
Rate Loans, Step Loans and Adjustable Rate Loans.  If prevailing mortgage rates
fell significantly below the Mortgage Rates on the Fixed Rate Loans, the
Mortgage Rates expected to result after the final Adjustment Dates for the Step
Loans or the Mortgage Rates on the Adjustable Rate Loans during the seven-year
fixed initial interest rate periods thereof, the rate of prepayments (including
from refinancings) on such Mortgage Loans would be expected to increase.
Conversely, if prevailing Mortgage Rates rose significantly above such Mortgage
Rates, the rate of prepayments on such Mortgage Loans would be expected to
decrease.  After the initial Adjustment Dates of the Adjustable Rate Loans, the
Mortgage Rates thereon adjust periodically in response to the Index as most
recently available as of the date 45 days prior to the related Adjustment Dates.
Furthermore, the first distribution on the Certificates after a periodic
adjustment to scheduled monthly payments on the Adjustable Rate Loans will be
distributed to Certificateholders on the Distribution Date in the third month
following the month in which the related Index was published. The Index may not
rise or fall consistently with mortgage rates generally. Therefore, the Index
may be higher than mortgage rates generally, resulting in prepayments when the
Mortgage Rates on the Mortgage Loans are increasing.

      The Class A Certificates are subject to various priorities for payment of
principal, as described herein. Distributions of principal on the Classes of
Class A Certificates having an earlier priority of payment will be affected by
the rates of prepayment of the Mortgage Loans early in the life of the Mortgage
Pool. The timing of commencement of principal distributions and the weighted
average lives of the Classes of Class A Certificates with a later priority of
payment will be affected by the rates of prepayment experienced both before and
after the commencement of principal distributions on such Classes. Furthermore,
as described under "Description of the Certificates-Principal Distributions on
the Senior Certificates" herein, during certain periods all or a
disproportionately large percentage of principal prepayments on the Mortgage
Loans will be allocated among the Senior Certificates and, during certain
periods, no principal prepayments or (relative to the Class M Percentage and the
Class B-1 Percentage) a disproportionately small or large portion of principal
prepayments on the Mortgage Loans will be allocated to the Class M Certificates
and the Class B-1 Certificates. The allocation of all or a disproportionately
large percentage of principal prepayments to the Senior Certificates will cause
the Certificate Principal Balances of the Class M Certificates and the Class B-1
Certificates to decline more slowly than would be the case if the Class M
Certificates and the Class B-1 Certificates received their proportionate share
of principal prepayments.  However, as described under "Description of the
Certificates-Principal Distributions on the Class M Certificates and the Class
B-1 Certificates" herein, holders of the Class B-1 Certificates will be entitled
to principal distributions that include certain amounts otherwise distributable
to the holders of the Class B-3 Certificates, which will cause the weighted
average life of the Class B-1 Certificates to be shorter than would otherwise be
the case. In addition, to the extent that all or a disproportionately large
percentage of principal prepayments are allocated to the Senior Certificates
during any period as described herein, the Senior Percentage upon which future
allocations of prepayments to the Class A Certificates would thereafter be based
would, assuming a high level of prepayments but a low level of losses on the
Mortgage Loans, be significantly decreased, with the result that principal
payments, including principal prepayments subsequent to such periods, would be
allocated to the holders of the Class M Certificates and the Class B-1
Certificates in greater percentages than the initial Class M Percentage and the
initial Class B-1 Percentage.

                                    S-57
<PAGE>

      Because it is impossible to accurately predict the timing and dollar
amount of principal prepayments on the Mortgage Loans, if any, that will be
made, as well as the percentage according to which those prepayments will be
allocated among Classes of Certificates at any particular point in time,
investors in the Offered Certificates, and particularly investors in the Class M
Certificates and the Class B-1 Certificates, may find it difficult to analyze
the effect of principal prepayments on the yield and average life of the various
Classes of Certificates.

      The Pass-Through Rates on the Class A Certificates, the Class M
Certificates and the Class B-1 Certificates are fixed and will not change in
response to changes in market interest rates. The Pass-Through Rate on the
Variable Strip Certificates is based on the weighted average of the Pool Strip
Rates on the Mortgage Loans, which will not change in respect of the Fixed Rate
Loans and will not change in respect of the Step Loans after the final
Adjustment Dates for the Step Loans.  Accordingly, if market interest rates or
market yield for securities similar to the Offered Certificates were to rise,
the market value of the Offered Certificates may decline.

      The rate of defaults on the Mortgage Loans will also affect the rate and
timing of principal payments on the Mortgage Loans. In general, defaults on
mortgage loans are expected to occur with greater frequency in their early
years.  Increases in the monthly payments on the Step Loans and the Adjustable
Rate Loans to amounts in excess of the monthly payments required at their
respective dates of origination may result in a default rate higher than that on
level payment mortgage loans.  Substantial increases in the amount of the
monthly payments on each Step Loan will occur after the Adjustment Dates,
thereof, because the related Mortgage Rate will increase on such Adjustment
Dates.  With respect to each Adjustable Rate Loan, a substantial increase in the
amount of the monthly payments could occur after the initial Adjustment Date
thereof, because the Periodic Rate Cap thereon will not limit increases in the
related Mortgage Rate on such date.  The repayment of such Mortgage Loans will
be dependent on the ability of the related mortgagors to make larger monthly
payments as a result of increases in the related Mortgage Rates. The rate of
default on Mortgage Loans which are refinance mortgage loans or which were not
originated under the Full Documentation program may be higher than for other
types of Mortgage Loans. As a result of the underwriting standards for the
Seller's regular lending program, the Mortgage Loans are likely to experience
rates of delinquency, foreclosure, bankruptcy and loss that are higher, and that
may be substantially higher, than those experienced by mortgage loans
underwritten in a more traditional manner. See "The Seller-Loan Delinquency,
Forbearance, Foreclosure, Bankruptcy and REO Property Status" and "-REO Property
Liquidation Experience" above for important information regarding the
delinquency, forbearance, foreclosure, bankruptcy and REO property status and
loss experience of certain mortgage loans previously originated by the Seller
under the regular lending program. In addition, because of such underwriting
criteria and their likely effect on the delinquency, foreclosure, bankruptcy and
loss experience of the Mortgage Loans, the Mortgage Loans will be serviced in a
manner intended to result in a faster exercise of remedies, including
foreclosure, in the event Mortgage Loan delinquencies and defaults occur, than
would be the case if the Mortgage Loans were serviced in a more conventional
manner. Furthermore, the rate and timing of prepayments, defaults and
liquidations on the Mortgage Loans will be affected by the general economic
condition of the region of the country in which the related Mortgaged Properties
are located. The risk of delinquencies and loss is greater and prepayments are
less likely in regions where a weak or deteriorating economy exists, as may be
evidenced by, among other factors, increasing unemployment or falling property
values. See "Yield, Prepayment and Maturity Considerations" in the Prospectus.

      As described under "Description of the Certificates-Allocation of Losses;
Subordination" and "Description of the Certificates-Advances," amounts otherwise
distributable to holders of the Class B-1 Certificates will be made available to
protect the holders of the Senior Certificates and the Class M Certificates
against interruptions in distributions due to certain mortgagor delinquencies,
and amounts otherwise distributable to holders of the Class M Certificates will
be made available to protect the holders of the Senior Certificates against
interruptions in distributions due to certain mortgagor delinquencies, in each
case to the extent not covered by Advances. Such delinquencies will affect the
yield to investors in the Class B-1 Certificates to the extent not covered by
the Class B-2 Certificates and the Class B-3 Certificates, and such
delinquencies will affect the yield to investors in the Class M Certificates to
the extent not covered by the Subordinate Certificates. Even if subsequently
cured, such delinquencies may affect the timing of the receipt of distributions
by the holders of Class B-1 Certificates or the

                                   S-58
<PAGE>



Class M Certificates, as the case may be, because the entire amount (rather than
a PRO RATA portion) thereof would be borne by such Class of Certificates.
Furthermore, the Principal Only Certificates will share in the principal
portions of Realized Losses on the Mortgage Loans only to the extent they are
incurred with respect to Discount Mortgage Loans and only to the extent of the
related Discount Fractions thereof.  Thus, after the Class M Certificates and
the Subordinate Certificates are retired, or in the case of Excess Special
Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses and Extraordinary
Losses, the Class A Certificates may be affected to a greater extent by losses
on Non-Discount Mortgage Loans than by losses on Discount Mortgage Loans.  In
addition, a higher than expected rate of delinquencies or losses will also
affect the rate of principal payments on the Class M Certificates and the Class
B-1 Certificates if it delays the scheduled reduction of the Senior Prepayment
Percentage or affects the allocation of prepayments among the Class M
Certificates and the Subordinate Certificates.

      When a principal prepayment in full is made on a Mortgage Loan, the
mortgagor is charged interest only for the period from the Due Date of the
immediately preceding monthly payment up to the date of such prepayment, instead
of for a full month. Partial principal prepayments are applied as of the first
day of the month of receipt, with a resulting reduction in interest payable for
the month during which the partial prepayment is made. Full or partial
prepayments (or other liquidations) received in any calendar month will be
distributed to Certificateholders on the Distribution Date in the month
following the month of receipt. With respect to such full or partial prepayments
(or other liquidations), the Master Servicer is obligated to fund shortfalls in
collection of one full month's interest (adjusted to the related Net Mortgage
Rate) but only to the extent of the servicing compensation otherwise payable to
the Master Servicer. Accordingly, to the extent any such shortfall in interest
collections exceeds the amount that the Master Servicer is obligated to fund,
the effect of any such principal prepayment will be to reduce the aggregate
amount of interest that is available for distribution to the Certificateholders,
and will be allocated among the Certificates in proportion to the interest
otherwise distributable or accrued thereon.

      In addition, the yield to maturity of the Offered Certificates will depend
on the prices paid by the holders of the Offered Certificates and the related
Pass-Through Rates. The extent to which the yield to maturity of an Offered
Certificate is sensitive to prepayments will depend upon the degree to which it
is purchased at a discount or premium. For additional considerations relating to
the yield on the Certificates, see "Yield, Prepayment and Maturity
Considerations" in the Prospectus.

      WEIGHTED AVERAGE LIFE:  Weighted average life refers to the average
amount of time that will elapse from the date of issuance of a security to the
date of distribution to the investor of each dollar distributed in reduction of
principal of such security (assuming no losses). The weighted average life of
the Offered Certificates will be influenced by, among other things, the rate at
which principal of the Mortgage Loans is paid, which may be in the form of
scheduled amortization, prepayments or liquidations.

      Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement
represents an assumed constant prepayment rate ("CPR") each month relative to
the then outstanding principal balance of a pool of mortgage loans for the life
of such mortgage loans.  CPR does not purport to be either an historical
description of the prepayment experience of any pool of mortgage loans or a
prediction of the anticipated rate of prepayment of any mortgage loans,
including the Mortgage Loans to be included in the Trust Fund.

      The tables set forth below have been prepared on the basis of certain
assumptions, as described below, regarding the weighted average characteristics
of the Mortgage Loans that are expected to be included in the Trust Fund, as
described under "Description of the Mortgage Pool" herein, and the performance
thereof. The tables assume, among other things, that: (i) all of the Mortgage
Loans have identical payment provisions, (ii) the distributions in respect of
the Certificates are received in cash on the 25th day of each month commencing
in

                                   S-59
<PAGE>



December 1995, (iii) the Mortgage Loans are divided into five groups with the
following aggregate initial characteristics:


<TABLE>
<CAPTION>
                                                                       ORIGINAL TERM  REMAINING TERM
                                                                        TO MATURITY     TO MATURITY
GROUP NUMBER    PRINCIPAL BALANCE    MORTGAGE RATE   POOL STRIP RATE    (IN MONTHS)     (IN MONTHS)
- - - - - - ------------    -----------------    -------------   ---------------   -------------  --------------
<S>             <C>                  <C>             <C>               <C>            <C>
     1          $ 47,141,697.22          11.0510%         3.3010%           360             357
     2          $  6,302,608.32          12.3060%         4.5560%           180             178
     3          $  6,318,150.48          10.6190%         2.8690%           358             352
     4          $    484,788.67           6.9826%         0.0000%           360             357
     5          $ 24,891,939.70          11.9930%         4.2430%           349             342
</TABLE>

(iv) the Mortgage Rate and Pool Strip Rate of the Mortgage Loans in the third
group are equal to the amounts indicated above from the first Due Date through
the sixth Due Date, then increase to 11.869% and 4.119% per annum, respectively,
for the seventh Due Date through the eighteenth Due Date and thereafter remain
constant at 13.619% and 5.869% per annum, respectively, (v) the Mortgage Rate
and Pool Strip Rate of the Mortgage Loans in the fourth group are equal to the
amounts indicated above from the first Due Date through the ninth Due Date, then
increase to 8.2326% and 1.250% per annum, respectively, for the tenth Due Date
through the twenty-first Due Date and thereafter remain constant at 9.9826% and
3.00% per annum, respectively, (vi) the Mortgage Rate and Pool Strip Rate of the
Mortgage Loans in the fifth group are equal to the amounts indicated above from
the first Due Date through the seventy-seventh Due Date and thereafter remain
constant at 11.9930% and 4.243% per annum, respectively, based on an Index equal
to 5.75%, a Gross Margin equal to 5.74% and a Minimum Rate equal to 11.993%,
(vii) each Mortgage Loan has a Servicing Fee Rate equal to 0.500% per annum,
(viii) all of the Mortgage Loans prepay at the specified constant CPR
percentages, (ix) no defaults or delinquencies in the payment by mortgagors of
principal of and interest on the Mortgage Loans are experienced, (x) the Master
Servicer does not exercise its option to repurchase all of the Mortgage Loans as
described under the caption "Pooling and Servicing Agreement-Termination," (xi)
prepayments representing payment in full of individual Mortgage Loans are
received on the last day of each month and include 30 days interest thereon,
commencing in November 1995, (xii) the scheduled monthly payment for each
Mortgage Loan is received on the first day of each month commencing in December
1995 and has been calculated based on its outstanding balance, interest rate and
remaining term to stated maturity such that the Mortgage Loan will amortize in
amounts sufficient to repay the remaining balance of such Mortgage Loan by its
stated maturity, (xiii) the Certificates are purchased on November 21, 1995 and
(xiv) the number of days between the date the Offered Certificates are purchased
and the first Distribution Date is 34 days (such assumptions, collectively, the
"Structuring Assumptions").

      The actual characteristics and performance of the Mortgage Loans will
differ from the assumptions used in constructing the tables set forth below,
which are hypothetical in nature and are provided only to give a general sense
of how the principal cash flows might behave under varying prepayment scenarios.
For example, it is very unlikely that the Mortgage Loans will prepay at a
constant CPR level until maturity or that all of the Mortgage Loans will prepay
at the same CPR level. Moreover, the diverse remaining terms to maturity of the
Mortgage Loans could produce slower or faster principal distributions than
indicated in the tables at the various CPR percentages specified, even if the
various weighted average remaining terms to maturity of the Mortgage Loans are
as assumed. Any difference between such assumptions and the actual
characteristics and performance of the Mortgage Loans, or actual prepayment or
loss experience, will affect the percentages of initial Certificate Principal
Balances outstanding over time and the weighted average lives of the Classes of
Offered Certificates.

      Subject to the foregoing discussion and assumptions, the tables below
indicate the weighted average life of each Class of Offered Certificates (other
than the Variable Strip Certificates) and set forth the percentages of the
initial Certificate Principal Balance of each such Class of Offered Certificates
that would be outstanding after each of the Distribution Dates shown at various
CPR percentages.

                                   S-60
<PAGE>



             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                 OUTSTANDING AT THE FOLLOWING CPR PERCENTAGES



                                              CLASS A-1 CERTIFICATES
                                          -------------------------------
DISTRIBUTION DATE                          0%    12%  15%  18%  20%  25%
- - - - - - -----------------                         ----  ----  ---- ---- ---- ----
Initial Percentage....................... 100%  100%  100% 100% 100% 100%
November 25, 1996........................  99    65    56   48   42   28
November 25, 1997........................  97    34    19    5    0    0
November 25, 1998........................  95     7     0    0    0    0
November 25, 1999........................  93     0     0    0    0    0
November 25, 2000........................  91     0     0    0    0    0
November 25, 2001........................  88     0     0    0    0    0
November 25, 2002........................  85     0     0    0    0    0
November 25, 2003........................  82     0     0    0    0    0
November 25, 2004........................  78     0     0    0    0    0
November 25, 2005........................  74     0     0    0    0    0
November 25, 2006........................  70     0     0    0    0    0
November 25, 2007........................  65     0     0    0    0    0
November 25, 2008........................  59     0     0    0    0    0
November 25, 2009........................  52     0     0    0    0    0
November 25, 2010........................  45     0     0    0    0    0
November 25, 2011........................  40     0     0    0    0    0
November 25, 2012........................  34     0     0    0    0    0
November 25, 2013........................  27     0     0    0    0    0
November 25, 2014........................  19     0     0    0    0    0
November 25, 2015........................  11     0     0    0    0    0
November 25, 2016........................   1     0     0    0    0    0
November 25, 2017 and thereafter.........   0     0     0    0    0    0

Weighted Average Life in Years*..........13.6   1.6   1.3  1.0  0.9  0.7
- - - - - - -----------
*     The weighted average life of a Certificate is determined by (i)
      multiplying the amount of each distribution in reduction of the
      Certificate Principal Balance by the number of years from the date of
      issuance of the Certificate to the related Distribution Date, (ii) adding
      the results and (iii) dividing the sum by the initial Certificate
      Principal Balance of the Certificate.

                                   S-61
<PAGE>



             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                 OUTSTANDING AT THE FOLLOWING CPR PERCENTAGES



                                              CLASS A-2 CERTIFICATES
                                          -------------------------------
DISTRIBUTION DATE                          0%    12%  15%  18%  20%  25%
- - - - - - -----------------                         ----  ----  ---- ---- ---- ----
Initial Percentage....................... 100%  100%  100% 100% 100% 100%
November 25, 1996........................ 100   100   100  100  100  100
November 25, 1997........................ 100   100   100  100   96   71
November 25, 1998........................ 100   100    86   67   54   26
November 25, 1999........................ 100    81    56   35   21    0
November 25, 2000........................ 100    57    31    8    0    0
November 25, 2001........................ 100    37    12    0    0    0
November 25, 2002........................ 100    21     0    0    0    0
November 25, 2003........................ 100     9     0    0    0    0
November 25, 2004........................ 100     0     0    0    0    0
November 25, 2005........................ 100     0     0    0    0    0
November 25, 2006........................ 100     0     0    0    0    0
November 25, 2007........................ 100     0     0    0    0    0
November 25, 2008........................ 100     0     0    0    0    0
November 25, 2009........................ 100     0     0    0    0    0
November 25, 2010........................ 100     0     0    0    0    0
November 25, 2011........................ 100     0     0    0    0    0
November 25, 2012........................ 100     0     0    0    0    0
November 25, 2013........................ 100     0     0    0    0    0
November 25, 2014........................ 100     0     0    0    0    0
November 25, 2015........................ 100     0     0    0    0    0
November 25, 2016........................ 100     0     0    0    0    0
November 25, 2017........................  89     0     0    0    0    0
November 25, 2018........................  75     0     0    0    0    0
November 25, 2019........................  60     0     0    0    0    0
November 25, 2020........................  42     0     0    0    0    0
November 25, 2021........................  23     0     0    0    0    0
November 25, 2022........................   1     0     0    0    0    0
November 25, 2023 and thereafter.........   0     0     0    0    0    0

Weighted Average Life in Years*..........24.5   5.6   4.4  3.6  3.2  2.5
- - - - - - -----------
*     The weighted average life of a Certificate is determined by (i)
      multiplying the amount of each distribution in reduction of the
      Certificate Principal Balance by the number of years from the date of
      issuance of the Certificate to the related Distribution Date, (ii) adding
      the results and (iii) dividing the sum by the initial Certificate
      Principal Balance of the Certificate.

                                   S-62
<PAGE>


             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                 OUTSTANDING AT THE FOLLOWING CPR PERCENTAGES



                                                 CLASS A-3 CERTIFICATES
                                           -------------------------------
DISTRIBUTION DATE                           0%    12%  15%  18%  20%  25%
- - - - - - -----------------                          ----  ----  ---- ---- ---- ----
Initial Percentage.......................  100%  100%  100% 100% 100% 100%
November 25, 1996........................  100   100   100  100  100  100
November 25, 1997........................  100   100   100  100  100  100
November 25, 1998........................  100   100   100  100  100  100
November 25, 1999........................  100   100   100  100  100   87
November 25, 2000........................  100   100   100  100   92   45
November 25, 2001........................  100   100   100   83   62   21
November 25, 2002........................  100   100    94   60   41    5
November 25, 2003........................  100   100    75   44   28    0
November 25, 2004........................  100    98    61   34   20    0
November 25, 2005........................  100    84    51   27   15    0
November 25, 2006........................  100    73    42   22   12    0
November 25, 2007........................  100    62    35   17    9    0
November 25, 2008........................  100    53    29   14    7    0
November 25, 2009........................  100    45    24   11    6    0
November 25, 2010........................  100    39    20    9    4    0
November 25, 2011........................  100    33    16    7    3    0
November 25, 2012........................  100    28    13    5    3    0
November 25, 2013........................  100    24    11    4    2    0
November 25, 2014........................  100    20     9    3    2    0
November 25, 2015........................  100    17     7    3    1    0
November 25, 2016........................  100    14     6    2    1    0
November 25, 2017........................  100    11     4    2    1    0
November 25, 2018........................  100     9     3    1    0    0
November 25, 2019........................  100     7     3    1    0    0
November 25, 2020........................  100     5     2    1    0    0
November 25, 2021........................  100     4     1    0    0    0
November 25, 2022........................  100     2     1    0    0    0
November 25, 2023........................   60     1     0    0    0    0
November 25, 2024........................   23     0     0    0    0    0
November 25, 2025 and thereafter.........    0     0     0    0    0    0


Weighted Average Life in Years*.......... 28.3  14.8  11.6  9.1  7.7  5.1
- - - - - - -----------
*     The weighted average life of a Certificate is determined by (i)
      multiplying the amount of each distribution in reduction of the
      Certificate Principal Balance by the number of years from the date of
      issuance of the Certificate to the related Distribution Date, (ii) adding
      the results and (iii) dividing the sum by the initial Certificate
      Principal Balance of the Certificate.

                                   S-63
<PAGE>



             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                 OUTSTANDING AT THE FOLLOWING CPR PERCENTAGES



                                                  CLASS M CERTIFICATES
                                           -------------------------------
DISTRIBUTION DATE                           0%    12%  15%   18%  20%    25%
- - - - - - -----------------                          ----  ----  ----  ---- ----  ----
Initial Percentage.......................  100%  100%  100%  100%  100%  100%
November 25, 1996........................   99    99    99    99    99    99
November 25, 1997........................   99    99    99    99    99    99
November 25, 1998........................   98    98    98    98    98    98
November 25, 1999........................   97    97    97    97    97    97
November 25, 2000........................   96    96    96    96    96    96
November 25, 2001........................   95    93    91    90    89    87
November 25, 2002........................   94    88    84    82    80    77
November 25, 2003........................   93    80    75    72    69    62
November 25, 2004........................   91    71    65    60    57    46
November 25, 2005........................   89    61    54    48    45    34
November 25, 2006........................   87    53    45    39    35    25
November 25, 2007........................   85    45    37    31    27    18
November 25, 2008........................   83    39    31    25    21    13
November 25, 2009........................   80    33    25    20    16    10
November 25, 2010........................   77    28    21    16    13     7
November 25, 2011........................   75    24    17    12    10     5
November 25, 2012........................   73    20    14    10     8     4
November 25, 2013........................   70    17    11     8     6     3
November 25, 2014........................   66    14     9     6     4     2
November 25, 2015........................   63    12     7     5     3     1
November 25, 2016........................   59    10     6     4     3     1
November 25, 2017........................   54     8     5     3     2     1
November 25, 2018........................   49     6     4     2     1     0
November 25, 2019........................   44     5     3     1     1     0
November 25, 2020........................   37     4     2     1     1     0
November 25, 2021........................   30     3     1     1     0     0
November 25, 2022........................   22     2     1     0     0     0
November 25, 2023........................   13     1     0     0     0     0
November 25, 2024........................    5     0     0     0     0     0
November 25, 2025 and thereafter.........    0     0     0     0     0     0

Weighted Average Life in Years*.......... 20.8  12.6  11.5  10.8  10.4   9.4
- - - - - - -----------
*     The weighted average life of a Certificate is determined by (i)
      multiplying the amount of each distribution in reduction of the
      Certificate Principal Balance by the number of years from the date of
      issuance of the Certificate to the related Distribution Date, (ii) adding
      the results and (iii) dividing the sum by the initial Certificate
      Principal Balance of the Certificate.

                                   S-64

<PAGE>



             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                 OUTSTANDING AT THE FOLLOWING CPR PERCENTAGES


                                                CLASS B-1 CERTIFICATES
                                           -------------------------------
DISTRIBUTION DATE                           0%    12%  15%  18%  20%  25%
- - - - - - -----------------                          ----  ----  ---- ---- ---- ----
Initial Percentage.......................  100%  100%  100% 100% 100% 100%
November 25, 1996........................   98    98    98   98   98   98
November 25, 1997........................   96    96    96   96   96   96
November 25, 1998........................   94    94    94   94   94   94
November 25, 1999........................   91    91    91   91   91   91
November 25, 2000........................   88    88    88   88   88   88
November 25, 2001........................   85    83    80   79   78   76
November 25, 2002........................   82    75    70   68   66   62
November 25, 2003........................   78    64    58   54   51   42
November 25, 2004........................   74    51    44   38   35   21
November 25, 2005........................   70    37    29   22   18    5
November 25, 2006........................   65    25    16    8    4    0
November 25, 2007........................   60    13     4    0    0    0
November 25, 2008........................   54     3     0    0    0    0
November 25, 2009........................   48     0     0    0    0    0
November 25, 2010........................   41     0     0    0    0    0
November 25, 2011........................   35     0     0    0    0    0
November 25, 2012........................   28     0     0    0    0    0
November 25, 2013........................   20     0     0    0    0    0
November 25, 2014........................   12     0     0    0    0    0
November 25, 2015........................    3     0     0    0    0    0
November 25, 2016 and thereafter.........    0     0     0    0    0    0

Weighted Average Life in Years*.......... 12.8   8.7   8.2  7.9  7.7  7.3
- - - - - - ------------
*     The weighted average life of a Certificate is determined by (i)
      multiplying the amount of each distribution in reduction of the
      Certificate Principal Balance by the number of years from the date of
      issuance of the Certificate to the related Distribution Date, (ii) adding
      the results and (iii) dividing the sum by the initial Certificate
      Principal Balance of the Certificate.

                                   S-65

<PAGE>



VARIABLE STRIP CERTIFICATE YIELD CONSIDERATIONS

      THE YIELD TO MATURITY ON THE VARIABLE STRIP CERTIFICATES WILL BE HIGHLY
SENSITIVE TO THE PREPAYMENT, REPURCHASE AND DEFAULT EXPERIENCE ON THE
MORTGAGE LOANS. INVESTORS SHOULD CAREFULLY CONSIDER THE ASSOCIATED RISKS,
INCLUDING THE RISK THAT A RAPID RATE OF PRINCIPAL PREPAYMENTS, DEFAULTS OR
REPURCHASES ON THE MORTGAGE LOANS COULD RESULT IN THE FAILURE OF INVESTORS IN
THE VARIABLE STRIP CERTIFICATES TO FULLY RECOVER THEIR INITIAL INVESTMENT.

      The table below indicates the approximate pre-tax yields to maturity
(on a corporate bond equivalent basis (CBE)) on the Variable Strip
Certificates for the specified CPR percentages and assumed purchase prices
based on the Structuring Assumptions and on the further assumption that the
purchase price of the Variable Strip Certificates is equal to the sum of (a)
the assumed purchase price, as specified below, multiplied by the initial
Notional Amount and (b) 20 days of accrued interest.

     PRE-TAX YIELD TO MATURITY (CBE) OF THE VARIABLE STRIP CERTIFICATES


                                         CPR PERCENTAGES
                            ------------------------------------------
   ASSUMED PURCHASE PRICE    12%       15%      18%       20%      25%
   ----------------------   ----      ----     ----      ----     ----
   8.75000%  .............. 30.2%     26.4%    22.5%     19.9%    13.2%
   9.00000%  .............. 29.0%     25.2%    21.3%     18.7%    12.0%
   9.25000%  .............. 27.8%     24.0%    20.1%     17.5%    10.9%

      The yields set forth in the preceding table were calculated by
determining the monthly discount rates which, when applied to the related
streams of cash flows assumed to be paid on the Variable Strip Certificates,
would cause the discounted present values of such assumed streams of cash
flows to equal the assumed purchase prices of the Variable Strip
Certificates, and by converting such monthly discount rates to corporate bond
equivalent rates. Such calculations do not take into account the effect of
variations that may occur in the interest rates at which investors may be
able to reinvest funds received by them as distributions on the Variable
Strip Certificates and consequently do not purport to reflect the return on
any investment in the Variable Strip Certificates when such reinvestment
rates are considered.

      The Mortgage Loans will not have all of the characteristics assumed
above and in the Structuring Assumptions. There can be no assurance that the
Mortgage Loans will prepay at any of the constant rates shown in the table or
at any other particular rate, that the pre-tax yield on the Variable Strip
Certificates will correspond to any of the pre-tax yields shown herein or
that the aggregate purchase price paid for the Variable Strip Certificates
will be equal to any of the assumed purchase prices indicated above. Because
the rate of distributions of principal of the Certificates will be related to
the actual amortization (including prepayments) of the Mortgage Loans, which
may include Mortgage Loans that have remaining terms to stated maturity
shorter or longer than those assumed and interest rates higher or lower than
those assumed, the pre-tax yields on the Variable Strip Certificates will
differ from those set forth above, even if all of the Mortgage Loans prepay
at the indicated CPR percentages.  It is unlikely that any Mortgage Loan will
prepay at a constant rate to maturity or that all the Mortgage Loans will
prepay at the same rate. The foregoing table assumes that all of the Mortgage
Loans prepay at the same constant rate. In fact, mortgage loans bearing
different (or the same) mortgage rates may prepay at different rates.
Accordingly, investors should calculate expected yields based on their own
assumptions and should not rely on the yields specified above.

      As indicated above, the timing of changes in the rate of prepayments
may significantly affect the actual yield to investors, even if the average
rate of principal prepayments is consistent with the expectations of
investors. In general, the earlier the payment of principal of the Mortgage
Loans the greater the effect on an investor's yield to maturity. As a result,
the effect on an investor's yield of principal prepayments occurring at a
rate higher (or lower) than the rate anticipated by the investor during the
period immediately following the issuance of the Variable

                                     S-66

<PAGE>


Strip Certificates will not be offset by a subsequent like reduction (or
increase) in the rate of principal prepayments. Investors must make their own
decisions as to the appropriate prepayment assumptions to be used in deciding
whether to purchase any of the Variable Strip Certificates.

      Investors in the Variable Strip Certificates should be aware that the
yields in the table above were calculated assuming no changes in the Mortgage
Rates on the Mortgage Loans other than as described in the Structuring
Assumptions. However, as described under "Description of the Mortgage Pool"
herein, portions of the Mortgage Pool will consist of Step Loans and
Adjustable Rate Loans, respectively.  The Mortgage Rate on each Step Loan
will be reset twice, approximately one year and approximately two years after
its date of origination, and the Mortgage Rate on each Adjustable Rate Loan
will be subject to adjustment commencing approximately seven years after its
date of origination, and semi-annually thereafter, based on the Index (which
may vary significantly over time). Further, to extent that a change in the
level of the Index results in an increase or decrease in the Mortgage Rates
on any of the Adjustable Rate Loans, such change will result in a like
increase or decrease in the Pool Strip Rates on such Adjustable Rate Loans.
Because the Pass-Through Rate on the Variable Strip Certificates is based on
the weighted average of the Pool Strip Rates on the Mortgage Loans, the yield
to investors on the Variable Strip Certificates will be sensitive to changes
in the level of the Index and might be reduced as a result of decreases in
the level of the Index.

      In addition to the foregoing, holders of the Variable Strip
Certificates generally will have rights to relatively larger portions of
interest payments on the Mortgage Loans with higher Net Mortgage Rates than
on Mortgage Loans with lower Net Mortgage Rates.  Thus, the yield on the
Variable Strip Certificates will be materially and adversely affected to a
greater extent than the yield on the other Classes of Offered Certificates if
the Mortgage Loans with higher Net Mortgage Rates prepay faster than the
Mortgage Loans with lower Net Mortgage Rates.  Because the Mortgage Loans
with higher Net Mortgage Rates generally have higher Mortgage Rates, such
Mortgage Loans generally are more likely to be prepaid under most
circumstances than are Mortgage Loans with lower Net Mortgage Rates.

                       POOLING AND SERVICING AGREEMENT

GENERAL

     The Certificates will be issued pursuant to a Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of November 1, 1995,
among the Depositor, the Master Servicer, and Bankers Trust Company, as Trustee.
Reference is made to the Prospectus for important information in addition to
that set forth herein regarding the terms and conditions of the Pooling and
Servicing Agreement and the Offered Certificates. The Offered Certificates will
be transferable and exchangeable at the corporate trust office of the Trustee,
which will serve as Certificate Registrar and Paying Agent. The Depositor will
provide a prospective or actual Certificateholder without charge, on written
request, a copy (without exhibits) of the Pooling and Servicing Agreement.
Requests should be addressed to N. Dante LaRocca, Donaldson, Lufkin & Jenrette
Securities Corporation, 140 Broadway, New York, New York 10005.

      The Master Servicer has the right to resign from the obligations and
duties imposed on it under the Pooling and Servicing Agreement upon the
appointment of a successor servicer and delivery to the Trustee of a letter
from each Rating Agency that such resignation and appointment will not, in
and of itself, result in a downgrading of the Certificates. The Master
Servicer may not assign its obligations and duties under the Pooling and
Servicing Agreement.

ASSIGNMENT OF MORTGAGE LOANS

     The Mortgage Loans will be assigned by the Depositor to the Trustee
pursuant to the terms of the Pooling and Servicing Agreement, together with
all principal and interest due on the Mortgage Loans after the Cut-off Date.
The Trustee will, concurrently with such assignment, authenticate and deliver
the Certificates. Each Mortgage Loan will be identified in a schedule
appearing as an exhibit to the Pooling and Servicing Agreement which will
specify

                                     S-67

<PAGE>


with respect to each Mortgage Loan, among other things, the original principal
balance, the principal balance as of the close of business on the Cut-off Date,
the Monthly Payment, the maturity date and the Mortgage Rate.

      As to each Mortgage Loan, the following documents are required to be
delivered to the Trustee in accordance with the Pooling and Servicing
Agreement: (i) the related original Mortgage Note endorsed without recourse
to the Trustee, (ii) the original Mortgage with evidence of recording
indicated thereon (or, if such original recorded Mortgage has not yet been
returned by the recording office, a copy thereof certified by the Seller to
be a true and complete copy of such Mortgage sent for recording), (iii) an
original recorded assignment of the Mortgage to the Trustee (or if such
original recorded assignment has not yet been returned by the recording
office, a copy thereof certified by the Seller to be a true and complete copy
of such assignment sent for recording), (iv) the policies of title insurance
issued with respect to each Mortgage Loan and (v) the originals of any
assumption, modification, extension or guaranty agreements. The assignments
to the Trustee in connection with each Mortgage Loan are required to be
submitted for recording promptly after the Delivery Date. The Trustee will
review each Mortgage File within 90 days of the Delivery Date, and if any
such document is found to be defective in any material respect and the Seller
does not cure such defect within 60 days of notice thereof from the Trustee,
the Seller will be obligated to purchase the related Mortgage Loan from the
Trust Fund within 90 days of such notice.

      Pursuant to the terms of the Pooling and Servicing Agreement, the
Depositor will assign to the Trustee for the benefit of the holders of the
Certificates all of its right, title and interest in and to each Purchase
Agreement insofar as it relates to the representations and warranties made by
the Seller in respect of the related Mortgage Loans and the remedies provided
for breach of such representations and warranties. The representations and
warranties made by the Seller with respect to the Mortgage Loans differ but
are similar in nature to the representations and warranties summarized in the
Prospectus under the caption "Loan Underwriting Procedures and Standards
- - - - - - -Representations and Warranties."  Upon discovery by the Trustee of a breach
of any representation, warranty or covenant which materially and adversely
affects the interests of the Certificateholders in a Mortgage Loan, the
Trustee will promptly notify the Seller and the Master Servicer. The Seller
will have 90 days from its discovery or its receipt of such notice to cure
such breach or repurchase the Mortgage Loan. The Seller will not have any
right to substitute another mortgage loan for a Mortgage Loan as to which
such a breach has occurred. See "The Seller" above.

      Neither the Depositor, the Master Servicer, the Trustee nor any of
their respective affiliates will make any representations or warranties with
respect to the Mortgage Loans, or have any obligation to purchase a Mortgage
Loan if the Seller defaults on its obligation to repurchase a Mortgage Loan
either in connection with a breach of a representation and warranty or in
connection with a defective document as described above, and no assurance can
be given that the Seller will carry out such obligations with respect to
Mortgage Loans. Although the Subordination described herein will not be
available to support the Seller's obligation to repurchase any Mortgage Loan,
to the extent any such Mortgage Loan is not repurchased by the Seller and
losses occur on such Mortgage Loans, Subordination with respect to such
Mortgage Loans will be available to the extent provided herein. To the extent
that the Subordination is so utilized, such Subordination will be depleted
more quickly than if such Mortgage Loans had been repurchased by the Seller.

THE MASTER SERVICER

      Temple-Inland Mortgage Corporation ("TIMC"), a Nevada corporation, will
serve as the Master Servicer under the Pooling and Servicing Agreement.  TIMC
is a full service mortgage banking company and is a FNMA- and FHLMC-approved
seller/servicer.  TIMC originates mortgage loans through a network of retail
and wholesale branches, and the mortgage loans it originates are generally
sold in the secondary market on a servicing-retained basis.  In addition,
TIMC services loans in all fifty states and in the District of Columbia, and
its servicing portfolio includes a full range of mortgage products serviced
for a variety of mortgage loan and mortgage-backed security investors.
TIMC's principal executive offices are located at 1300 Mo-Pac Expressway
South, Austin, Texas 78746, and its telephone number is (512) 434-8000.

      TIMC is a wholly-owned subsidiary of Guaranty Federal Bank, F.S.B.
("GFB"), a Dallas, Texas-based financial institution.  GFB is a wholly-owned
subsidiary of Temple-Inland Financial Services ("TIFS"), a financial services
holding company that is wholly-owned by Temple-Inland Inc. ("T-I"). T-I is a
Texas-based, holding


                                     S-68

<PAGE>



company with interests primarily in paper, packaging, building products and
financial services.  T-I's stock is publicly traded on the New York Stock
Exchange and the Pacific Stock Exchange.

      The following table sets forth certain information concerning the
delinquency experience (including bankruptcies) and foreclosures in progress
on one- to four-family residential mortgage loans included in TIMC's
servicing portfolio at the end of the indicated periods.  The indicated
periods of delinquency are based on the number of days past due on a
contractual basis.  No mortgage loan is considered delinquent for these
purposes until it is one month past due on a contractual basis.

<TABLE>
<CAPTION>
                             AT DECEMBER 31, 1992      AT DECEMBER 31, 1993      AT DECEMBER 31, 1994          AT JUNE 30, 1995
                           -----------------------    ---------------------    ------------------------    -----------------------
                           BY NUMBER    PERCENT BY    BY NUMBER  PERCENT BY      BY NUMBER   PERCENT BY    BY NUMBER    PERCENT BY
                              OF          NUMBER         OF        NUMBER           OF        NUMBER         OF           NUMBER
                             LOANS       OF LOANS       LOANS     OF LOANS        LOANS      OF LOANS       LOANS        OF LOANS
                           ---------    ----------    ---------  ----------     ----------   ---------     ---------   -----------
<S>                        <C>          <C>           <C>        <C>            <C>          <C>           <C>         <C>
Total Residential
  Portfolio......            142,912          N/A       144,497       N/A          149,393      N/A         166,417         N/A
Period of Delinquency:
  31-60 days.....              1,134         0.79%        1,103       0.76%          1,145      0.76%         1,111        0.67%
  61-90 days(1)                1,494         1.04           941       0.65           1,425      0.95            491        0.30
  91 days or more(2)              -           -              -          -              -          -            1,073        0.64
Foreclosures in
  Progress.......                494         0.34           267       0.18             404      0.27            319        0.19
                           ---------    ----------    ---------  ----------     ----------   ---------     ---------   -----------
Total Delinquent
  Loans..........              3,122         2.18%        2,311       1.59%          2,974      1.99%         2,994        1.80%
                           ---------    ----------    ---------  ----------     ----------   ---------     ---------   -----------
                           ---------    ----------    ---------  ----------     ----------   ---------     ---------   -----------

Bankruptcy Loans.                696      0.49%             669       0.46%            612      0.41%           621        0.37%

</TABLE>
- - - - - - ------------------------------------
(1)   Includes mortgage loans 61 to 90 days and 91 days or more delinquent at
      December 31, 1992, December 31, 1993 and December 31, 1994.

(2)   TIMC did not keep separate records of mortgage loans 91 days or more
      delinquent prior to January 1, 1995.

      The aggregate principal balances of the one- to four-family residential
mortgage loans included in TIMC's servicing portfolio at the close of
business on December 31, 1992, December 31, 1993, December 31, 1994 and June
30, 1995 were approximately $8.0 billion, $9.0 billion, $10.1 billion and
$12.3 billion, respectively.

      The following table sets forth certain information concerning the
foreclosure experience on one- to four-family residential mortgage loans
included in TIMC's servicing portfolio at or for the indicated periods.

<TABLE>
<CAPTION>
                          YEAR ENDED          YEAR ENDED           YEAR ENDED         SIX MONTHS ENDED
                       DECEMBER 31, 1992    DECEMBER 31, 1993    DECEMBER 31, 1994      JUNE 30, 1995
                       -----------------    -----------------    -----------------    ----------------
                          BY NUMBER            BY NUMBER            BY NUMBER            BY NUMBER
                              OF                  OF                    OF                    OF
                            LOANS                LOANS                LOANS                 LOANS
                          ----------           ---------            ---------            ----------
<S>                       <C>                  <C>                  <C>                  <C>
Foreclosed Loans             1,238               788                   786                   401
Foreclosed Ratio              0.87%             0.55%                 0.53%                 0.24%

</TABLE>

      There can be no assurance that the delinquency experience of the
Mortgage Loans comprising the Mortgage Pool will correspond to the
delinquency experience of TIMC's mortgage portfolio set forth in the
foregoing tables.  The statistics shown above represent the delinquency
experience for TIMC's residential mortgage servicing portfolio only for the
periods presented, whereas the aggregate delinquency experience on the
Mortgage Loans comprising

                                      S-69

<PAGE>

the Mortgage Pool will depend on the results obtained over the life of the
Mortgage Pool.  Moreover, TIMC's residential mortgage servicing portfolio
includes mortgage 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 Mortgage Loans comprising the
Mortgage Pool.  PROSPECTIVE INVESTORS IN THE OFFERED CERTIFICATES
PARTICULARLY SHOULD BE AWARE THAT TIMC'S SERVICING PORTFOLIO, ON WHICH THE
FOREGOING TABLES ARE BASED, DOES NOT INCLUDE ANY MORTGAGE LOANS HAVING
UNDERWRITING STANDARDS SIMILAR TO THOSE APPLICABLE TO THE MORTGAGE LOANS AND
CONSISTS PRIMARILY OF MORTGAGE LOANS UNDERWRITTEN IN A TRADITIONAL MANNER.
TIMC HAS HAD LIMITED EXPERIENCE IN SERVICING MORTGAGE LOANS ORIGINATED OR
ACQUIRED IN ACCORDANCE WITH UNDERWRITING STANDARDS SIMILAR TO THE
UNDERWRITING CRITERIA PURSUANT TO WHICH THE MORTGAGE LOANS WERE ORIGINATED OR
ACQUIRED.

      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 TIMC.  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 Mortgage Pool. See "The Seller-Loan
Delinquency, Forbearance, Foreclosure, Bankruptcy and REO Property Status"
and "-REO Property Liquidation Experience" herein for important information
regarding the delinquency, forbearance, foreclosure, bankruptcy and REO
property status and loss experience of mortgage loans previously originated
by the Seller under substantially the same underwriting criteria pursuant to
which the Mortgage Loans were originated or acquired.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

      The servicing fee (the "Servicing Fee") for each Mortgage Loan is
payable out of the interest payments on such Mortgage Loan. The Servicing Fee
in respect of each Mortgage Loan will be payable at a rate (the "Servicing
Fee Rate") equal to 0.500% per annum on the outstanding principal balance of
each Mortgage Loan. The Servicing Fees consist of (a) servicing compensation
payable to the Master Servicer in respect of its master servicing activities,
(b) subservicing and other related compensation payable to any subservicer
(including such compensation paid to the Master Servicer as the direct
servicer of a Mortgage Loan for which there is no subservicer) and (c) the
fees payable to the Trustee. The Master Servicer is entitled to retain as
additional servicing compensation any assumption and reconveyance fees, to
the extent collected from mortgagors, and any interest or other income earned
on funds held in the Custodial Account or the Certificate Account. It is not
anticipated that the Master Servicer will enter into any subservicing
arrangements with respect to the Mortgage Loans other than as described below
under "-The Interim Subservicers."  However, the Master Servicer intends to
enter into an arrangement with a newly-formed affiliate of DLJMC under which
such affiliate will assist the Master Servicer in collection and loss
mitigation activities with respect to those Mortgage Loans that become
delinquent. The Master Servicer will pay the fees charged by such affiliate
in connection therewith. The Master Servicer is obligated to pay certain
ongoing expenses associated with the Trust Fund and incurred by the Master
Servicer in connection with its responsibilities under the Pooling and
Servicing Agreement. See "Servicing of Loans-Servicing Compensation and
Payment of Expenses" in the Prospectus for information regarding other
possible compensation to the Master Servicer and subservicers and for
information regarding expenses payable by the Master Servicer.

THE INTERIM SUBSERVICERS

      Immediately prior to the date of initial issuance of the Certificates
(the "Delivery Date"), all of the servicing rights and obligations with
respect to the Mortgage Loans were owned by DLJMC, and the servicing
functions with respect to the Mortgage Loans were performed by Lomas Mortgage
USA, Inc. ("Lomas") and Quality Mortgage USA, Inc. ("Quality," and together
with Lomas, the "Interim Subservicers").  Approximately 75.26% and 24.74% of
the Mortgage Loans (by aggregate principal balance as of the Cut-off Date)
will be subserviced by Lomas and Quality, respectively, as of the Delivery
Date.  Effective on the Delivery Date, DLJMC will transfer and assign
ownership of all such servicing rights and obligations to the Master Servicer
and the Master Servicer will become responsible for the proper performance of
all servicing functions with respect to the Mortgage Loans in accordance with
the Pooling and Servicing Agreement. However, the servicing functions with
respect to the Mortgage Loans will continue to be performed for the Master
Servicer by the Interim Subservicers, as

                                      S-70
<PAGE>


subservicers, during an interim period (the "Interim Servicing Period"),
which is scheduled to expire on November 29, 1995.

VOTING RIGHTS

      Certain actions specified in the Prospectus that may be taken by
holders of Certificates evidencing a specified percentage of all undivided
interests in the Trust Fund may be taken by holders of Certificates entitled
in the aggregate to such percentage of the Voting Rights. 97% of all Voting
Rights will be allocated among all holders of the Certificates (other than
the Variable Strip Certificates and the Residual Certificates) in proportion
to their then outstanding Certificate Principal Balances, and 2% and 1% of
all Voting Rights will be allocated among the holders of the Variable Strip
Certificates and the Residual Certificates, respectively, in proportion to
the Percentage Interests (as defined in the Prospectus) evidenced by their
respective Certificates. The Pooling and Servicing Agreement will be subject
to amendment without the consent of the holders of the Residual Certificates
in certain circumstances.

EVENTS OF DEFAULT AND TERMINATION EVENT

      Events of default ("Events of Default") under the Pooling and Servicing
Agreement will consist of (i) any failure by the Master Servicer to
distribute or cause to be distributed to Certificateholders any required
payment which continues unremedied for five days after the giving of written
notice of such failure to the Master Servicer by the Trustee or the
Depositor, or to the Master Servicer, the Depositor and the Trustee by the
holders of Certificates evidencing not less than 25% of the Voting Rights;
(ii) any failure by the Master Servicer duly to observe or perform in any
material respect any of its other covenants or agreements in the Pooling and
Servicing Agreement which continues unremedied for thirty days after the
giving of written notice of such failure to the Master Servicer by the
Trustee or the Depositor, or to the Master Servicer, the Depositor and the
Trustee by the holders of Certificates evidencing not less than 25% of the
Voting Rights; (iii) certain events of insolvency, readjustment of debt,
marshalling of assets and liabilities or similar proceedings and certain
actions by or on behalf of the Master Servicer indicating its insolvency or
inability to pay its obligations; and (iv) any failure of the Master Servicer
to make any Advance as required which is not remedied one business day prior
to the related Distribution Date.

      A termination event ("Termination Event") under the Pooling and
Servicing Agreement will consist of a determination by the Trustee on the
Determination Date in December of any year, commencing in December 1996 and
ending in December 2005, that (a) if such Determination Date occurs in or
before December 2000, the Total Expected Losses (as defined below) on such
Determination Date is greater than 50% of the Initial Loss Coverage Amount
(as defined below) and (b) if such Determination Date occurs after December
2000 and in or before December 2005, the Total Expected Losses on such
Determination Date is greater than 75% of the Initial Loss Coverage Amount.

      On any Determination Date, "Total Expected Losses" will equal the sum
of (a) all Realized Losses previously allocated through Subordination and (b)
all Prospective Losses (as defined below) as of such Determination Date.
"Prospective Losses," as of any Determination Date, will be an amount equal
to the sum of (i) the product of (x) the aggregate Stated Principal Balance
of the Mortgage Loans that are 31 days to 60 days delinquent, (y) 25% and (z)
the Loss Severity Percentage (as defined below), (ii) the product of (x) the
aggregate Stated Principal Balance of the Mortgage Loans that are 61 days to
90 days delinquent, (y) 50% and (z) the Loss Severity Percentage and (iii)
the product of (x) the aggregate Stated Principal Balance of the Mortgage
Loans that are 91 days or more delinquent plus the aggregate Stated Principal
Balance of all REO Properties, if any, and (y) the Loss Severity Percentage.
For purposes of calculating Prospective Losses, Mortgage Loans in foreclosure
will be categorized based on their respective number of days of delinquency.
The "Initial Loss Coverage Amount" will equal the aggregate initial
Certificate Principal Balance of the Class M Certificates and the Subordinate
Certificates, and the "Loss Severity Percentage" will be equal to 43%.

RIGHTS UPON EVENT OF DEFAULT OR TERMINATION EVENT

      So long as an Event of Default under the Pooling and Servicing
Agreement as described in clauses (i), (ii) and (iii) of the third preceding
paragraph remains unremedied, the Depositor or the Trustee may, and at the

                                      S-71

<PAGE>


direction of holders of Certificates evidencing not less than 51% of the
Voting Rights shall, by notice in writing to the Master Servicer terminate
all of the rights and obligations of the Master Servicer under the Pooling
and Servicing Agreement and in and to the Trust Fund. If an Event of Default
under the Pooling and Servicing Agreement as described in clause (iv) of the
third preceding paragraph shall occur, the Trustee will, by notice to the
Master Servicer and the Depositor, terminate all of the rights and
obligations of the Master Servicer under the Pooling and Servicing Agreement
and in and to the Trust Fund; provided, however, that if the Trustee
determines that the failure by the Master Servicer to make any required
Advance was due to circumstances beyond its control and the required Advance
was otherwise made, the Trustee shall not terminate the Master Servicer. If a
Termination Event under the Pooling and Servicing Agreement as described in
the second preceding paragraph shall occur, the Trustee will give notice of
such Termination Event to the Master Servicer and the Certificateholders
within 5 days and, upon the direction of holders of Certificates entitled to
at least 51% of the Voting Rights received within 90 days of such notice, the
Trustee shall, by notice to the Master Servicer and the Depositor, terminate
all of the rights and obligations of the Master Servicer under the Pooling
and Servicing Agreement and in and to the Trust Fund.  Upon receipt by the
Master Servicer of any such written notice, all authority and power of the
Master Servicer under the Pooling and Servicing Agreement will pass to and be
vested in the Trustee, and the Trustee will be authorized and empowered to
execute and deliver, on behalf of the Master Servicer, as attorney-in-fact,
or otherwise, any and all documents and other instruments, and to do or
accomplish all other acts or things necessary or appropriate to effect the
purposes of such termination. Upon receipt by the Master Servicer of notice
of termination, the Trustee will succeed to all the responsibilities, duties
and liabilities of the Master Servicer under the Pooling and Servicing
Agreement and will be entitled to similar compensation arrangements. In the
event that the Trustee is unwilling, it may, or if it is unable or if the
holders of Certificates evidencing not less than 51% of the Voting Rights
request in writing, it shall, appoint or petition a court of competent
jurisdiction for the appointment of a mortgage loan servicing institution,
with a net worth of at least $10,000,000 to act as successor to the Master
Servicer under the Pooling and Servicing Agreement. Pending such appointment,
the Trustee is obligated to act in such capacity. The Trustee and such
successor may agree upon the servicing compensation to be paid, which in no
event may be greater than the compensation to the Master Servicer under the
Pooling and Servicing Agreement. In addition, holders of Certificates
evidencing at least 66% of the Voting Rights of Certificates affected by an
Event of Default may waive such Event of Default; provided, however, that (a)
an Event of Default with respect to the Master Servicer's obligation to make
Advances may be waived only by all of the holders of Certificates affected by
such Event of Default and (b) no such waiver is permitted that would
materially adversely affect any non-consenting Certificateholder. See "The
Pooling and Servicing Agreements-Rights Upon Event of Default" in the
Prospectus.

LIMITATION ON RESIGNATION OF THE MASTER SERVICER

      The Master Servicer may resign from its obligations and duties under
the Pooling and Servicing Agreement only if such resignation, and the
appointment of a successor, will not result in a downgrading of the ratings
assigned to any Class of Certificates, or upon a determination that its
duties under the Pooling and Servicing Agreement are no longer permissible
under applicable law. No such resignation will become effective until the
Trustee or a successor servicer has assumed the Master Servicer's
responsibilities, liabilities, obligations and duties under the Pooling and
Servicing Agreement.  Any proposed successor Master Servicer must be an
established mortgage loan servicing institution, must be reasonably
acceptable to the Trustee, must be acceptable to each Rating Agency for
purposes of maintaining its then-current ratings of the Certificates and must
comply with any further requirements of a successor Master Servicer under the
Pooling and Servicing Agreement.

TERMINATION

     The obligations created by the Pooling and Servicing Agreement will
terminate upon payment to the Certificateholders of all amounts held in the
Certificate Account and the Excess Proceeds Account required to be paid to
the Certificateholders pursuant to such Pooling and Servicing Agreement,
following the earlier of (i) the final payment or other liquidation of the
last Mortgage Loan remaining in the Trust Fund or the disposition of all
property acquired upon foreclosure of any such Mortgage Loan and (ii) the
repurchase of all of the assets of the Trust Fund by the Master Servicer when
the aggregate principal balance of the Mortgage Loans equals 5% or less of
the aggregate principal balance as of the Cut-off Date, pursuant to a
provision of the Agreement giving the Master Servicer the right to do so.
Written notice of termination of the Pooling and Servicing Agreement will be
given to

                                      S-72

<PAGE>


each Certificateholder, and the final distribution will be made only upon
surrender and cancellation of the Certificates at an office or agency
appointed by the Trustee which will be specified in the notice of termination.

      Any such repurchase of Mortgage Loans and property acquired in respect
of the Mortgage Loans shall be made at a price equal to the sum of (a) 100%
of the unpaid principal balance of each outstanding Mortgage Loan (net of
unreimbursed advances attributable to principal) as of the day of such
repurchase plus accrued interest thereon at the Net Mortgage Rate to the
first day of the month of such repurchase, plus (b) the appraised value of
any property acquired in respect of any defaulted Mortgage Loan (but not more
than the unpaid principal balance of that Mortgage Loan together with accrued
interest at the applicable Net Mortgage Rate to the first day of the month of
such purchase) less the good faith estimate of the Master Servicer of
liquidation expenses to be incurred in connection with its disposal thereof.
The exercise of the right to purchase the assets of the Trust Fund as set
forth in clause (ii) of the preceding paragraph will effect early retirement
of the Certificates.

THE TRUSTEE

     Bankers Trust Company will be the Trustee under the Pooling and
Servicing Agreement. The Depositor and the Seller may maintain other banking
relationships in the ordinary course of business with the Trustee. Offered
Certificates may be surrendered at the Corporate Trust Office of the Trustee
located at 4 Albany Street, Second Floor, New York, New York 10006, or at
such other addresses as the Trustee may designate from time to time by notice
to the Certificateholders, the Depositor and the Master Servicer.

      The Trustee is eligible to serve as such under the Pooling and
Servicing Agreement only if it is a corporation or banking association
organized and doing business under the laws of the United States or any state
thereof, authorized under such laws to exercise corporate trust powers and
subject to supervision or examination by federal or state authority and has
combined capital and surplus of at least $50,000,000.

      The Trustee may, upon written notice to the Master Servicer, the
Depositor and all Certificateholders, resign at any time, in which event the
Master Servicer will be obligated to appoint a successor Trustee. If no
successor Trustee has been appointed and has accepted appointment within 60
days after giving such notice of resignation, the resigning Trustee may
petition any court of competent jurisdiction for appointment of a successor
Trustee. Any such successor Trustee must be approved by each Rating Agency.
The Trustee may also be removed at any time (i) by the Master Servicer, if
the Trustee ceases to be eligible to continue as such as described above or
if the Trustee becomes insolvent or (ii) by holders of Certificates
evidencing at least 51% of the Voting Rights. Any removal or resignation of
the Trustee and appointment of a successor Trustee as described above will
not become effective until acceptance of appointment by the successor Trustee.

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the issuance of the Offered Certificates, Thacher Proffitt & Wood,
counsel to the Depositor, will deliver its opinion generally to the effect
that, assuming compliance with all provisions of the Pooling and Servicing
Agreement, for federal income tax purposes, the Trust Fund will qualify as a
REMIC under the Internal Revenue Code (the "Code"). For federal income tax
purposes, the Senior Certificates, the Class M Certificates and the
Subordinate Certificates will constitute the "regular interests" in the
REMIC, and will be treated as debt instruments of the REMIC, and the Class R
Certificates will be the sole class of "residual interests" in the REMIC. See
"Certain Federal Income Tax Consequences" in the Prospectus.

      For federal income tax reporting purposes, the Class A Certificates
will not, and the Variable Strip Certificates, the Class M Certificates and
the Class B-1 Certificates will, be treated as having been issued with
original issue discount, with all stated interest on the Class M Certificates
and the Class B-1 Certificates treated as original issue discount. The
prepayment assumption that will be used in determining the rate of accrual of
original issue discount, market discount and amortizable premium, if any, for
federal income tax purposes will be that subsequent to the date of any
determination the Mortgage Loans will prepay at a CPR percentage equal to
18%. No representation is made that the Mortgage Loans will prepay at that
rate or at any other rate. See "Certain Federal

                                      S-73

<PAGE>



Income Tax Consequences-REMICs-Taxation of Owners of REMIC Regular
Certificates-Original Issue Discount," "-Market Discount" and "-Premium" in
the Prospectus.

      If the method for computing original issue discount described in the
Prospectus results in a negative amount for any period with respect to a
Certificate issued with original issue discount, in particular the Variable
Strip Certificates, the amount of original issue discount allocable to such
period will be zero and the holder of such a Certificate will be permitted to
offset such negative amount only against future original issue discount, if
any, attributable to such Certificate. Although uncertain, a
Certificateholder may be permitted to deduct a loss to the extent that his or
her respective remaining basis in such Certificate exceeds the maximum amount
of future payments to which such Certificateholder is entitled, assuming no
further prepayments of the Mortgage Loans. Although the matter is not free
from doubt, any such loss might be treated as a capital loss.

      The regulations issued under Sections 1271 to 1275 of the Code (the
"OID Regulations") appear to permit in some circumstances the holder of a
debt instrument to recognize original issue discount under a method that
differs from that used by the issuer. Accordingly, it is possible that the
holder of an Offered Certificate may be able to select a method for
recognizing original issue discount that differs from that used by the Trust
Fund in preparing reports to the Certificateholders and the Internal Revenue
Service. Prospective purchasers of the Offered Certificates are advised to
consult their tax advisors concerning the tax treatment of such Certificates
in this regard.

      Certain Classes of Certificates may be treated as having been issued
with a premium. Certificateholders may elect to amortize such premium under a
constant yield method in which case such amortizable premium will generally
be allocated among the interest payments on such Certificates and will be
applied as an offset against such interest payments. See "Certain Federal
Income Tax Consequences-REMICs-Taxation of Owners of REMIC Regular
Certificates-Premium" in the Prospectus.

      The Offered Certificates will be treated as "qualifying real property
loans" under Section 593(d) of the Code, assets described in Section
7701(a)(19)(c) of the Code and "real estate assets" under Section
856(c)(5)(a) of the Code generally in the same proportion that the assets of
the Trust Fund would be so treated. In addition, interest on the Offered
Certificates will be treated as "interest on obligations secured by mortgages
on real property" under Section 856(c)(3)(b) of the Code generally to the
extent that such Offered Certificates are treated as "real estate assets"
under Section 856(c)(5)(a) of the Code. Moreover, the Offered Certificates
will be "qualified mortgages" within the meaning of Section 860G(a)(3) of the
Code. See "Certain Federal Income Tax Consequences -REMICs-Characterization
of Investment in REMIC Certificates" in the Prospectus.

      To the extent permitted by then-applicable law, any "prohibited
transactions tax," "contributions tax," tax on "net income from foreclosure
property" or state or local income or franchise tax that may be imposed on
the Trust Fund will be borne by the Master Servicer or Trustee in either case
out of its own funds, provided that the Master Servicer or the Trustee, as
the case may be, has sufficient assets to do so, and provided further that
such tax arises out of a breach of the Master Servicer's or the Trustee's
obligations, as the case may be, under the Pooling and Servicing Agreement
and in respect of compliance with then applicable law. Any such tax not borne
by the Master Servicer or the Trustee will be payable out of the Trust Fund,
which may reduce the amounts otherwise payable to holders of the Offered
Certificates, to the extent any such tax exceeds amounts otherwise payable to
holders of the Class B-2 Certificates and the Class B-3 Certificates. See
"Certain Federal Income Tax Consequences-REMICs-Prohibited Transactions Tax
and Other Taxes" in the Prospectus.

      For further information regarding the federal income tax consequences
of investing in the Offered Certificates, see "Certain Federal Income Tax
Consequences-REMICs-Taxation of Owners of REMIC Regular Certificates" in the
Prospectus.

                            METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the underwriting
agreement (the "Underwriting Agreement") between the Depositor and Donaldson,
Lufkin & Jenrette Securities Corporation (the "Underwriter"), an affiliate

                                      S-74

<PAGE>



of the Depositor, the Depositor has agreed to sell to the Underwriter, and
the Underwriter has agreed to purchase from the Depositor, the Offered
Certificates.

      The Underwriting Agreement provides that the obligation of the
Underwriter to pay for and accept delivery of the Offered Certificates is
subject to, among other things, the receipt of certain legal opinions and to
the conditions, among others, that no stop order suspending the effectiveness
of the Depositor's Registration Statement shall be in effect, and that no
proceedings for such purpose shall be pending before or threatened by the
Securities and Exchange Commission.

      The distribution of the Offered Certificates by the Underwriter will be
effected from time to time in one or more negotiated transactions, or
otherwise, at varying prices to be determined, in each case, at the time of
sale. The proceeds to the Depositor from the sale of the Offered Certificates
will be approximately $88,501,576 plus accrued interest at the weighted
average of the Net Mortgage Rates as of the Cut-off Date but before deducting
expenses payable by the Depositor. The Underwriter may effect such
transactions by selling its Certificates to or through dealers, and such
dealers may receive compensation in the form of underwriting discounts,
concessions or commissions from the Underwriter for whom they act as agent.
In connection with the sale of the Offered Certificates, the Underwriter may
be deemed to have received compensation from the Depositor in the form of an
underwriting discount. The Underwriter and any dealers that participate with
the Underwriter in the distribution of the Offered Certificates may be deemed
to be underwriters and any profit on the resale of the Offered Certificates
positioned by them may be deemed to be underwriting discounts and commissions
under the Securities Act of 1933.

      The Underwriting Agreement provides that the Depositor will indemnify
the Underwriter, and under limited circumstances the Underwriter will
indemnify the Depositor, against certain civil liabilities under the
Securities Act of 1933, or contribute to payments required to be made in
respect thereof.

      See "The Seller" for certain information regarding the relationship
between certain affiliates of the Underwriter and the Seller.

      There can be no assurance that a secondary market for the Offered
Certificates will develop or, if it does develop, that it will continue or
will provide investors with a sufficient level of liquidity. The primary
source of information available to investors concerning the Offered
Certificates will be the monthly statements discussed in the Prospectus under
"The Pooling and Servicing Agreements-Reports to Certificateholders," which
will include information as to the outstanding principal balance of the
Offered Certificates and the status of the applicable form of credit
enhancement. There can be no assurance that any additional information
regarding the Offered Certificates will be available through any other
source. In addition, the Depositor is not aware of any source through which
price information about the Offered Certificates will be generally available
on an ongoing basis. The limited nature of such information regarding the
Offered Certificates may adversely affect the liquidity of the Offered
Certificates, even if a secondary market for the Offered Certificates becomes
available.

                               USE OF PROCEEDS

     The Depositor will apply the net proceeds from the sale of the Offered
Certificates against the purchase price of the Mortgage Loans.

                                LEGAL OPINIONS

     Certain legal matters relating to the Certificates will be passed upon
for the Depositor and for the Underwriter by Thacher Proffitt & Wood, New
York, New York.

                                      S-75

<PAGE>

                                   RATINGS

     It is a condition to the issuance of the Certificates that the Variable
Strip Certificates and the Class A Certificates be rated "Aaa" by Moody's
Investors Service, Inc. ("Moody's") and "AAA" by Duff & Phelps Credit Rating
Co. ("DCR"), that the Class M Certificates be rated not lower than "Aa3" by
Moody's and "AA" by DCR and that the Class B-1 Certificates be rated not
lower than "Baa3" by Moody's and "BBB" by DCR.

      The ratings assigned by Moody's to mortgage pass-through certificates
address the likelihood of the receipt by certificateholders of all
distributions on the underlying mortgage loans to which such
certificateholders are entitled. Ratings by Moody's address the structural,
legal and issuer-related aspects associated with the certificates, including
the nature and quality of the underlying mortgage loans. Such ratings do not
represent any assessment of the likelihood of principal prepayments by
mortgagors or of the degree by which such prepayments might differ from those
originally anticipated. With respect to the Variable Strip Certificates, the
ratings address only the likelihood of receipt by the holders of the Variable
Strip Certificates of distributions thereon in the amounts calculated as
described herein and does not address the possibility that such
Certificateholders might suffer a lower than anticipated yield or the
possibility that investors in the Variable Strip Certificates may fail to
fully recoup their initial investment.

      The ratings assigned by DCR to mortgage pass-through certificates
address the likelihood of the receipt by certificateholders of all
distributions to which they are entitled under the transaction structure.
DCR's ratings reflect its analysis of the riskiness of the mortgage loans and
its analysis of the structure of the transaction as set forth in the
operative documents. DCR's ratings do not address the effect on the
certificates' yield attributable to prepayments or recoveries on the
underlying mortgages. Further, in the case of the Variable Strip
Certificates, the rating does not address whether investors will recoup their
initial investment.

      The Depositor has not requested ratings on the Offered Certificates by
any rating agency other than Moody's and DCR. However, there can be no
assurance as to whether any other rating agency will rate the Offered
Certificates, or, if it does, what ratings would be assigned by such other
rating agency. Ratings on the Offered Certificates by another rating agency,
if assigned at all, may be lower than the ratings assigned to the Offered
Certificates by Moody's and DCR.

      A securities rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization. Each securities rating should be evaluated
independently of similar ratings on different securities.

                               LEGAL INVESTMENT

     The Variable Strip Certificates, the Class A Certificates and the Class
M Certificates will constitute "mortgage related securities" for purposes of
the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") so long as
they are rated in at least the second highest rating category by Moody's or
DCR and, as such, are legal investments for certain entities to the extent
provided in SMMEA. SMMEA provided that states could override its provisions
on legal investment and restrict or condition investment in mortgage related
securities by taking statutory action on or prior to October 3, 1991. Certain
states have enacted legislation which overrides the preemption provisions of
SMMEA. The Class B-1 Certificates will not constitute "mortgage related
securities" for purposes of SMMEA.

      The Federal Financial Institutions Examination Council issued a
supervisory policy statement (the "Policy Statement") applicable to all
depository institutions (to the extent adopted by the respective federal
regulators) setting forth guidelines for and significant restrictions on
investments in "high-risk mortgage securities." The Policy Statement has been
adopted by the Board of Governors of the Federal Reserve System, the Federal
Deposit Insurance Corporation, the Comptroller of the Currency, the Office of
Thrift Supervision and, in part, by the National Credit Union Administration
(the "NCUA"). In addition, the NCUA has issued regulations governing federal
credit union investments which prohibit investment in certain specified types
of securities. The NCUA has

                                      S-76

<PAGE>



indicated that its regulations will take precedence over the Policy
Statement. Similar policy statements and regulations have been issued by
other regulators having jurisdiction over depository institutions. The
Depositor makes no representations regarding the application of the Policy
Statement, or of such similar statements and regulations, to any Class of
Offered Certificates or the treatment of the Offered Certificates thereunder.

      The Depositor makes no representations as to the proper
characterization of any Class of Offered Certificates for legal investment or
other purposes, or as to the ability of particular investors to purchase any
Class of Offered Certificates under applicable legal investment restrictions.
These uncertainties may adversely affect the liquidity of the Offered
Certificates. Accordingly, all institutions 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 any Class of the
Offered Certificates, and in particular the Class B-1 Certificates,
constitutes a legal investment or is subject to investment, capital or other
restrictions.

      See "Legal Investment" in the Prospectus.


                            ERISA CONSIDERATIONS

      The U.S. Department of Labor has granted to the Underwriter an
individual exemption (Prohibited Transaction Exemption 90-83) which generally
exempts from the application of certain of the prohibited transaction
provisions of Section 406 of the Employee Retirement Income Security Act of
1974, as amended ("ERISA") and the excise taxes imposed by Section 4975(a)
and (b) of the Code and 502(i) of ERISA, transactions relating to the
purchase, sale and holding by employee benefit plans and other persons
subject to ERISA and the Code ("Plans") of pass-through certificates
underwritten by the Underwriter, provided that certain conditions are
satisfied. In addition, other exemptions may possibly apply to a Plan's
investment in Certificates. Because the Class M Certificates and the Class
B-1 Certificates will not qualify for the foregoing prohibited transaction
exemption (or any similar exemption that might be available), transfers of
such Certificates to any Plan as described above, to a trustee or other
Person acting on behalf of any Plan, or to any other person who is using
"plan assets" of any Plan to effect such acquisition (including any insurance
company using funds in its general or separate accounts that may constitute
"plan assets"), will not be registered unless the transferee provides an
opinion of counsel satisfactory to the Master Servicer, the Depositor and the
Trustee that the purchase of any such Certificate is permissible under
applicable law and will not subject the Master Servicer, the Depositor or the
Trustee to any obligation in addition to those undertaken in the Pooling and
Servicing Agreement. In the case of any transfer of the foregoing
Certificates to an insurance company, in lieu of such opinion of counsel, the
transferee may provide a certification substantially to the effect that the
source of the funds used to purchase such Certificates is an "insurance
company general account" (as such term is defined in the Prohibited
Transaction Class Exemption 95-60 ("PTCE 95-60") issued by the United States
Department of Labor) and that there is no Plan with respect to which the
amount of such general account's reserves and liabilities for contracts held
by or on behalf of such Plan and all other Plans maintained by the same
employer (or any "affiliate" thereof, as defined in PTCE 95-60), or by the
same employee organization, exceed 10% of the total of all reserves and
liabilities of such general account (as determined under PTCE 95-60) as of
the date of acquisition of such Certificates. See "ERISA Considerations" in
the Prospectus.

                                      S-77
<PAGE>
PROSPECTUS
MARCH 27, 1995
                         DLJ MORTGAGE ACCEPTANCE CORP.
                                   DEPOSITOR
                       MORTGAGE PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)

    This   Prospectus  relates   to  Mortgage   Pass-Through  Certificates  (the
"Certificates") which may be  sold from time to  time under this Prospectus  and
related  Prospectus Supplement in  one or more  series (each a  "Series") by DLJ
Mortgage Acceptance  Corp. (the  "Depositor"). Capitalized  terms not  otherwise
defined herein have the meanings specified in the Glossary attached hereto.

    Each  Certificate of a Series will  evidence a beneficial ownership interest
in assets deposited into a trust (a "Trust Fund") by the Depositor pursuant to a
Pooling and Servicing Agreement executed by  the Depositor, the Trustee and  the
Master  Servicer for such Series specified in the related Prospectus Supplement.
The Trust Fund will consist of Mortgage Assets, which may include Mortgage Loans
or participation  interests therein,  Manufactured Home  Loans or  participation
interests  therein, Agency Securities, Private Mortgage-Backed Securities or any
combination of the foregoing and other assets, including any insurance policies,
reserve funds  or other  credit  supports specified  in the  related  Prospectus
Supplement. Manufactured Home Loans and the Mortgage Loans in the Trust Fund for
a  Series will have been originated  by various financial institutions and other
entities engaged  generally  in the  business  of originating  and/or  servicing
housing  loans. Some of the  Mortgage Loans or Manufactured  Home Loans may have
been originated by the  Depositor or any of  its affiliates. The Mortgage  Loans
and  the Manufactured Home Loans may  include (without limitation) fixed rate or
adjustable rate Conventional Loans,  FHA Loans or VA  Loans and may provide  for
graduated  equity, graduated payment, "buy-down"  or other payment features, and
may call for payments from the obligors other than monthly, as specified in  the
related  Prospectus  Supplement,  Mortgage Loans  underlying  or  comprising the
Mortgage Assets  will  be  secured  by  property  consisting  of  single  family
(one-to-four  family) attached  or detached  residential housing  or multifamily
residential rental properties  or cooperatively owned  properties consisting  of
five  or  more attached  or  detached dwelling  units.  Mortgage Loans  that are
Cooperative Loans will  be secured by  assignments of shares  and a  proprietary
lease or occupancy agreement on a cooperative apartment. Manufactured Home Loans
underlying  or  comprising  the  Mortgage Assets  will  be  secured  by property
consisting of a Manufactured  Home. See "THE  TRUST FUNDS" herein.  Manufactured
Home  Loans and the Mortgage Loans  (or participation interests therein) will be
serviced by various servicers under the supervision of the Master Servicer or by
the Master Servicer directly as specified in the related Prospectus  Supplement.
The  Master Servicer's  and any  Servicer's obligations  will be  limited to its
contractual, supervisory and/or servicing obligations and such other obligations
as are specified in the related Prospectus Supplement. See "SERVICING OF  LOANS"
herein.

    Each  Series of Certificates  will consist of  one or more  Classes, and any
Class may  include  subclasses. If  a  Series includes  multiple  Classes,  such
Classes  may  vary  with  respect  to  the  amount,  percentage  and  timing  of
distributions of principal,  interest or  both and one  or more  Classes may  be
subordinated  to  other  Classes  with respect  to  distributions  of principal,
interest or both as described herein  and in the related Prospectus  Supplement.
If  so specified in the related  Prospectus Supplement, the Mortgage Assets held
under the Pooling and Servicing Agreement may be divided into one or more  Asset
Groups  and the  Certificates of  each separate  Class will  evidence beneficial
ownership  of  each   corresponding  Asset  Group.   See  "DESCRIPTION  OF   THE
CERTIFICATES" herein.

    Distribution  of principal and  interest of the  Certificates of each Series
will be made on each  Distribution Date for a Series.  The rate of reduction  of
the  aggregate  principal  balance  of  each  Class  of  a  Series  will  depend
principally upon the rate of payment (including prepayments) with respect to the
Loans comprising or underlying the Mortgage  Assets. A rate of prepayment  lower
or  higher than anticipated may affect yield  on Certificates of a Series in the
manner described herein and in the related Prospectus Supplement. Under  certain
limited circumstances described herein and in the related Prospectus Supplement,
the  Mortgage Assets  may be  purchased by the  entity specified  in the related
Prospectus Supplement  and  the  related  Trust Fund  terminated  prior  to  the
maturity  of the Mortgage Assets or the Final Scheduled Distribution Date of the
Certificates of the related  Series. If so specified  in the related  Prospectus
Supplement,  Certificates of a Series may be subject to special distributions in
reduction of principal balance under certain circumstances. See "DESCRIPTION  OF
THE CERTIFICATES" and "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS" herein.

    The  Certificates evidence an  interest in the related  Trust Fund only, and
are not guaranteed by any governmental agency, or by the Depositor, the Trustee,
the Master  Servicer,  or by  any  of  their respective  affiliates  or,  unless
otherwise specified in the related Prospectus Supplement, by any other person or
entity.  The Depositor's  only obligations  with respect  to any  Series will be
pursuant to  certain representations  and warranties  set forth  in the  related
Pooling and Servicing Agreement as described herein or in the related Prospectus
Supplement. See "THE POOLING AND SERVICING AGREEMENTS" herein.

    If  specified in the related Prospectus  Supplement, an election may be made
to treat the  Trust Fund  for a  Series as  a "Real  Estate Mortgage  Investment
Conduit"  (a  "REMIC") for  federal income  tax  purposes. See  "CERTAIN FEDERAL
INCOME TAX CONSIDERATIONS" herein.

    Certificates of  a  Series offered  hereby  and by  the  related  Prospectus
Supplement  may  be  made  through  one  or  more  different  methods, including
offerings through  Donaldson,  Lufkin  &  Jenrette  Securities  Corporation,  an
affiliate  of the Depositor, as  more fully described herein  and in the related
Prospectus Supplement. See "PLAN OF DISTRIBUTION" herein.

    The Certificates are offered  when, as and if  delivered to and accepted  by
the  Underwriters subject to prior sale, withdrawal or modification of the offer
without notice,  the  approval of  counsel  and other  conditions.  Retain  this
Prospectus  for future reference. This Prospectus  may not be used to consummate
sales of  the  securities offered  hereby  unless accompanied  by  a  Prospectus
Supplement.
                          DONALDSON, LUFKIN & JENRETTE
                             SECURITIES CORPORATION
<PAGE>
                             PROSPECTUS SUPPLEMENT

    The  Prospectus  Supplement relating  to each  Series of  Certificates will,
among other things,  set forth with  respect to such  Series: (a) the  aggregate
initial principal balances, the Pass-Through Rate or Certificate Rate (or method
for determining it in the case of Floating Interest Certificates) and authorized
denominations  of each Class of such  Series; (b) certain information concerning
the Trust  Fund  for such  Series,  including  the principal  amount,  type  and
characteristics  of Mortgage Assets  included in the  Trust Fund on  the date of
issue, and, if applicable, the amount of Reserve Funds, if any, for such Series;
(c) where Private  Mortgage-Backed Securities  are included in  the Trust  Fund,
information  concerning the PMBS Issuer, the PMBS Trustee, the PMBS Servicer, if
any, under which Special Distributions of principal may be made or a Trust  Fund
terminated  prior  to  the  Final Scheduled  Distribution  Date;  (e)  the Final
Scheduled Distribution Date of  each Class of a  Multiple Class Series; (f)  the
method  used to  calculate the aggregate  amount of principal  to be distributed
with respect to the Certificates of  such Series on each Distribution Date;  (g)
the  order  of  the application  of  principal distributions  to  the respective
Classes and the  allocation of principal  to be  so applied; (h)  the extent  of
subordination  of  each  Class  of Subordinate  Certificates,  if  any;  (i) the
identity of  each Class  of Compound  Interest Certificates,  Floating  Interest
Certificates,  Principal Weighted Certificates,  Interest Weighted Certificates,
Subordinate Certificates and Reduced Volatility Certificates ("RV Certificates")
included in such Series,  if any; (j)  the principal amount of  each Class of  a
Multiple Class Series that would be outstanding on specified Distribution Dates,
if  the Loans underlying or comprising the  Mortgage Assets for such Series were
prepaid at various assumed rates; (k) the Distribution Dates for the  respective
Classes;  (l) the Assumed Reinvestment Rate  (if applicable); (m) the percentage
of Excess Cash  Flow to be  applied to distributions  in reduction of  principal
balance  of Certificates of a Multiple  Class Series; (n) additional information
with respect  to any  pool insurance  policy, special  hazard insurance  policy,
bankruptcy  bond or repurchase bond or other credit support, if any, relating to
the Series or the  Mortgage Assets; and  (o) the plan  of distribution for  such
Series.

                             ADDITIONAL INFORMATION

    The  Depositor has  filed with the  Securities and  Exchange Commission (the
"Commission") a  Registration Statement  under the  Securities Act  of 1933,  as
amended,  with respect to the Certificates.  This Prospectus, which forms a part
of the  Registration  Statement, omits  certain  information contained  in  such
Registration  Statement pursuant to the Rules and Regulations of the Commission.
The Registration Statement and the exhibits thereto can be inspected and  copied
at  the public  reference facilities maintained  by the Commission  at 450 Fifth
Street, N.W., Washington,  D.C. 20549, and  at certain of  its Regional  Offices
located  as follows:  Chicago Regional  Office, Suite  1400, Northwestern Atrium
Center, 500 West Madison Street, Chicago, Illinois 60661; and New York  Regional
Office,  75 Park Place,  New York, New  York 10007. Copies  of such material can
also be obtained from the Public Reference Section of the Commission, 450  Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates.

                         REPORTS TO CERTIFICATEHOLDERS

    Periodic  and annual reports concerning the  related Trust Fund are required
under the Pooling and Servicing Agreement to be forwarded to Certificateholders.

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  such
reports  will  not  be  examined  and  reported  on  by  an  independent  public
accountant.   See   "THE   POOLING   AND   SERVICING   AGREEMENTS--Reports    to
Certificateholders" herein.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    All  documents subsequently  filed by the  Depositor on behalf  of the Trust
Fund referred to in the  accompanying Prospectus Supplement with the  Commission
pursuant  to Section 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of
1934, as  amended  (the "Exchange  Act"),  after  the date  of  such  Prospectus
Supplement  and prior  to the  termination of  any offering  of the Certificates
issued by such Trust  Fund shall be  deemed to be  incorporated by reference  in
this  Prospectus and to be a part of this Prospectus from the date of the filing
of such documents. 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 the accompanying Prospectus Supplement) or in any other
subsequently filed document  which also is  or is deemed  to be incorporated  by
reference modifies or replaces such statement. Any such statement so modified or
superseded  shall not be deemed, except as modified or superseded, to constitute
a part of this Prospectus.

    The Depositor on  behalf of any  Trust Fund will  provide without charge  to
each person to whom this Prospectus is delivered, on the written or oral request
of  such person, a  copy of any or  all of the documents  referred to above that
have been or may be incorporated by reference in this Prospectus (not  including
exhibits  to  the  information that  is  incorporated by  reference  unless such
exhibits are specifically  incorporated by reference  into the information  that
this Prospectus incorporates). Such requests should be directed to: DLJ Mortgage
Acceptance  Corp., 140 Broadway,  New York, New York  10005, Attention: N. Dante
LaRocca.

                                       2
<PAGE>
                      SUMMARY OF TERMS OF THE CERTIFICATES

    The  following is  qualified in  its entirety  by reference  to the detailed
information appearing  elsewhere  in  this  Prospectus  and  in  the  Prospectus
Supplement  with respect  to the  Series offered  thereby and  to the  terms and
provisions of  the related  Pooling and  Servicing Agreement  (the "Pooling  and
Servicing  Agreement")  executed  by  the Depositor,  the  master  servicer (the
"Master Servicer") and the trustee (the  "Trustee") as specified in the  related
Prospectus  Supplement.  All capitalized  terms  not otherwise  defined  in this
Prospectus or the related Prospectus Supplement for a Series have the respective
meanings assigned to them in the "GLOSSARY."

SECURITIES OFFERED

    The Mortgage  Pass-Through Certificates  (the "Certificates")  are  issuable
from  time to time in separate Series pursuant to separate Pooling and Servicing
Agreements. Each Certificate of  a Series will  evidence a beneficial  ownership
interest  in the Trust Fund  for such Series, or in  an Asset Group specified in
the related Prospectus Supplement.  The Certificates will  be issuable in  fully
registered  form in the  authorized minimum denominations  and multiples thereof
specified in the related Prospectus Supplement.  If so specified in the  related
Prospectus  Supplement, the Certificates or certain classes of such Certificates
offered thereby may be available in book-entry form only.

    The Certificates of a  Series will evidence interests  in the related  Trust
Fund  only  and  will not  be  guaranteed  by any  governmental  agency,  by the
Depositor, the  Trustee, the  Master  Servicer or  by  any of  their  respective
affiliates,  or unless otherwise specified in the related Prospectus Supplement,
by any other person or entity. See "SPECIAL CONSIDERATIONS" and "CREDIT SUPPORT"
herein.

    Each series of Certificates will consist of one or more Classes. If a Series
consists of multiple Classes, the respective Classes may differ with respect  to
the  amount, percentage  and timing of  distributions of  principal, interest or
both. Additionally, one or more Classes may consist of Subordinate  Certificates
which  are subordinated  to other  Classes of  Certificates with  respect to the
right to  receive  distributions  of  principal, interest,  or  both  under  the
circumstances  and  in  such amounts  as  described  herein and  in  the related
Prospectus Supplement.  Unless otherwise  specified  in the  related  Prospectus
Supplement,  any Class of Certificates of a Series will be offered hereby and by
such Prospectus Supplement only if rated by at least one Rating Agency in one of
its   two    highest    rating    categories.   See    "DESCRIPTION    OF    THE
CERTIFICATES--General," "CREDIT SUPPORT--Subordinated Certificates" and "SPECIAL
CONSIDERATIONS" herein.

DEPOSITOR

    DLJ  Mortgage Acceptance Corp., a Delaware corporation (the "Depositor"), is
a limited purpose corporation organized  primarily for the purpose of  investing
in  the Mortgage Assets for each Trust  Fund. The principal executive offices of
the Depositor are located at 140 Broadway, New York, New York and its  telephone
number  is (212) 504-3000. All of the outstanding capital stock of the Depositor
is owned by Donaldson, Lufkin & Jenrette, Inc. The Depositor's only  obligations
with respect to the Certificates will be pursuant to certain representations and
warranties  described  herein  under  "THE  POOLING  AND  SERVICING AGREEMENTS."
Neither the  Depositor, its  parent  nor any  affiliate  of the  Depositor  will
guarantee  the  Certificates or  the assets  included  in the  Trust Fund  for a
Series. See "SPECIAL CONSIDERATIONS" and "THE DEPOSITOR."

TRUSTEE

    The Trustee  with respect  to a  Series  will be  specified in  the  related
Prospectus  Supplement. See "THE POOLING AND  SERVICING AGREEMENTS" herein for a
description of the Trustee's rights and obligations.

                                       3
<PAGE>
INTEREST DISTRIBUTIONS

    Interest Distributions on  the Certificates of  a Series will  be made  from
amounts   available  therefor  in  the   related  Certificate  Account  on  each
Distribution Date  at  the  applicable Pass-Through  Rate  or  Certificate  Rate
specified  in (or, with respect to Floating Interest Certificates, determined in
the manner set  forth in)  the related Prospectus  Supplement. The  Pass-Through
Rate  on Certificates of a Series may be variable and change with changes in the
mortgage rate  or pass-through  rates of  the Mortgage  Assets included  in  the
related  Trust Fund  and/or as prepayments  occur with respect  to such Mortgage
Assets.

    Principal Weighted Certificates may not be entitled to receive any  interest
distributions or may be entitled to receive only nominal interest distributions.

    Compound  Interest Certificates  will not receive  distributions of interest
but interest accruing  with respect to  the principal balance  of such  compound
Interest   Certificates  will  be  added  to  such  principal  balance  on  each
Distribution Date  until the  Accrual Termination  Date. Following  the  Accrual
Termination  Date, interest distributions with respect to such Compound Interest
Certificates will be made on the basis of their Compound Value.

    A Multiple Class Series may include one or more Classes of Floating Interest
Certificates. With respect to any such Class of Floating Interest  Certificates,
the  related Prospectus Supplement will set forth: (a) the initial Floating Rate
(or manner of determining  the initial Floating Rate);  (b) the method by  which
the  Floating  Rate will  be  determined from  time  to time;  (c)  the periodic
intervals at which such determination will be made; and (d) the Maximum Floating
Rate  and  the  Minimum  Floating  Rate,   if  any.  See  "DESCRIPTION  OF   THE
CERTIFICATES" and "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS" herein.

PRINCIPAL DISTRIBUTIONS (INCLUDING PREPAYMENTS)

    Principal  distributions on the  Certificates of a Series  will be made from
amounts  available  therefor  in  the   related  Certificate  Account  on   each
Distribution  Date in an aggregate amount determined as specified in the related
Prospectus Supplement.  Principal  distributions  will be  allocated  among  the
respective  Classes of a Series  in the manner and in  the priority set forth in
the related Prospectus Supplement.

    Interest  Weighted  Certificates  may  not  be  entitled  to  any  principal
distributions   or   may  be   entitled  to   receive  only   nominal  principal
distributions.

    To the extent specified in  the related Prospectus Supplement,  Certificates
of  a Multiple Class Series having other than monthly Distribution Dates may, if
so specified  in  the  related  Prospectus Supplement,  be  subject  to  Special
Distributions of principal if, as a result of principal prepayments with respect
to the housing loans comprising or underlying the Mortgage Assets in the related
Trust  Fund,  low  reinvestment  yields  or both,  it  is  determined  (based on
assumptions specified in the related  Pooling and Servicing Agreement) that  the
amount  of cash anticipated to be available  in the Certificate Account for such
Series  on  the  next  Distribution  Date   may  be  less  than  the   scheduled
distributions  to be  made on  such Distribution  Date. See  "DESCRIPTION OF THE
CERTIFICATES" and "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS" herein.

FINAL SCHEDULED DISTRIBUTION DATE

    The Final Scheduled Distribution Date for each Class of a Series is the date
after which  no Certificates  of such  Class will  remain outstanding,  assuming
timely  payments or distributions are made on the Mortgage Assets in the related
Trust Fund in accordance with their terms. The Final Scheduled Distribution Date
of a Class  may equal the  maturity date of  the Mortgage Asset  in the  related
Trust  Fund  which has  the  latest stated  maturity  or will  be  determined as
described herein and in the related Prospectus Supplement.

    The actual  maturity  date of  the  Certificates  of a  Series  will  depend
primarily  upon  the level  of  prepayments with  respect  to the  housing loans
comprising or underlying  the Mortgage  Assets in  the related  Trust Fund.  The
actual  maturity of  any Certificate  is likely to  occur earlier  and may occur
substantially earlier

                                       4
<PAGE>
than its Final  Scheduled Distribution Date  as a result  of the application  of
prepayments  to the reduction of the principal balances of the Certificates. The
rate of  prepayments on  the  housing loans  comprising or  underlying  Mortgage
Assets  in the  Trust Fund  for a Series  will depend  on a  variety of factors,
including certain characteristics of such housing loans and the prevailing level
of interest  rates from  time to  time, as  well as  on a  variety of  economic,
demographic,  tax, legal, social and other factors. No assurance can be given as
to the  actual prepayment  experience with  respect to  a Series.  See  "SPECIAL
CONSIDERATIONS" and "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS" herein.

OPTIONAL TERMINATIONS

    If  so specified  in the related  Prospectus Supplement,  the Depositor, the
Master Servicer,  or  such  other  entity  that  is  specified  in  the  related
Prospectus  Supplement, may,  at its option,  cause an early  termination of the
related Trust Fund by repurchasing all  of the Mortgage Assets remaining in  the
Trust  Fund  on or  after a  specified date,  or on  or after  such time  as the
aggregate unpaid  principal balance  of the  Mortgage Assets  is less  than  the
percentage  specified in the related  Prospectus Supplement. See "DESCRIPTION OF
THE CERTIFICATES--Optional Termination."

THE TRUST FUND

    The Trust  Fund  for  a  Series  will  consist  of  Private  Mortgage-Backed
Securities,   Agency  Securities,  Mortgage  Loans  or  participation  interests
therein, Manufactured  Home Loans  or participation  interests therein,  or  any
combination  of  the foregoing  (the "Mortgage  Assets"), together  with certain
accounts, reserve funds, insurance policies and related agreements specified  in
the  related Prospectus Supplement. (Mortgage  Loans and Manufactured Home Loans
are referred to herein  as "Loans'.) If so  specified in the related  Prospectus
Supplement,  the  Mortgage  Assets may  be  divided  into Asset  Groups  and the
Certificates of  separate  Classes  will  evidence  beneficial  interests  of  a
corresponding  Asset Group. The  Trust Fund for  a Series will  also include the
Collection Account, the Certificate Account, and may include certain policies of
insurance relating to the Mortgage Assets,  and various credit supports, all  as
specified  in the related  Prospectus. See "THE  TRUST FUNDS--Collection Account
and Certificate Account" and "CREDIT  SUPPORT" and "DESCRIPTION OF MORTGAGE  AND
OTHER INSURANCE" herein.

    A.  MORTGAGE ASSETS

    The  Mortgage  Assets  for  a  Series of  Certificates  may  consist  of any
combination of  the following  to the  extent and  as specified  in the  related
Prospectus Supplement:

    (1) PRIVATE MORTGAGE-BACKED SECURITIES

    Private  Mortgage-Backed Securities may  include (a) mortgage participations
or pass-through certificates representing beneficial interests in certain Loans,
(b)  collateralized  mortgage   obligations  secured  by   such  Loans  or   (c)
pass-through   certificates   representing   beneficial   interests   in  Agency
Securities. Although  individual  Loans  underlying  a  Private  Mortgage-Backed
Security  may be  insured or  guaranteed by  the United  States or  an agency or
instrumentality thereof,  they  need not  be,  and the  Private  Mortgage-Backed
Securities  themselves  will not  be so  insured or  guaranteed. See  "THE TRUST
FUNDS--Private Mortgage-Backed Securities."  Unless otherwise  specified in  the
Prospectus  Supplement relating  to a  Series of  Certificates, payments  on the
Private Mortgage-Backed Securities will be  distributed directly to the  Trustee
as  registered owner of such Private  Mortgage-Backed Securities. See "THE TRUST
FUNDS--Private Mortgage-Backed Securities" herein.

    The related  Prospectus  Supplement  for  a  Series  will  specify  (i)  the
aggregate  approximate principal amount and  type of any Private Mortgage-Backed
Securities to  be included  in the  Trust  Fund for  such Series;  (ii)  certain
characteristics  of  the  Loans which  comprise  the underlying  assets  for the
Private Mortgage-Backed Securities  including (A) the  payment features of  such
Loans  (i.e., whether they  are fixed rate  or adjustable rate  and whether they
provide for  fixed  level  payments, negative  amortization,  or  other  payment
features),  (B) the  approximate aggregate  principal amount,  if known,  of the
underlying Loans which are

                                       5
<PAGE>
insured or guaranteed by a governmental  entity, (C) the servicing fee or  range
of  servicing fees with  respect to the  Loans, and (D)  the minimum and maximum
stated maturities  of  the Loans  at  origination; (iii)  the  maximum  original
term-to-stated  maturity  of the  Private  Mortgage-Backed Securities;  (iv) the
weighted  average  term-to-stated  maturity   of  the  Private   Mortgage-Backed
Securities;  (v) the pass-through or certificate  rate or ranges thereof for the
Private Mortgage-Backed Securities;  (vi) the weighted  average pass-through  or
certificate  rate of the Private Mortgage-Backed Securities; (vii) the Issuer of
the Private Mortgage-Backed Securities (the "PMBS Issuer"), the Servicer of  the
Private  Mortgage-Backed Securities (the "PMBS Servicer") and the trustee of the
Private  Mortgage-Backed  Securities  (the   "PMBS  Trustee");  (viii)   certain
characteristics  of credit  support, if  any, such  as reserve  funds, insurance
policies, letters of credit or guarantees, relating to the Loans underlying  the
Private   Mortgage-Backed  Securities,   or  to   such  Private  Mortgage-Backed
Securities themselves; (ix) the terms on which underlying Loans for such Private
Mortgage-Backed Securities  may, or  are required  to, be  repurchased prior  to
stated maturity; and (x) the terms on which substitute Loans may be delivered to
replace  those initially deposited with the  PMBS Trustee. See "THE TRUST FUNDS"
herein.

    (2) AGENCY SECURITIES

    Mortgage Assets  for a  series may  consist, in  whole or  part, of  certain
assets  (the "Agency Securities") of GNMA Certificates, FNMA Certificates, FHLMC
Certificates or a combination thereof. Any GNMA Certificates included in a Trust
Fund will be guaranteed as to full and timely payment of principal and  interest
by  GNMA, which guaranty  is backed by the  full faith and  credit of the United
States. Any FHLMC Certificates included in the Trust Fund will be guaranteed  as
to  the timely payment of interest and  ultimate collection (and if so specified
in the related Prospectus Supplement timely payment of principal) by FHLMC.  Any
FNMA  Certificates included  in a  Trust Fund  will be  guaranteed as  to timely
payment of scheduled  payments of  principal and interest  by FNMA.  No FNMA  or
FHLMC Certificates will be backed, directly or indirectly, by the full faith and
credit of the United States.

    Each  Agency Security will evidence an interest  in a pool of mortgage loans
and/or  cooperative  loans,  and/or  in  principal  distributions  and  interest
distributions  thereon. The Prospectus  Supplement for each  Series will specify
the aggregate approximate principal balance of GNMA, FNMA and FHLMC Certificates
included in a Trust Fund and will describe the principal characteristics of  the
underlying  mortgage loans or  cooperative loans and  any insurance, guaranty or
other credit support applicable to such loans, the Agency Securities or both. In
addition, the related Prospectus Supplement  will describe the terms upon  which
distributions  will be made to  the Trustee as holder  of the Agency Securities.
The Agency Securities included in any Trust Fund will be registered in the  name
of  the Trustee or its nominee or in the case of book-entry Agency Securities in
the name of a financial intermediary with  a Federal Reserve Bank or a  clearing
corporation  and will be held by the Trustee only for the benefit of the related
Series of Certificates.

    CERTIFICATE ACCOUNT

    All distributions on any Mortgage Certificates, and all payments  (including
prepayments,  liquidation  proceeds and  insurance  proceeds) received  from the
Servicer on  any Mortgage  Loans, included  in the  Pool for  a Series  will  be
remitted  to  an account  (the "Certificate  Account"),  and, together  with any
amounts available pursuant to the terms of any applicable credit support and any
other amounts  described  in  the  related Supplement,  will  be  available  for
distribution  on the  Certificates of  such Series  as described  in the related
Supplement. Such Certificate Account  shall be an  Eligible Account or  Accounts
established  and maintained by the Servicer for  the benefit of the holders of a
Series of Certificates.

    EARLY TERMINATION OF POOLS

    The Servicer or,  for a  Series of REMIC  Certificates, the  holders of  the
Residual  Certificates of  such Series or  the REMIC Administrator  may have the
option to repurchase the Mortgage Loans and/or Mortgage Certificates included in
the related Pool and thereby terminate  the related Pooling Agreement. Any  such
option  will be exercisable at the times and upon satisfaction of the conditions
specified in the related Supplement.

                                       6
<PAGE>
    SUBSTITUTION OF MORTGAGE LOANS AND/OR MORTGAGE CERTIFICATES

    Substitution  of  Mortgage  Loans  and/or  Mortgage  Certificates  will   be
permitted  for a period specified in  the related Supplement following notice of
breaches of representations and warranties with respect to any original Mortgage
Loan or  notice that  the documentation  with respect  to any  Mortgage Loan  is
determined  by the  Trustee to  be incomplete.  Other circumstances  under which
substitutions may be permitted will be described in the related Supplement.

    (3) MORTGAGE LOANS

    Mortgage Assets for a Series may consist,  in whole or in part, of  Mortgage
Loans  or participation  interests therein. Participation  interests in Mortgage
Loans will be  purchased pursuant  to participation agreements.  See "THE  TRUST
FUNDS--General"  herein. Payments  on Mortgage  Loans will  be collected  by the
Master Servicer  (or by  a Servicer),  as specified  in the  related  Prospectus
Supplement,  and such payments (net of servicing fees and certain other amounts)
will be available to make distributions on the Certificates of that Series.  See
"SERVICING  OF LOANS"  herein. Mortgage Loans  may, as specified  in the related
Prospectus Supplement, include Conventional Loans, FHA Loans or VA Loans and may
have various payment  characteristics and  may include  growing equity  mortgage
loans  ("GEM Loans"), graduated  payment mortgage loans  ("GPM Loans"), buy-down
mortgage loans ("Buy-Down Loans"),  bi-weekly payment loans ("Bi-Weekly  Loans")
or  Loans having balloon  or other special payment  features. The Mortgage Loans
may have  fixed  or  adjustable  interest  rates  (Mortgage  Loans  having  such
adjustable  rates hereinafter sometimes  referred to herein  as "Adjustable Rate
Mortgages," or  "ARMs").  ARMs will,  as  described in  the  related  Prospectus
Supplement,  permit or require periodic changes in the mortgage rate, and in the
scheduled payments of principal and interest due from the obligor on the related
mortgage note.  The  Mortgage  Loans  may  include  Mortgage  Loans  secured  by
mortgages, deeds of trust or other security instruments creating a first lien on
related  Mortgaged Properties. The Mortgage  Loans may include Cooperative Loans
secured by  an  assignment  by  the borrower  (the  "tenant-stockholder")  of  a
security interest in shares issued by a private, non-profit, cooperative housing
association  (a  "Cooperative")  and  related  proprietary  lease  or  occupancy
agreement on a cooperative dwelling  (the "Cooperative Dwelling"). The  Mortgage
Loans  may  also  include  Condominium  Loans  secured  by  a  Mortgage  on  the
Condominium Unit, together with such Condominium Unit's appurtenant interest  in
the  common elements. The Mortgaged Properties may consist of one-to four-family
attached or detached residential housing (including shares in a Cooperative  and
the related proprietary lease or occupancy agreement) ("Single Family Property")
or  multifamily residential  rental property or  cooperatively owned multifamily
property consisting of  five or  more dwelling  units ("Multifamily  Property").
Single  Family Property may be owner occupied and may include vacation or second
homes or  may consist  in whole  or  in part  of non-owner  occupied  investment
properties, as specified in the related Prospectus Supplement.

    To  the extent described herein or in the related Prospectus Supplement, all
Mortgaged Property will be covered by standard hazard insurance policies  (which
may  be  a  blanket  policy)  insuring against  losses  due  to  various causes,
including fire,  lightning  and  windstorm.  Mortgaged  Property  located  in  a
federally designated special hazard flood zone will be required to be covered by
flood  insurance. With  respect to  a Cooperative  Dwelling, the  Cooperative is
responsible for maintaining standard hazard insurance on the real property owned
by the Cooperative, and  standard hazard insurance  on the Cooperative  Dwelling
securing  a Mortgage  Loan will  not generally  be required.  With respect  to a
Condominium Unit,  the Condominium  Association is  responsible for  maintaining
standard  hazard insurance  insuring the entire  Condominium Building (including
each  individual  Condominium  Unit)  and  separate  hazard  insurance  on   the
Condominium  Unit  securing  a Mortgage  Loan  will not  generally  be required.
Mortgage Loans that  are Conventional  Loans secured by  Single Family  Property
will  be required to  be covered by  primary mortgage insurance  policies to the
extent  described  herein   or  in  the   related  Prospectus  Supplement.   See
"DESCRIPTION OF MORTGAGE AND OTHER INSURANCE" herein.

    The    related   Prospectus   Supplement   will   describe   the   principal
characteristics of the  Mortgage Loans  included in the  Trust Fund,  including,
without  limitation,  (a) the  aggregate  outstanding principal  balance  of the
Mortgage Loans as of the related Cut-off Date, (b) the geographical distribution
of the Mortgaged

                                       7
<PAGE>
Properties by  state or  other  specified geographical  area, (c)  the  weighted
average original and remaining scheduled term-to-stated maturity of the Mortgage
Loans, (d) the relative percentages (by aggregate outstanding principal balance)
of  Mortgage Loans that have  fixed interest rates or  are ARMs, Buy-Down Loans,
GEM Loans, Bi-Weekly  Loans, GPM Loans  or Mortgage Loans  having other  special
payment  characteristics, (e) the relative percentages of Mortgage Loans secured
by Cooperative Dwellings, (f)  the relative percentages  of Mortgage Loans  that
are  secured by Mortgaged Properties which  are owner-occupied or are investment
properties or vacation and second homes,  (g) the range of Loan-to-Value  Ratios
for  the Mortgage Loans, (h) the  weighted average outstanding principal balance
of the  Mortgage Loans  as of  the Cut-off  Date, and  (i) any  primary or  pool
insurance  policies, guarantees or other credit support for such Mortgage Loans.
Unless otherwise specified in the  related Prospectus Supplement, each  Mortgage
Loan  will have a 10-to-40 year term at origination and a Loan-to-Value Ratio at
origination not  exceeding  95%.  Unless  otherwise  described  in  the  related
Prospectus Supplement, each Mortgage Loan that is a Conventional Loan secured by
a  Single Family  Property having  a Loan-to-Value  Ratio exceeding  80% will be
required to  be covered  by a  primary mortgage  insurance policy  as  described
herein or in the related Prospectus Supplement.

    Mortgage  Loans that  constitute Mortgage  Assets will  be purchased  by the
Depositor in the open market or in privately negotiated transactions,  including
transactions  with entities  affiliated with  the Depositor  or with  the Master
Servicer.

    (4) MANUFACTURED HOME LOANS

    Mortgage Assets may consist,  in whole or in  part, of manufactured  housing
conditional  sales  contracts and  installment loan  agreements with  respect to
Manufactured Homes (the  "Manufactured Home Loans")  or participation  interests
therein.  Unless otherwise  stated in  the Prospectus  Supplement, participation
interests  in  Manufactured  Home  Loans   will  be  purchased  pursuant  to   a
participation agreement. See "THE TRUST FUNDS--General."

    Each  Manufactured Home Loan will  be secured by a  new or used Manufactured
Home. Manufactured Home Loans may be a  Conventional Loan, FHA Loan or VA  Loan.
Unless  otherwise specified  in the related  Prospectus Supplement, Manufactured
Home Loans that are Conventional Loans  will not be covered by primary  mortgage
insurance  policies. Each  Manufactured Home  which secures  a Manufactured Home
Loan will be  covered by  a standard  hazard insurance  policy (which  may be  a
blanket  policy) to  the extent described  therein or in  the related Prospectus
Supplement insuring against hazard losses due to various causes, including fire,
lightning and windstorm. A Manufactured  Home located in a federally  designated
special hazard flood zone will be required to be covered by flood insurance. See
"DESCRIPTION OF MORTGAGE AND OTHER INSURANCE" herein.

    Unless   otherwise  specified  in  a  related  Prospectus  Supplement,  each
Manufactured Home  Loan will  have a  3-to-25  year term  at origination  and  a
Loan-to-Value Ratio at origination not in excess of 95%.

    The  Prospectus  Supplement  for  each Series  will  describe  the principal
characteristics of the Manufactured  Home Loans included in  the Trust Fund  for
the related Series, including, without limitation, the (a) aggregate outstanding
principal  balance of  the Manufactured  Home Loans,  as of  the related Cut-off
Date; (b) weighted  average interest rate  on the Manufactured  Home Loans;  (c)
weighted average term-to-maturity at origination; (d) weighted average remaining
scheduled   term-to-maturity  as   of  the  Cut-off   Date  and   the  range  of
terms-to-maturity;  (e)  respective  percentages  of  Manufactured  Home   Loans
relating  to  new  versus  used  Manufactured  Homes;  (f)  average  outstanding
principal balance of  the Manufactured Home  Loans as of  the Cut-off Date;  (g)
range  of  Loan-to-Value  Ratios  of the  Manufactured  Home  Loans;  (h) hazard
insurance required to be maintained with respect to each Manufactured Home;  (i)
amounts,  if any, and  terms of any form  of credit support  to be provided with
respect to all or any Manufactured Home Loan; and (j) geographical  distribution
of the Manufactured Homes by state or other specified geographic region.

                                       8
<PAGE>
    The  Manufactured  Home  Loans  which  constitute  Mortgage  Assets  will be
purchased by  the  Depositor in  the  open  market or  in  privately  negotiated
transactions,   including  transactions   with  entities   affiliated  with  the
Depositor. None of the Manufactured Home Loans will have been originated by  the
Depositor or any of its affiliates.

    B.  COLLECTION ACCOUNT AND CERTIFICATE ACCOUNT

    Payments  or distributions with respect to  the Mortgage Assets for a Series
will initially be remitted for deposit in a Collection Account maintained by the
Master Servicer and then transferred to a Certificate Account to be  established
with  or in the name of the Trustee for such Series. The amounts remitted may be
net of servicing  fees, Retained Interests  and other amounts  specified in  the
related  Prospectus  Supplement.  Amounts  so deposited  will  be  used  to make
distributions on the Certificates of such Series on the applicable  Distribution
Date. See "THE TRUST FUNDS--Collection Account and Certificate Account."

    C.  DETERMINATION OF ASSET VALUE

    With  respect to a Series of Certificates as to which the Distribution Dates
are less frequent than  monthly, each Mortgage Asset  will be assigned an  Asset
Value.  The aggregate of the Asset Values of the Mortgage Assets included in the
Trust Fund for  a Multiple Class  Series will  equal not less  than the  initial
aggregate  principal balances  of the Certificates  of such  Series. The related
Prospectus Supplement for a Multiple Class  Series will summarize the method  or
methods  and related assumptions used to  determine Asset Value for the Mortgage
Assets  for  the  related  Multiple  Class  Series.  See  "DESCRIPTION  OF   THE
CERTIFICATES--Valuation of Trust Assets."

    D.  GUARANTEED INVESTMENT CONTRACTS AND OTHER AGREEMENTS

    The  Depositor may obtain  and deliver to  the Trustee guaranteed investment
contracts  or  reinvestment   agreements  ("Guaranteed  Investment   Contracts")
pursuant  to  which  moneys  held in  one  or  more of  the  funds  and accounts
established for such Series will  be invested at a  specified rate which, if  so
specified  in  the related  Prospectus Supplement,  may constitute  the "Assumed
Reinvestment Rate" for  the Series. With  respect to any  Multiple Class  Series
which  includes a  Class of  Floating Interest  Certificates, the  Depositor may
obtain and deliver to the Trustee an interest rate swap contract, interest  rate
cap  agreement or similar contract issued  by a bank, insurance company, savings
bank or  savings and  loan  association to  provide limited  protection  against
interest  rate  risks. The  principal terms  of  any such  Guaranteed Investment
Contract or  such other  agreement,  including, without  limitation,  provisions
relating  to the timing, manner and amount of payments thereunder and provisions
relating to the termination thereof,  together with information relating to  the
issuer thereof, will be described in the related Prospectus Supplement.

CREDIT SUPPORT

    Credit  support  in  the  form of  reserve  funds,  subordination, insurance
policies, letters of  credit or other  types of credit  support may be  provided
with  respect to the Mortgage  Assets or with respect to  one or more Classes of
Certificates of a Series. If the Mortgage Assets are divided into separate Asset
Groups, the beneficial ownership  of which is evidenced  by a separate Class  or
Classes  of a Series, credit support may  be provided by a cross-support feature
which  requires  that  distributions  be  made  with  respect  to   Certificates
evidencing  beneficial ownership  of one Asset  Group prior  to distributions to
Subordinate Certificates evidencing a  beneficial ownership interest in  another
Asset Group within the Trust Fund.

    The  type, characteristics and  amount of credit  support will be determined
based on the characteristics of the Loans underlying or comprising the  Mortgage
Assets and other factors and will be established on the basis of requirements of
each  Rating  Agency  rating the  Certificates  of such  Series.  The protection
against losses provided  by such  credit support  will be  limited. See  "CREDIT
SUPPORT" and "SPECIAL CONSIDERATIONS" herein.

                                       9
<PAGE>
    A.  SUBORDINATE CERTIFICATES; SUBORDINATION RESERVE FUND

    A  Series of  Certificates may  include one  or more  Classes of Subordinate
Certificates. The rights of Holders of such Subordinate Certificates to  receive
distributions on any Distribution Date will be subordinate in right and priority
to  the rights of Holders of Senior Certificates  of the Series, but only to the
extent described in the  related Prospectus Supplement. If  so specified in  the
related  Prospectus Supplement,  subordination may  apply only  in the  event of
certain types of  losses not  covered by other  credit support,  such as  hazard
losses  not covered by the standard  hazard insurance policies, losses resulting
from the  bankruptcy of  a borrower  due  to application  of provisions  of  the
Bankruptcy  Code, or losses resulting from  the denial of insurance coverage due
to fraud or  misrepresentation in  connection with  the origination  of a  Loan.
Unless   otherwise  specified   in  the  related   Prospectus  Supplement,  such
subordination will be in  lieu of providing insurance  policies or other  credit
support with respect to losses arising from such events.

    A  Subordination Reserve Fund  may be established at  the level specified in
the related Prospectus Supplement. The  related Prospectus Supplement will  also
set  forth  information concerning  the amount  of subordination  of a  Class or
Classes of Subordinate Certificates in a series, the circumstances in which such
subordination will be  applicable, the manner,  if any, in  which the amount  of
subordination  will  decrease  over  time, the  manner  of  funding  the related
Subordination Reserve Fund, if  any, and the conditions  under which amounts  in
any  Subordination Reserve Fund will be used to make distributions to Holders of
Senior Certificates or be  released from the related  Trust Fund. If cash  flows
otherwise  distributable  to Holders  of  Subordinate Certificates  evidencing a
beneficial ownership interest in an Asset  Group will be used as credit  support
for  Senior Certificates evidencing  a beneficial ownership  interest in another
Asset Group  within  the Trust  Fund,  the related  Prospectus  Supplement  will
specify the manner and conditions for applying such a cross-support feature. See
"CREDIT SUPPORT--Subordinate Certificates; Subordination Reserve Fund."

    B.  INSURANCE

    If  so  specified in  the related  Prospectus Supplement,  certain insurance
policies in  addition to  any primary  mortgage insurance  policies or  standard
hazard  insurance  policies  described  above under  "Mortgage  Assets"  will be
required to be maintained with respect to  the Loans included in the Trust  Fund
for a Series. Such insurance policies may include, but are not limited to, (i) a
pool  insurance policy insuring against losses  due to defaults or delinquencies
in payment, (ii) a special hazard insurance policy insuring against losses which
are not  covered by  the standard  hazard insurance  policies, (iii)  bankruptcy
bonds  or insurance policies insuring losses due to bankruptcy of a borrower and
application of certain  provisions of  the Bankruptcy Code  and (iv)  repurchase
bonds  insuring the repurchase  of Loans by  the originator of  such Loan in the
event of the loss of other insurance coverage due to certain  misrepresentations
in the origination or sale of any such Loans or in other circumstances specified
in  the related Prospectus Supplement. See  "CREDIT SUPPORT" and "DESCRIPTION OF
MORTGAGE AND OTHER  INSURANCE" herein.  The Prospectus Supplement  for a  Series
will  provide information concerning any  such insurance policies, including (a)
the types of coverage  provided by each,  (b) the amount  of such coverage,  (c)
conditions  to payment  under each and  (d) certain information  relating to the
issuers of  such insurance  policies. To  the extent  described in  the  related
Prospectus  Supplement, certain insurance policies to be maintained with respect
to the Loans may be terminated, reduced or replaced following the occurrence  of
certain  events  affecting the  authority  of creditworthiness  of  the insurer.
Additionally, such insurance policies may be terminated, reduced or replaced  by
the  Master Servicer,  provided that no  rating assigned to  Certificates of the
related Series  offered  hereby and  by  the related  Prospectus  Supplement  is
adversely affected.

    C.  LETTER OF CREDIT

    If  so specified in the related Prospectus Supplement, credit support may be
provided by  one or  more letters  of credit.  A letter  of credit  may  provide
limited  protection against certain  losses in addition  to or in  lieu of other
credit support, such as losses resulting  from delinquent payments on the  Loans
in  the Trust Fund, losses  from risks not covered  by standard hazard insurance
policies, losses due  to bankruptcy  of a  borrower and  application of  certain
provisions  of  the  Bankruptcy Code,  and  losses  due to  denial  of insurance
coverage due to misrepresentations  made in connection  with the origination  or
sale of a Loan. The issuer of

                                       10
<PAGE>
the  letter of credit (the  "L/C Bank") will be  obligated to honor demands with
respect to  such  letter  of credit,  to  the  extent of  the  amount  available
thereunder,  to  provide  funds  under the  circumstances  and  subject  to such
conditions as are specified in the related Prospectus Supplement. The  liability
of  the L/C Bank  under its letter  of credit will  be reduced by  the amount of
unreimbursed payments thereunder.

    The maximum liability of an L/C Bank  under its letter of credit will be  an
amount  equal to a percentage specified  in the related Prospectus Supplement of
the initial aggregate outstanding  principal balance of the  Loans in the  Trust
Fund  or one  or more Classes  of Certificates  of the related  Series (the "L/C
Percentage"). The maximum amount available at any time to be paid under a letter
of credit will be determined in the manner specified therein and in the  related
Prospectus Supplement.

    D.  CERTIFICATE GUARANTEE INSURANCE

    If  so specified in the related  Prospectus Supplement, credit support for a
Series may  be  provided by  an  insurance policy  (the  "Certificate  Guarantee
Insurance")  issued  by  one  or  more  insurance  companies.  Such  Certificate
Guarantee Insurance  may guarantee  timely distributions  of interest  and  full
distributions of principal on the basis of a schedule of principal distributions
set  forth in or  determined in the  manner specified in  the related Prospectus
Supplement.

    E.  RESERVE FUNDS

    The Depositor may deposit  in one or more  reserve funds (collectively,  the
"Reserve  Funds") for any Series cash, Eligible Reserve Fund Investments, demand
notes or a combination thereof in the aggregate amount, if any, specified in the
related Prospectus Supplement. Any Reserve Funds for a Series may also be funded
over time through application of a specified amount of cash flow, to the  extent
described  in  the related  Prospectus Supplement.  Such a  Reserve Fund  may be
established to  increase  the likelihood  of  the timely  distributions  on  the
Certificates   of  such  Series  or  to  reduce  the  likelihood  of  a  Special
Distribution with respect  to any Multiple  Class Series. Reserve  Funds may  be
established  to provide protection  against certain losses in  addition to or in
lieu of other credit support, including, without limitation, as losses resulting
from delinquent payments  on Loans, losses  from risks not  covered by  standard
hazard   insurance  policies,  losses  due  to  bankruptcy  of  a  borrower  and
application of certain  provisions of  the Bankruptcy  Code, and  losses due  to
denial  of insurance coverage due to  misrepresentations made in connection with
the origination of a Loan. Amounts on deposit in the Reserve Funds for a Series,
together with (unless otherwise specified in the related Prospectus  Supplement)
the reinvestment income thereon, will be applied for the purposes, in the manner
and to the extent provided by the related Prospectus Supplement.

    On  each  Distribution Date  for a  Series,  all amounts  on deposit  in any
Reserve Funds for the Series in excess of the amounts required to be  maintained
therein  by the  related Pooling  and Servicing  Agreement and  specified in the
related Prospectus Supplement may  be released from the  Reserve Funds and  will
not be available for future distributions on the Certificates of such Series.

    Additional  information concerning any Reserve  Funds, including whether the
Reserve Fund is a part of the  Trust Fund, the circumstances under which  moneys
therein  will  be  applied  to  make  distributions  to  Certificateholders, the
required balance to  be maintained in  such Reserve Funds,  the manner in  which
such  required balance  will decrease  over time and  the manner  of funding the
Reserve Fund will be set forth in the related Prospectus Supplement. See "CREDIT
SUPPORT--Reserve Funds."

SERVICING OF LOANS

    The Master Servicer  identified in  the related  Prospectus Supplement  will
service  the  Loans  directly or  administer  and supervise  the  performance by
Servicers  of  their  duties  and  responsibilities  under  separate   servicing
agreements (the "Servicing Agreements") entered into between the Master Servicer
and  such  Servicers.  Unless  otherwise  specified  in  the  related Prospectus
Supplement, the Master  Servicer and each  Servicer must be  approved by  either
FNMA  or FHLMC as  a seller/servicer of Mortgage  Loans and, in  the case of FHA
Loans, approved by  HUD as  an FHA mortgagee.  Each Servicer  will be  obligated
under its

                                       11
<PAGE>
Servicing  Agreement  to perform  customary  servicing functions.  Advances with
respect to delinquent payments of principal or  interest on a Loan will be  made
by  the Master  Servicer or the  Servicers only  to the extent  described in the
related Prospectus  Supplement.  Such  advances  will  be  intended  to  provide
liquidity  only  and,  unless  otherwise  specified  in  the  related Prospectus
Supplement, will be reimbursable to the Master Servicer or the Servicer, as  the
case   may  be,  from  scheduled  payments   of  principal  and  interest,  late
collections, or from  the proceeds  of liquidation  of the  related Loans,  from
other  recoveries relating  to such Loans  (including any  insurance proceeds or
payments from other credit supports). Unless otherwise specified in the  related
Prospectus Supplement, the Master Servicer or the Servicers will be obligated to
repurchase  Mortgage Loans for  which insurance coverage has  been denied on the
grounds of  fraud or  misrepresentation  only to  the  extent specified  in  the
related  Prospectus  Supplement.  If  so  specified  in  the  related Prospectus
Supplement, the Depositor may (i) obtain and assign to the Trustee an  agreement
with  an independent  standby servicer acceptable  to each  Rating Agency rating
such Certificates, which will provide that  such standby servicer will assume  a
Servicer's or the Master Servicer's obligations in the event of a default by the
Servicer or Master Servicer or (ii) obtain a performance bond acceptable to each
Rating  Agency  rating  such Certificates  that  will guarantee  certain  of the
Servicer's or Master Servicer's obligations. See "SERVICING OF LOANS."

FEDERAL INCOME TAX CONSIDERATIONS

    If an election is made for treatment  as a REMIC under the Internal  Revenue
Code  of 1986 (the "Code"), one or  more Classes of Certificates will be treated
as REMIC "Regular  Interests." The  Holder of such  a Regular  Interest will  be
treated as holding a debt obligation for federal income tax purposes and will be
required to report stated interest income on the accrual method.

    Compound  Interest  Certificates  will  be,  and  certain  other  Classes of
Certificates constituting Regular Interests may  be, issued with original  issue
discount  that is not de  minimis. In such cases,  the Certificateholder will be
required to include the original issue  discount in gross income as it  accrues,
which  inclusion may  occur prior  to the receipt  of cash  attributable to such
income. If a  Regular Interest Certificate  is issued at  a premium, the  holder
thereof  will be  entitled to  make an  election to  amortize such  premium on a
constant yield method as an offset  to interest income on such Certificate  (and
not  as a separate deduction  item). Certificates constituting Regular Interests
will represent "qualifying  real property  loans" for mutual  savings banks  and
domestic  building and loan associations, "loans  secured by an interest in real
property" for domestic building and  loan associations and "real estate  assets"
for  real  estate investment  trusts  to the  extent  that the  underlying Loans
qualify for such treatment.

    In the case of a REMIC election,  a Class of Certificates may be treated  as
REMIC  "Residual Interests." Certificates classified as REMIC Residual Interests
will generally be treated as  representing "qualifying real property loans"  for
mutual savings banks and domestic building and loan associations, "loans secured
by an interest in real property" for domestic building and loan associations and
"real  estate assets" for  real estate investment  trusts to the  same extent as
REMIC Regular Interests.

    The holder of a REMIC Residual  Interest Certificate must include in  income
its  pro  rata share  of  the REMIC's  taxable  income. Accordingly,  in certain
circumstances, the holder  of a  REMIC Residual  Interest might  (i) have  REMIC
taxable  income  or tax  liability attributable  to REMIC  taxable income  for a
particular period or periods in excess of cash distributions for such period  or
periods or (ii) have an after-tax return on its investment that is less than the
after-tax  return on comparable debt instruments or stripped bonds. In addition,
a portion (or, in some cases, all) of the income from a REMIC Residual Interest:
(i) except, in certain circumstances, with  respect to a holder classified as  a
thrift  institution under the Code, may not  be subject to offset by losses from
other activities, (ii) for  a holder that  is subject to tax  under the Code  on
unrelated  business taxable income, may be treated as unrelated business taxable
income and  (iii) for  a foreign  holder,  may not  qualify for  exemption  from
withholding  under any treaty.  Further, individual trust  or estate holders are
subject to limitations on the deductibility of expenses of the REMIC.

    If no REMIC election is  made, the Trust Fund will  be treated as a  grantor
trust  and will not be classified as an association taxable as a corporation for
federal   income    tax    purposes.    The   treatment    of    a    particular

                                       12
<PAGE>
Series  of Certificates  will depend  on the  characteristics of  such Series of
Certificates. The holders of  Certificates will either be  treated as owners  of
undivided   pro   rata  interests   in   the  underlying   Loans  ("Pass-Through
Certificates"), or as owners  of stripped bonds  or stripped coupons  ("Stripped
Certificates") under the Code. All income with respect to a Stripped Certificate
will be accounted for as original issue discount and, unless otherwise specified
in  the related  Prospectus Supplement,  will be reported  by the  Trustee on an
accrual basis, which may be  prior to the receipt  of cash associated with  such
income.

    The  holder  of  a  Pass-Through  Certificate  must  include  in  income its
allocable share of all interest and other  income of the Trust and may,  subject
to certain limitations for individual trust or estate Certificateholders, deduct
its allocable share of all expenses of the Trust. Pass-Through Certificates will
be  considered to represent "qualifying real  property loans" for mutual savings
banks and domestic building and loan associations, "loans secured by an interest
in real property" for domestic building  and loan associations and "real  estate
assets"  for real estate investment trusts to  the extent that the Loans qualify
for such treatment. Although there is no direct authority and the matter is  not
free from doubt, Stripped Certificates should also qualify for such treatment to
the  extent that the  underlying loans qualify for  such treatment. See "CERTAIN
FEDERAL INCOME TAX CONSIDERATIONS."

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
Certificates   could  give  rise  to   a  transaction  prohibited  or  otherwise
impermissible under ERISA or the Code. See "ERISA CONSIDERATIONS."

LEGAL INVESTMENT

    Unless  otherwise   specified   in  the   related   Prospectus   Supplement,
Certificates  of  each Series  offered by  this  Prospectus and  such Prospectus
Supplement will  constitute "mortgage  related securities"  under the  Secondary
Mortgage  Market Enhancement Act of 1984 ("SMMEA")  so long as they are rated by
at least one Rating Agency  in one of its two  highest categories and, as  such,
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. See "LEGAL INVESTMENT."

USE OF PROCEEDS

    The Depositor will use the net proceeds from the sale of each Series for one
or  more of the following purposes: (i) to purchase the related Mortgage Assets,
(ii) to repay indebtedness  which has been incurred  to obtain funds to  acquire
such  Mortgage Assets,  (iii) to  establish any  reserve funds  described in the
related Prospectus Supplement and (iv) to pay costs of structuring, guaranteeing
and issuing  such  Certificates.  If  so specified  in  the  related  Prospectus
Supplement,  the purchase of the Mortgage Assets for a Series may be effected by
an exchange of Certificates with the Depositor of such Mortgage Assets. See "USE
OF PROCEEDS."

RATINGS

    Unless otherwise specified in the related Prospectus Supplement, it will  be
a  requirement for issuance of any Series  that the Certificates offered by this
Prospectus and such Prospectus Supplement be rated by at least one Rating Agency
in one of its  two highest applicable rating  categories. The rating or  ratings
applicable  to Certificates  of each  Series offered  hereby and  by the related
Prospectus Supplement will be as set forth in the related Prospectus Supplement.
A securities  rating should  be evaluated  independently of  similar ratings  on
different  types of  securities. A security  rating does not  address the effect
that the rate  of prepayments  on Loans  comprising or  underlying the  Mortgage
Assets  may have  on the  yield to investors  in the  Certificates. See "SPECIAL
CONSIDERATIONS."

                                       13
<PAGE>
                             SPECIAL CONSIDERATIONS

    Investors  should  consider, among  other things,  the following  factors in
connection with an investment in the Certificates.

LIMITED LIQUIDITY

    There can be no  assurance that a secondary  market for the Certificates  of
any  Series  will  develop  or,  if  it  does  develop,  that  it  will  provide
Certificateholders with liquidity of investment or will continue for the life of
the Certificates. Donaldson, Lufkin  & Jenrette Securities Corporation  (through
one  or  more of  its  affiliates) intends  to make  a  secondary market  in the
Certificates, but has no obligation to do  so. In addition, the market value  of
Certificates  of each Series will fluctuate  with changes in prevailing rates of
interest. Consequently, sale of  the Certificates by a  Holder in any  secondary
market  which may  develop may  be at a  discount from  par value  or from their
purchase price. Certificateholders have no optional redemption rights.

YIELD, PREPAYMENT AND MATURITY

    The rate at which prepayments  (which include both voluntary prepayments  by
the  obligors on  the Loans and  liquidations due to  defaults and foreclosures)
occur on the  Loans underlying or  comprising the Mortgage  Assets for a  Series
will  be affected  by a variety  of factors, including,  without limitation, the
level of prevailing interest rates and economic, demographic, tax, social, legal
and other  factors.  Prepayments  on  the Loans  comprising  or  underlying  the
Mortgage  Assets  for  a  Series  generally will  result  in  a  faster  rate of
distributions of principal on the Certificates. Thus, the prepayment  experience
on  the  Loans comprising  or  underlying the  Mortgage  Assets will  affect the
average life and yield to investors of  each Class and the extent to which  each
such  Class is paid prior to its Final Scheduled Distribution Date. A Series may
include an  Interest  Weighted Class  offered  at  a significant  premium  or  a
Principal  Weighted  Class offered  at a  substantial  discount. Yields  on such
Classes of Certificates will be extremely sensitive to prepayments on the  Loans
comprising  or underlying the Mortgage  Assets for such Series.  In general if a
Certificate, including a Certificate of an Interest Weighted Class, is purchased
at a premium and  principal distributions on  the Loans occur  at a rate  faster
than  anticipated  at  the time  of  purchase,  the investor's  actual  yield to
maturity could be significantly lower than that assumed at the time of purchase.
Where the amount  of interest  allocated with  respect to  an Interest  Weighted
Class  is extremely  disproportionate to  principal, a  Certificateholder could,
under some such prepayment  scenarios, fail to  recoup its original  investment.
Conversely,  if a Certificate,  including a Certificate  of a Principal Weighted
Class, is purchased at a discount and principal distributions thereon occur at a
rate slower than assumed at the time of purchase, the investor's actual yield to
maturity could  be significantly  lower than  that originally  anticipated.  Any
rating  assigned to the Certificates  by a Rating Agency  will reflect only such
Rating Agency's assessment of the  likelihood that timely distributions will  be
made  with respect to  such Certificates in accordance  with the related Pooling
and Servicing Agreement. Such  rating will not constitute  an assessment of  the
likelihood  that principal prepayments on the Loans underlying or comprising the
Mortgage Assets will be made by borrowers or of the degree to which the rate  of
such  prepayments might  differ from that  originally anticipated.  As a result,
such rating will  not address the  possibility that prepayment  rates higher  or
lower  than anticipated by an  investor may cause such  investor to experience a
lower than  anticipated  yield,  or  that an  investor  purchasing  an  Interest
Weighted  Certificate at a significant premium  might fail to recoup its initial
investment. See "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS."

CREDIT SUPPORT LIMITATIONS

    The  amount,  type   and  nature  of   insurance  policies,   subordination,
Certificate  Guarantee Insurance, letters of credit and other credit support, if
any, required  with respect  to a  Series will  be determined  on the  basis  of
criteria established by each Rating Agency rating such Series. Such criteria are
necessarily  based upon  an actuarial  analysis of  the behavior  of Loans  in a
larger group. Such actuarial analysis is the basis upon which each Rating Agency
determines (a)  required amounts  and types  of pool  insurance, special  hazard
insurance,  reserve funds, subordination or other  credit support and (b) limits
on  the  number  and  amount  of  Loans  which  have  various  special   payment
characteristics, have various Loan-to-Value Ratios and/or were

                                       14
<PAGE>
made  for various purposes (e.g.,  primary residence, second home, refinancing).
There can be  no assurance that  the historical data  supporting such  actuarial
analysis  will accurately reflect  future experience nor  any assurance that the
data derived  from  a  large  pool of  housing  loans  accurately  predicts  the
delinquency, foreclosure or loss experience of any particular pool of Loans.

    In  addition,  if distributions  in reduction  of  the principal  balance of
Certificates of a Series of Multiple Class Certificates are made in order of the
respective Final  Scheduled Distribution  Dates of  the Class,  any limits  with
respect  to  the aggregate  amount of  claims under  any related  pool insurance
policy and  the special  hazard insurance  policy may  be exhausted  before  the
principal of the later-maturing Classes has been repaid. As a result, the impact
of  significant  losses  on  the  Mortgage Loans  may  bear  primarily  upon the
Certificates of the later-maturing Classes.

    The Prospectus  Supplement for  a Series  will describe  any reserve  funds,
insurance  policies,  letter  of  credit  or  other  third-party  credit support
relating to the Mortgage Assets  or to the Certificates  of such Series. Use  of
such  reserve funds and payments under such insurance policies, letter of credit
or other  third-party credit  support  will be  subject  to the  conditions  and
limitations described herein and in the related Prospectus Supplement. Moreover,
such reserve funds, insurance policies, letter of credit or other credit support
will  not cover all potential losses or risks. The obligations of the issuers of
any credit support  such as a  pool insurance policy,  special hazard  insurance
policy,  bankruptcy  bond, letter  of  credit, Certificate  Guarantee Insurance,
repurchase bond or other  third-party credit support will  not be guaranteed  or
insured  by the United  States, or by  any agency or  instrumentality thereof. A
Series of Certificates may  include a Class or  multiple Classes of  Subordinate
Certificates  to  the extent  described  in the  related  Prospectus Supplement.
Although such  subordination  is  intended  to reduce  the  risk  of  delinquent
distributions  or  ultimate  losses  to  Holders  of  Senior  Certificates,  the
Subordinated Amount will be limited and will decline under certain circumstances
and the related Subordination Reserve Fund, if any, could be depleted in certain
circumstances. See  "DESCRIPTION OF  THE CERTIFICATES,"  "THE TRUST  FUNDS"  and
"CREDIT SUPPORT."

CERTAIN LOANS AND MORTGAGED PROPERTY

    Loans such as GPM Loans, GEM Loans, ARMs, Bi-Weekly Loans and Buy-Down Loans
are  of recent  origin. As a  result, reliable prepayment,  loss and foreclosure
statistics relating to such housing loans  are not available. Such Loans may  be
underwritten  on the  basis of  an assessment  that the  borrower will  have the
ability to make payments in  higher amounts in later years  and, in the case  of
Loans  with adjustable mortgage  rates, after relatively  short periods of time.
See "LOAN UNDERWRITING  PROCEDURES and  STANDARDS" and  "CREDIT SUPPORT."  Other
loans  may be underwritten principally on the basis of the initial Loan-to-Value
Ratio of the Loans. To the extent losses on Loans exceed levels estimated by the
Rating  Agency   rating   the  Series   in   determining  required   levels   of
overcollateralization  or other credit support, the  Trust Fund may experience a
loss. Furthermore, Loans made with respect to Multifamily Property, Manufactured
Homes or  Cooperative  Dwellings  may entail  risks  of  loss in  the  event  of
delinquency  and foreclosure or repossession that are greater than similar risks
associated with traditional single-family property. To the extent losses on such
Loans exceed  levels estimated  by  the Rating  Agency in  determining  required
levels  of overcollateralization  or other  credit support,  the Trust  Fund may
experience a loss.  See "SERVICING OF  LOANS--Maintenance of Insurance  Policies
and Other Servicing Procedures" and "CREDIT SUPPORT."

LIMITED OBLIGATIONS AND ASSETS OF DEPOSITOR

    Unless  otherwise set  forth in  the Prospectus  Supplement for  a Series of
Certificates, the Trust Fund for a Series  will be the only available source  of
funds  to  make  distributions on  the  Certificates  of such  Series.  The only
obligations of the Depositor with respect to the Certificates of any Series will
be pursuant  to certain  representations and  warranties. See  "THE POOLING  AND
SERVICING  AGREEMENTS--Assignment of Mortgage Assets" herein. The Depositor does
not have, and is not expected in the future to have, any significant assets with
which to meet any obligation to repurchase Mortgage Assets with respect to which
there has been a breach of any representation or warranty. If, for example,  the
Depositor were required to repurchase a Loan which constitutes a Mortgage Asset,
its only sources of funds to make such repurchase

                                       15
<PAGE>
would be from funds obtained from the enforcement of a corresponding obligation,
if any, on the part of the originator of the Loans, Servicer or Master Servicer,
as the case may be, or from a reserve fund established to provide funds for such
repurchases. See "THE DEPOSITOR."

ERISA CONSIDERATIONS

    Generally,  ERISA applies to investments made  by employee benefit plans and
transactions involving  the assets  of  such plans.  Due  to the  complexity  of
regulations  which govern such plans, prospective  investors that are subject to
ERISA are urged to consult their own counsel regarding consequences under  ERISA
of acquisition, ownership and disposition of the Certificates of any Series. See
"ERISA CONSIDERATIONS."

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL INTERESTS

    Holders  of REMIC  Residual Interests  will be  required to  report on their
federal income  tax returns  as ordinary  income  their pro  rata share  of  the
taxable  income of the REMIC regardless of the amount or timing of their receipt
of   cash   payments   as   described    in   "CERTAIN   FEDERAL   INCOME    TAX
CONSIDERATIONS--Residual  Interests  in  a  REMIC."  Accordingly,  under certain
circumstances, holders of Certificates which constitute REMIC Residual Interests
might have  taxable income  and  tax liabilities  arising from  such  investment
during  a taxable year  in excess of  the cash received  during such period. The
requirement that Holders of Residual Interest Certificates report their pro rata
share of the taxable income  and net loss of the  REMIC will continue until  the
principal  balances of  all Classes of  Certificates of the  related Series have
been reduced to zero,  even though holders of  Residual Interests have  received
full  payment of their stated interest and  principal. A portion (or, in certain
circumstances, all)  of a  Residual Interest  Certificateholder's share  of  the
REMIC  taxable income may be treated as "excess inclusion" income to such holder
which (i) except in the case of certain thrift institutions, will not be subject
to offset by losses from other activities, (ii) for a tax-exempt Holder, will be
treated as unrelated  business taxable income  and (iii) for  a foreign  holder,
will  not  qualify for  exemption from  withholding  tax. Individual  Holders of
Certificates constituting Residual Interests may be limited in their ability  to
deduct  servicing fees and other  expenses of the REMIC.  Because of the special
tax treatment of REMIC residual interests, the taxable income arising in a given
year on  a REMIC  residual interest  will not  be equal  to the  taxable  income
associated  with investment  in a corporate  bond or  stripped instrument having
similar cash flow  characteristics and pre-tax  yield. Therefore, the  after-tax
yield  on the Residual Interest Certificates may be significantly less than that
of  a  corporate  bond   or  stripped  instrument   having  similar  cash   flow
characteristics.

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

    The  Certificates will be issued in  Series pursuant to separate Pooling and
Servicing Agreements  between the  Depositor  and the  Trustee for  the  related
Series  identified in the related Prospectus Supplement. The following summaries
describe certain provisions common to each Series. The summaries do not  purport
to  be  complete and  are subject  to, and  are qualified  in their  entirety by
reference to, the  provisions of  the Pooling  and Servicing  Agreement and  the
Prospectus  Supplement relating  to each  Series. When  particular provisions or
terms used  in  the  Pooling  and Servicing  Agreement  are  referred  to,  such
provisions  or  terms  shall  be  as  specified  in  the  Pooling  and Servicing
Agreement.

    Each Series will consist of  one or more Classes, one  or more of which  may
consist  of  Compound  Interest  Certificates,  Floating  Interest Certificates,
Interest Weighted  Certificates,  Principal  Weighted  Certificates  or  Reduced
Volatility Certificates ("RV's" or "RV Certificates"). A Series may also include
one  or more Classes of Subordinate  Certificates. Unless otherwise specified in
the related Prospectus Supplement, a  Class of Subordinate Certificates will  be
offered hereby or by such Prospectus Supplement only if rated by a Rating Agency
in  at least its second  highest applicable rating category.  If so specified in
the related Prospectus Supplement,  the Mortgage Assets in  a Trust Fund may  be
divided  into multiple Asset Groups and  the Certificates of each separate Class
will evidence beneficial ownership of each corresponding Asset Group.

                                       16
<PAGE>
    Each Series will be issued in fully registered form, in the minimum original
principal amount or notional amount for Certificates of each Class specified  in
the  related  Prospectus Supplement.  The transfer  of  the Certificates  may be
registered, and the Certificates  may be exchanged, without  the payment of  any
service  charge  payable in  connection with  such  registration of  transfer or
exchange. If specified in the related Prospectus Supplement, one or more Classes
of a Series may be available in book-entry form only.

VALUATION OF TRUST ASSETS

    Each Mortgage Asset included in the  Trust Fund for a Multiple Class  Series
will  be assigned an initial Asset Value determined in the manner and subject to
the assumptions summarized in the related Prospectus Supplement. The Asset Value
of the Mortgage  Assets will not  be less than  the initial aggregate  principal
amount  of the Certificates of the related  Multiple Class Series at the date of
issuance thereof.

    The Asset  Value  of Mortgage  Assets  represents the  principal  amount  of
Certificates  of a Multiple Class Series that, based on certain assumptions, can
be supported by the scheduled principal and interest due on the Mortgage  Assets
irrespective  of  prepayments thereon,  the reinvestment  income thereon  at the
Assumed Reinvestment Rate  (which may be  zero) and the  moneys available to  be
withdrawn  from  related Reserve  Funds,  if any,  as  specified in  the related
Prospectus Supplement.  Individual  Mortgage Assets  for  a Series  which  share
similar  characteristics  may be  aggregated into  one or  more groups  (each an
"Asset Group"), each of which will  be assigned a single aggregate Asset  Value.
If  so specified in the related Prospectus  Supplement, the Mortgage Assets in a
Trust Fund may  be divided into  multiple Asset Groups  and the Certificates  of
separate  Classes will evidence beneficial ownership of each corresponding Asset
Group.  Unless  the  related  Prospectus  Supplement  provides  otherwise,   the
aggregate  Asset  Value of  an  Asset Group  will  be calculated  as  though the
underlying  Mortgage  Assets  constitute  a  single  Loan  having  such  of  the
characteristics  of the Mortgage  Assets included in the  Asset Group that would
result in the lowest Asset Value being assigned to each Mortgage Asset  included
in such Asset Group.

    There  are a  number of  alternative means of  determining Asset  Value of a
Mortgage Asset, including determinations based  on the discounted present  value
of the remaining scheduled payments on such Mortgage Asset, determinations based
on  the relationship between the interest rate  borne by such Mortgage Asset and
the Certificate Rate or Rates for the related Classes of Certificates, or  based
upon  the aggregate outstanding  principal balances of  the Mortgage Assets. The
Prospectus Supplement for  a Multiple Class  Series will specify  the method  or
methods and summarize the related assumptions used to determine the Asset Values
of the Mortgage Assets in the related Trust Fund.

    The  Assumed Reinvestment Rate, if any, for  a Multiple Class Series will be
the highest rate permitted by  each Rating Agency rating  such Series or a  rate
insured,  guaranteed  or  otherwise provided  for  by  means of  a  surety bond,
interest rate swap agreement, interest rate cap agreement, Guaranteed Investment
Contract, or other arrangement satisfactory to each such Rating Agency. See "THE
POOLING AND SERVICING AGREEMENTS--Investment of Funds."

DISTRIBUTIONS ON THE CERTIFICATES

    GENERAL.   Commencing  on  the  date specified  in  the  related  Prospectus
Supplement,  distributions of principal and interest on the Certificates will be
made on each  Distribution Date  to the  extent of  the "Available  Distribution
Amount" as set forth in the related Prospectus Supplement.

    Distributions  of interest  on Certificates  which receive  interest will be
made periodically at the intervals and  at the Pass-Through Rate or  Certificate
Rate specified or, with respect to Floating Interest Certificates, determined in
the  manner  described in  the related  Prospectus  Supplement. Interest  on the
Certificates will be  calculated on the  basis of a  360-day year consisting  of
twelve  30-day  months  unless  otherwise specified  in  the  related Prospectus
Supplement.

    If funds in the Certificate  Account (together with any amounts  transferred
from any reserve fund or applicable credit support) are insufficient to make the
full  distribution  to Certificateholders  described  above on  any Distribution
Date, the funds  available for  distribution to the  Certificateholders of  each
Class will be

                                       17
<PAGE>
distributed  in accordance with their  respective interests therein, except that
Subordinate Certificateholders, if  any, will  not, subject  to the  limitations
described  in the related Prospectus Supplement, receive any distributions until
Senior Certificateholders receive the amount  of present distributions due  them
and  the amount  of distributions  owed them  which were  not timely distributed
thereon and to which they are entitled (in each case calculated as described  in
the  related  Prospectus Supplement).  If  specified in  the  related Prospectus
Supplement, the difference between the amount which the Certificateholders would
have received  if  there  had  been  sufficient  eligible  funds  available  for
distribution   and  the  amount  actually  distributed,  plus  interest  at  the
applicable Pass-Through  Rate  or  Certificate  Rate will  be  included  in  the
calculation  of the amount which the  Certificateholders are entitled to receive
on   the   next   Distribution   Date.   See   "THE   POOLING   AND    SERVICING
AGREEMENTS--Deficiency Events."

    Distributions  of principal of and interest on Certificates of a Series will
be made by check mailed to Certificateholders of such Series registered as  such
on  the close of business on the record date specified in the related Prospectus
Supplement at their addresses appearing on the Certificate Register, except that
(a) distributions  may  be  made  by  wire  transfer  (at  the  expense  of  the
Certificateholder  requesting payment by wire transfer) in certain circumstances
described in the related Prospectus Supplement and (b) the final distribution in
retirement of a Certificate will be made only upon presentation and surrender of
such Certificate at the corporate trust office of the Trustee for such Series or
such other office  of the  Trustee as  specified in  the Prospectus  Supplement.
Notice  of the final distribution on a  Certificate will be mailed to the Holder
of  such  Certificate  before  the   Distribution  Date  on  which  such   final
distribution  in  retirement  of the  Certificate  is  expected to  be  made. If
specified in the related Prospectus Supplement, the Certificates of a Series  or
certain  Classes  of a  Series may  be  available only  in book-entry  form. See
"Book-Entry Registration" herein.

    With respect to reports to  be furnished to Certificateholders concerning  a
distribution,   see   "THE   POOLING   AND   SERVICING   AGREEMENTS--Reports  to
Certificateholders."

    PASS-THROUGH CERTIFICATES GENERALLY.  With respect to a Series other than  a
Multiple  Class Series, distributions  on the Certificates  on each Distribution
Date will generally  be allocated to  each Certificate entitled  thereto on  the
basis of the undivided percentage interest (the "Percentage Interest") evidenced
by  such Certificate  in the  Trust Fund  or on  the basis  of their outstanding
principal amounts  or notional  amounts  (subject to  any subordination  of  the
rights  of any Subordinate Classes to receive current distributions as specified
in the related Prospectus Supplement). See "Subordinate Certificates" below.  If
the  Mortgage  Assets  for a  Series  have  adjustable or  variable  interest or
pass-through rates,  then the  Pass-Through  Rate of  the Certificates  of  such
Series  may also vary, due to changes in  such rates and due to prepayments with
respect to Loans comprising  or underlying the related  Mortgage Assets. If  the
Mortgage Assets for a Series have fixed interest or pass-through rates, then the
Pass-Through  Rate on Certificates  of the related  Series may be  fixed, or may
vary, to the extent prepayments cause  changes in the weighted average  interest
rate  or pass-through rate of  the Mortgage Assets. If  the Mortgage Assets have
lifetime or periodic adjustment caps on the respective pass-through rates,  then
the Pass-Through Rate on the Certificates of the related Series may also reflect
such caps.

    If so specified in the related Prospectus Supplement, a Series may include a
Class   of  Interest  Weighted  Certificates,  a  Class  of  Principal  Weighted
Certificates, or both. Unless otherwise specified in the Prospectus  Supplement,
payments received from the Mortgage Assets will be allocated on the basis of the
Percentage   Interest  of  each  Class  in   the  principal  component  of  such
distributions, the interest component of  such distributions, or both, and  will
be  further allocated  on a  pro rata basis  among the  Certificates within each
Class. The  method or  formula  for determining  the  Percentage Interest  of  a
Certificate will be set forth in the related Prospectus Supplement.

    MULTIPLE  CLASS SERIES.   Each Certificate  of a Multiple  Class Series will
have a principal amount  or a notional amount  and a specified Certificate  Rate
(which  may be zero). Interest distributions on  a Multiple Class Series will be
made  on  each  Certificate  entitled  to  an  interest  distribution  on   each
Distribution Date at the Certificate Rate specified or, with respect to Floating
Interest Certificates, determined as described in

                                       18
<PAGE>
the  related Prospectus  Supplement, to  the extent  funds are  available in the
Certificate  Account,  subject  to  any  subordination  of  the  rights  of  any
Subordinate  Class to receive current  distributions. See "Subordinate and Other
Certificates" below and "CREDIT SUPPORT."

    Interest on all  Multiple Class Certificates  currently entitled to  receive
interest  will be distributed on the Distribution Dates specified in the related
Prospectus Supplement,  to the  extent funds  are available  in the  Certificate
Account,  subject to any subordination of the rights of any Subordinate Class to
receive current distributions. See "Subordinate Certificates" below and  "CREDIT
SUPPORT." Distributions of interest on a Class of Compound Interest Certificates
will  commence only after the related  Accrual Termination Date specified in the
related Prospectus Supplement. On each Distribution Date prior to and  including
the  Accrual  Termination  Date, interest  on  such Class  of  Compound Interest
Certificates will accrue and the amount of interest accrued on such Distribution
Date (the "Accrual Distribution Amount") will be added to the principal  balance
thereof  on the related  Distribution Date. On each  Distribution Date after the
Accrual Termination  Date, interest  distributions will  be made  on Classes  of
Compound  Interest Certificates  on the basis  of the current  Compound Value of
such Class. The  Compound Value  of a  Class of  Compound Interest  Certificates
equals  the initial aggregate  principal balance of the  Class, plus accrued and
undistributed interest added  to such  Class through  the immediately  preceding
Distribution Date, less any principal distributions previously made in reduction
of the aggregate outstanding principal balance of such Class.

    To  the extent  provided in the  related Prospectus Supplement,  a Series of
Multiple Class Certificates may include one or more Classes of Floating Interest
Certificates. The Certificate Rate of a Floating Interest Certificate will be  a
variable  or  adjustable  rate,  subject to  a  Maximum  Floating  Rate, Minimum
Floating Rate, or both.  For each Class of  Floating Interest Certificates,  the
related  Prospectus Supplement will set forth  the initial Floating Rate (or the
method of determining it), the Floating Interest Period, and the formula, index,
or other method  by which the  Floating Rate for  each Floating Interest  Period
will be determined.

    To  the extent  provided in the  related Prospectus Supplement,  a series of
Multiple  Class  Certificates  may  include  one  or  more  classes  of  Reduced
Volatility Certificates.

    Distributions of principal will be allocated among the Classes of a Multiple
Class  Series  in the  order of  priority  and amount  specified in  the related
Prospectus Supplement.  Unless otherwise  specified  in the  related  Prospectus
Supplement,  the Principal  Distribution Amount for  a Multiple  Class Series on
each Distribution Date will  be an amount  equal to the sum  of (a) the  Accrual
Distribution  Amount, if any, (b) the  Minimum Principal Distribution Amount and
(c) the  percentage,  if any,  of  Excess Cash  Flow  specified in  the  related
Prospectus Supplement.

    SUBORDINATE  CERTIFICATES.  One or  more Classes of a  Series may consist of
Subordinate Certificates. Subordinate Certificates may  be included in a  Series
to  provide credit support as described herein under "CREDIT SUPPORT" in lieu of
or in addition to other forms of credit support. The extent of subordination  of
a  Class of Subordinate Certificates may be  limited as described in the related
Prospectus Supplement. See "CREDIT SUPPORT." If the Mortgage Assets are  divided
into  separate  Asset  Groups, beneficial  ownership  of which  is  evidenced by
separate Classes of a Series, credit support may be provided by a  cross-support
feature  which  requires  that  distributions  be  made  to  Senior Certificates
evidencing beneficial ownership of one Asset Group prior to making distributions
on Subordinate  Certificates  evidencing  a  beneficial  ownership  interest  in
another  Asset Group within the Trust Fund. Except as otherwise specified in the
related Prospectus  Supplement, Subordinate  Certificates  will not  be  offered
hereby  or by such related Prospectus Supplement unless they are rated in one of
the two highest rating categories by at least one Rating Agency.

SPECIAL DISTRIBUTIONS AND OTHER DISTRIBUTIONS

    SPECIAL DISTRIBUTIONS.  To  the extent specified  in the related  Prospectus
Supplement,  Special Distributions in reduction  of Certificate principal amount
may be made with respect to the  Certificates of a Multiple Class Series on  the
day  or days of  any month specified therein  if, as a  result of the prepayment
experience on the Mortgage  Assets for such Series  or the low yields  available
for reinvestment, or both, it is determined

                                       19
<PAGE>
(based on assumptions specified in the Pooling and Servicing Agreement and after
giving effect to the amounts, if any, available to be withdrawn from any reserve
fund  for  such Series)  that  the amount  anticipated  to be  available  in the
Certificate Account on the date  specified in the related Prospectus  Supplement
for  such  Series,  will  be insufficient  to  make  scheduled  distributions of
principal  and  interest  on  the  Certificates  of  such  Series  on  the  next
Distribution  Date. The amount distributed in reduction of principal amount will
not exceed the Principal  Distribution Amount otherwise required  to be paid  on
the next Distribution Date. Therefore, the result of such a Special Distribution
with  respect to the Certificates  of a Multiple Class  Series will be to reduce
their aggregate principal amount prior to the next scheduled Distribution Date.

    All distributions in reduction of the Certificate principal amount  pursuant
to  any Special Distribution  will be made in  the order of  priority and in the
manner specified in  the related  Prospectus Supplement. Notice  of any  Special
Distribution  will be  mailed by  the Trustee  to the  Certificateholders of the
related Series prior to the Special Distribution Date.

    OTHER DISTRIBUTIONS.  If so  specified in the related Prospectus  Supplement
for  a Series, in the event that Mortgage Assets having an aggregate Asset Value
at least equal to the initial aggregate principal balance of the Certificates of
a Multiple Class Series are not delivered to the Trustee on the related  Closing
Date,  the Depositor  will deposit  cash or  Eligible Investments  on an interim
basis with the Trustee on such Closing Date in lieu of such undelivered Mortgage
Assets. If  Mortgage Assets  are not  delivered  by the  date specified  in  the
related  Prospectus Supplement,  the Trustee will  make a  distribution from the
interim deposit and any  reinvestment income thereon  in reduction of  principal
balance  of the  Certificates on the  next succeeding Distribution  Date. Such a
distribution would affect  weighted average life  and yield to  maturity of  the
affected Certificates. See "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS."

OPTIONAL TERMINATION

    If  so  specified in  the related  Prospectus Supplement  for a  Series, the
Depositor, the  Master Servicer,  or another  entity designated  in the  related
Prospectus  Supplement may, at its option, cause an early termination of a Trust
Fund by repurchasing all of the Mortgage Assets from such Trust Fund on or after
a date specified in the related Prospectus Supplement, or on or after such  time
as  the aggregate  outstanding principal amount  of the Mortgage  Assets is less
than a specified percentage of their initial aggregate principal amount. In  the
case of a Trust Fund for which a REMIC election has been made, the Trustee shall
receive  a satisfactory  opinion of counsel  that the repurchase  price will not
jeopardize the status  of the REMIC  and that the  optional termination will  be
conducted  so as to  constitute a "qualified liquidation"  under Section 860F of
the Code. Such optional  termination will be in  addition to terminations  which
may    result   from   other   events.    See   "THE   POOLING   AND   SERVICING
AGREEMENTS--Deficiency Event" and "--Termination."

BOOK-ENTRY REGISTRATION

    If so specified in the related Prospectus Supplement, the Certificates  will
be  issued in  book-entry form  in the  minimum denominations  specified in such
Prospectus Supplement and  integral multiples  thereof, and each  Class will  be
represented by a single Certificate registered in the name of the nominee of the
depository,  The  Depository  Trust  Company  ("DTC"),  a  limited-purpose trust
company organized under the laws  of the State of New  York. If so specified  in
the  related  Prospectus  Supplement, no  person  acquiring an  interest  in the
Certificates (a "Certificateowner")  will be entitled  to receive a  Certificate
issued  in  fully  registered, certificated  form  (a  "Definitive Certificate")
representing such person's interest in the Certificates except in the event that
the book-entry system for the Certificates is discontinued (as described below).
Unless and until Definitive Certificates are issued, it is anticipated that  the
only  Certificateholder of the  Certificates will be  Cede & Co.,  as nominee of
DTC. Certificateowners will not be registered "Certificateholders" or registered
"Holders" under the Pooling and Servicing Agreement, and Certificateowners  will
only  be  permitted  to  exercise the  rights  of  Certificateholders indirectly
through DTC Participants.

    DTC was  created  to hold  securities  for its  participating  organizations
("Participants")  and  facilitate  the clearance  and  settlement  of securities
transactions between Participants through electronic book-entry

                                       20
<PAGE>
changes in accounts of its Participants. Participants include securities brokers
and dealers, banks, trust  companies and clearing  corporations and may  include
certain other organizations. Indirect access to the DTC system also is available
to  entities  that clear  through or  maintain a  custodial relationship  with a
Participant, either directly or indirectly ("indirect participants").

    Certificateowners that  are not  Participants or  Indirect Participants  but
desire  to purchase, sell or otherwise transfer ownership of Certificates may do
so only though Participants and Indirect Participants. Because DTC can only  act
on   behalf  of  Participants  and  Indirect  Participants,  the  ability  of  a
Certificateowner to pledge such owner's Certificate to persons or entities  that
do  not participate in the  DTC system, or otherwise  take actions in respect of
such Certificate,  may  be limited.  In  addition, under  a  book-entry  format,
Certificateowners  may experience some  delay in their  receipt of principal and
interest distributions with respect to the Certificates since such distributions
will be forwarded to  DTC and DTC  will then forward  such distributions to  its
Participants  which  in  turn  will forward  them  to  Indirect  Participants or
Certificateowners.

    Under the rules, regulations and  procedures creating and affecting DTC  and
its  operations (the  "Rules"), DTC  Participants may  make book-entry transfers
among Participants through DTC facilities  with respect to the Certificates  and
DTC,  as registered  holder, is required  to receive and  transmit principal and
interest distributions  and  distributions  with respect  to  the  Certificates.
Participants   and  Indirect  Participants  with  which  Certificateowners  have
accounts with respect to Certificates similarly are required to make  book-entry
transfers  and  receive  and  transmit such  distributions  on  behalf  of their
respective Certificateowners. Accordingly,  although Certificateowners will  not
possess  certificates, the Rules provide  a mechanism by which Certificateowners
will receive distributions and will be able to transfer their interests.

    The Depositor understands  that DTC  will take  any action  permitted to  be
taken  by a Certificateholder under the  Pooling and Servicing Agreement only at
the direction  of  one  or more  Participants  to  whose account  with  DTC  the
Certificates are credited. Additionally, the Depositor understands that DTC will
take such actions with respect to holders of a certain specified interest in the
certificates  or holders having a certain  specified voting interest only at the
direction of  and  on  behalf  of Participants  whose  holdings  represent  that
specified  interest or  voting interest. DTC  may take  conflicting actions with
respect to other  Holders of Certificates  to the extent  that such actions  are
taken on behalf of Participants whose holdings represent that specified interest
or voting interest.

    DTC  may discontinue  providing its  services as  securities depository with
respect to  the Certificates  at any  time by  giving reasonable  notice to  the
Depositor  or  the  Trustee.  Under  such circumstances,  in  the  event  that a
successor securities depository is not obtained, Definitive Certificates will be
printed and delivered.  In addition  the Depositor may  at its  option elect  to
discontinue  use  of the  book-entry  system through  DTC.  In that  event, too,
Definitive Certificates will be printed and delivered.

                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

PAYMENT DELAYS

    With respect to any Series, a period of time will elapse between receipt  of
payments  or distributions on  the Mortgage Assets and  the Distribution Date on
which such payments or distributions  are passed through to  Certificateholders.
Such  a delay will effectively reduce the yield that would otherwise be obtained
if payments or distributions  were distributed on or  near the date of  receipt.
The  related Prospectus  Supplement may  set forth an  example of  the timing of
receipts and the distribution thereof to Certificateholders.

PRINCIPAL PREPAYMENTS

    With respect to a Series for which  the Mortgage Assets consist of Loans  or
participation  interests therein, when a Loan prepays in full, the borrower will
generally be required to pay  interest on the amount  of prepayment only to  the
prepayment  date. In addition, the  prepayment may not be  required to be passed
through to Certificateholders until the  month following receipt. The effect  of
these  provisions  is to  reduce the  aggregate amount  of interest  which would
otherwise be available for distributions  on the Certificates, thus  effectively
reducing the yield that would be obtained if interest continued to accrue on the
Loan until

                                       21
<PAGE>
the  date on  which the principal  prepayment was  scheduled to be  paid. To the
extent specified in the related Prospectus Supplement, this effect on yield  may
be  mitigated  by,  among  other  things, an  adjustment  to  the  servicing fee
otherwise payable to the  Master Servicer or Servicer  with respect to any  such
prepaid Loans. See "SERVICING OF LOANS--Advances and Limitations Thereon."

TIMING OF REDUCTION OF PRINCIPAL BALANCE

    A  Multiple  Class  Series may  provide  that, for  purposes  of calculating
interest distributions,  the  principal amount  of  the Certificates  is  deemed
reduced  as of a date prior to  the Distribution Date on which principal thereon
is actually distributed. Consequently, the amount of interest accrued during any
Interest Accrual Period will be less than the amount that would have accrued  on
the  actual principal balance of the Certificate outstanding. The effect of such
provisions is  to  produce a  lower  yield on  the  Certificates than  would  be
obtained  if interest were  to accrue on  the Certificates on  the actual unpaid
principal amount of  such Certificates  to each Distribution  Date. The  related
Prospectus  Supplement will specify  the time at which  the principal amounts of
the Certificates  are  determined  or  are deemed  to  reduce  for  purposes  of
calculating interest distributions on Certificates of a Multiple Class Series.

INTEREST OR PRINCIPAL WEIGHTED CERTIFICATES

    If  a Class  of Certificates consists  of Interest  Weighted Certificates or
Principal Weighted  Certificates, a  lower rate  of principal  prepayments  than
anticipated  will negatively affect the yield to investors in Principal Weighted
Certificates, and a higher rate  of principal prepayments than anticipated  will
negatively  affect the yield to investors in Interest Weighted Certificates. The
Prospectus Supplement for a  Series including such  Certificates will include  a
table  showing the  effect of  various levels  of prepayment  on yields  on such
Certificates. Such  tables will  be intended  to illustrate  the sensitivity  of
yields  to various  prepayment rates  and will  not be  intended to  predict, or
provide information which will enable investors to predict, yields or prepayment
rates.

FINAL SCHEDULED DISTRIBUTION DATE

    The Final Scheduled Distribution Date of each Class of any Series other than
a Multiple  Class Series  will be  the Distribution  Date following  the  latest
stated  maturity of  any Mortgage  Asset in  the related  Trust Fund.  The Final
Scheduled Distribution Date of each Class  of any Multiple Class Series will  be
specified  in the related Prospectus Supplement and will be the date (calculated
on the basis of the assumptions applicable to such Series described therein)  on
which  the entire aggregate principal  balance of such Class  will be reduced to
zero. Since  prepayments on  the  Loans underlying  or comprising  the  Mortgage
Assets  will  be used  to  make distributions  in  reduction of  the outstanding
principal amount of the Certificates, it  is likely that the actual maturity  of
any  Class will  occur earlier,  and may  occur substantially  earlier, than its
Final Scheduled Distribution Date.

PREPAYMENTS AND WEIGHTED AVERAGE LIFE

    Weighted average life refers to the average amount of time that will  elapse
from  the date of issue of a security until each dollar of the principal of such
security will  be repaid  to the  investor.  The weighted  average life  of  the
Certificates  of a Series will  be influenced by the  rate at which principal on
the Loans comprising or underlying the Mortgage Assets for such Certificates  is
paid,  which may be  in the form  of scheduled amortization  or prepayments (for
this purpose, the term "prepayment" includes  prepayments, in whole or in  part,
and liquidations due to default).

    The rate of principal prepayments on pools of housing loans is influenced by
a  variety of  economic, demographic, geographic,  legal, tax,  social and other
factors. The rate of  prepayments of conventional  housing loans has  fluctuated
significantly in recent years. In general, however, if prevailing interest rates
fall  significantly  below  the  interest  rates  on  the  Loans  comprising  or
underlying the Mortgage Assets for a Series, such Loans are likely to prepay  at
rates  higher than if prevailing interest rates  remain at or above the interest
rates borne by such  Loans. In this  regard, it should be  noted that the  Loans
comprising or underlying the

                                       22
<PAGE>
Mortgage  Assets of a Series  may have different interest  rates, and the stated
pass-through or interest rate of certain Mortgage Assets or the Certificate Rate
or Pass-Through Rate on  the Certificates may be  a number of percentage  points
less  than interest rates on such Loans.  In addition, the weighted average life
of the  Certificates may  be affected  by the  varying maturities  of the  Loans
comprising  or  underlying  the  Mortgage Assets.  If  any  Loans  comprising or
underlying the Mortgage Assets for a Series have actual terms-to-stated maturity
of less than those assumed in calculating the Final Scheduled Distribution  Date
of  the related Certificates, one or more Class  of the Series may be fully paid
prior to  its  Final  Scheduled  Distribution  Date,  even  in  the  absence  of
prepayments and a reinvestment return higher than the Assumed Reinvestment Rate.

    It  is customary in the mortgage industry to  compute the yield on a pool of
30-year, fixed rate, level payment mortgages as  if the pool were a single  loan
amortized  according to the 30-year schedule and then prepaid in full at the end
of the twelfth year, and to compute the yield on a pool of 15-year, fixed  rate,
level  payment mortgages  as if the  pool were  a single loan  that is amortized
according to a  15-year schedule  and then  prepaid in full  at the  end of  the
seventh  year. Prepayments  on loans  are also  commonly measured  relative to a
prepayment standard  or model,  such  as the  Constant Prepayment  Rate  ("CPR")
prepayment  model or the Standard Prepayment Assumption ("SPA") prepayment model
or the FHA Prepayment Experience, each as described below.

    CPR represents a constant assumed rate of prepayment each month relative  to
the  then outstanding principal balance of a pool  of loans for the life of such
loans. SPA represents an assumed rate  of prepayment each month relative to  the
then  outstanding principal balance of a  pool of loans. A prepayment assumption
of 100%  of  SPA  assumes  prepayment  rates of  0.2%  per  annum  of  the  then
outstanding  principal balance of such  loans in the first  month of the life of
the loans and an additional  0.2% per annum in  each month thereafter until  the
thirtieth  month. Beginning in the thirtieth  month and in each month thereafter
during the life of the loans, 100% of SPA assumes a constant prepayment rate  of
6% per annum.

    The  FHA, a division of HUD, has compiled statistics relating to fixed rate,
level-payment mortgage loans secured  by Single Family  Property and insured  by
the  FHA under the National Housing Act of 1934, as amended (the "Housing Act"),
at various interest rates, all  of which permit assumption  by the new buyer  if
the  home is  sold. Such  statistics indicate that  while some  of such mortgage
loans remain outstanding until their scheduled maturities, a substantial  number
are  paid prior to their respective stated maturities. The Actuarial Division of
HUD has prepared tables which, assuming  full mortgage prepayments at the  rates
experienced  by the FHA, set forth the percentages of the original number of FHA
Loans in pools of fixed rate, level payment mortgage loans of varying maturities
that will remain outstanding  on each anniversary of  the original date of  such
mortgage loans (assuming they all have the same origination date). Data relating
to  fixed-rate mortgage loans with original maturities of 15 to 30 years for the
period 1970 to 1983, as compiled by HUD, indicate, for example, that, for a pool
of 30-year mortgage loans having a mortgage rate of 12% per annum, the aggregate
principal balance  of  the  loans  outstanding 12  years  after  origination  is
expected  to  be  approximately  46%  of  the  original  principal  balance.  By
comparison, 90.87% of  the aggregate  principal balance of  such mortgage  loans
would  have been outstanding if such  mortgage loans had amortized in accordance
with the applicable repayment schedule,  without prepayments. The HUD data  also
indicate,  that for a pool  of 15-year mortgage loans  having a mortgage rate of
12% per annum, the  aggregate principal balance of  the loans outstanding  seven
years  after origination  is expected  to be  approximately 40%  of the original
principal balance. By comparison, 73.84%  of the aggregate principal balance  of
such  mortgage  loans would  have been  outstanding if  such mortgage  loans had
amortized  in  accordance  with  the  applicable  repayment  schedule,   without
prepayments.  The percentage  of loans  in a  pool that  remains outstanding, as
indicated by  the  HUD  data, is  referred  to  herein as  the  "FHA  Prepayment
Experience."

    There  may be substantial differences between the portfolio on which the FHA
statistics were based and the Loans comprising or underlying the Mortgage Assets
for a Series. To the extent that the Loans comprising or underlying the Mortgage
Assets for such  Series have scheduled  maturities differing from  those of  the
mortgage loans in the FHA statistics, the probability of prepayment of the Loans
comprising  or underlying the  Mortgage Assets may differ  from that of mortgage
loans included  in the  FHA statistics.  There  is also  no assurance  that  the
economic  and  other  factors existing  during  the  period covered  by  the FHA
statistics are applicable today or will be applicable in the future.

                                       23
<PAGE>
    Neither CPR, SPA, or the FHA Prepayment Experience nor any other  prepayment
model  or  assumption purports  to be  an  historical description  of prepayment
experience or a prediction of the anticipated rate of prepayment of any pool  of
loans,  including the Loans underlying or  comprising the Mortgage Assets. Thus,
it is likely that prepayment of any Loans comprising or underlying the  Mortgage
Assets  for any Series will  not conform to the  FHA Prepayment Experience or to
any level of CPR or SPA.

    The Prospectus  Supplement for  each Multi-Class  Series will  describe  the
prepayment  standard or  model used to  prepare the  illustrative tables setting
forth the weighted average life of each  Class of such Series under a given  set
of  prepayment assumptions. The related Prospectus Supplement will also describe
the percentage of  the initial principal  balance of each  Class of such  Series
that  would be outstanding on specified Distribution Dates for such Series based
on the assumptions stated in  such Prospectus Supplement, including  assumptions
that  prepayments on  the Loans  comprising or  underlying the  related Mortgage
Assets are  made  at rates  corresponding  to  various percentages  of  the  FHA
Prepayment  Experience,  CPR,  SPA or  at  such  other rates  specified  in such
Prospectus Supplement. Such  tables and assumptions  are intended to  illustrate
the  sensitivity  of  weighted  average  life  of  the  Certificates  to various
prepayment rates and will not be  intended to predict or to provide  information
which  will enable investors to predict the  actual weighted average life of the
Certificates or  prepayment rates  of  the Loans  comprising or  underlying  the
related Mortgage Assets.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

    TYPE  OF LOAN.  Mortgage Loans  made with respect to Multi-family Properties
may have  provisions which  prevent prepayment  for a  number of  years and  may
provide  for  payments of  interest  only during  a  certain period  followed by
amortization of  principal on  the  basis of  a  schedule extending  beyond  the
maturity  of the  related mortgage loan.  ARMs, Bi-weekly Loans,  GEM Loans, GPM
Loans or  Buy-Down  Loans  comprising  or underlying  the  Mortgage  Assets  may
experience a rate of principal prepayments which is different from the principal
prepayment  rate for ARMs, Bi-weekly Loans, GEM  Loans and GPM Loans included in
any other mortgage  pool or  from Conventional fixed  rate Loans  or from  other
adjustable  rate or graduated equity mortgages having different characteristics.
Because ARMs, Bi-weekly Loans, GEM Loans and GPM Loans have not been  originated
in  large  quantities until  recently, there  can  be no  certainty as  to their
respective rates  of  prepayment in  either  stable or  changing  interest  rate
environments.

    In  the case of Negatively Amortizing ARMs, if interest rates rise without a
simultaneous increase in  the related Scheduled  Payment, Deferred Interest  and
Negative Amortization may result. However, borrowers may pay amounts in addition
to  their Scheduled Payments in order to avoid such Negative Amortization and to
increase tax  deductible interest  payments.  To the  extent  that any  of  such
Mortgage  Loans negatively amortize over their respective terms, future interest
accruals are  computed  on the  higher  outstanding principal  balance  of  such
mortgage  loan and  a smaller  portion of  the Scheduled  Payment is  applied to
principal than  would be  required to  amortize the  unpaid principal  over  its
remaining  term.  Accordingly,  the weighted  average  life of  such  Loans will
increase. During  a period  of declining  interest rates,  the portion  of  each
Scheduled  Payment in excess of the scheduled interest and principal due will be
applied to reduce the outstanding principal balance of the related Loan, thereby
resulting in accelerated  amortization of  such Negatively  Amortizing ARM.  Any
such  acceleration in  amortization of the  principal balance  of any Negatively
Amortizing ARM will shorten the weighted average life of such Mortgage Loan. The
application of partial prepayments to  reduce the outstanding principal  balance
of  a Negatively Amortizing ARM will tend to reduce the weighted average life of
the mortgage loan and will adversely  affect the yield to Holders who  purchased
their  Certificates at a  premium, if any,  and Holders of  an Interest Weighted
Class. The pooling of Negatively Amortizing ARMs having Rate Adjustment Dates in
different months,  together  with  different initial  Mortgage  Rates,  Lifetime
Mortgage  Rate Caps,  Minimum Mortgage  Rates and  stated maturity  dates, could
result in  some  Negatively  Amortizing  ARMs which  comprise  or  underlie  the
Mortgage  Assets experiencing  negative amortization  while the  amortization of
other Negatively Amortizing ARMs may be accelerated.

                                       24
<PAGE>
    If the  Loans comprising  or underlying  the Mortgage  Assets for  a  Series
include  ARMs that permit the borrower to  convert to a long-term fixed interest
rate loan, the Master Servicer, Servicer, or PMBS Servicer, as applicable,  may,
if  specified in the  related Prospectus Supplement,  be obligated to repurchase
any Loan  so converted.  Any such  conversion and  repurchase would  reduce  the
average weighted life of the Certificates of the related Series.

    A  GEM  Loan  provides  for scheduled  annual  increases  in  the borrower's
Scheduled Payment. Because the  additional portion of  the Scheduled Payment  is
applied  to reduce  the unpaid  principal balance  of the  GEM Loan,  the stated
maturity of a GEM Loan will be significantly shorter than the 25 to 30 year term
used as the  basis for calculating  the installments of  principal and  interest
applicable until the first adjustment date.

    The  prepayment  experience with  respect  to Manufactured  Home  Loans will
generally not correspond to the prepayment experience on other types of  housing
loans.  Even though some Manufactured Home Loans may be FHA Loans, no statistics
similar to those describing the FHA experience above are available with  respect
to Manufactured Home Loans.

    FORECLOSURES  AND  PAYMENT  PLANS.    The  number  of  foreclosures  and the
principal amount of the Loans comprising or underlying the Mortgage Assets which
are foreclosed in relation to the number of Loans which are repaid in accordance
with their terms will affect the  weighted average life of the Loans  comprising
or   underlying  the  Mortgage  Assets  and   that  of  the  related  Series  of
Certificates. Servicing decisions made with respect to the Loans, including  the
use of payment plans prior to a demand for acceleration and the restructuring of
Loans  in  bankruptcy proceedings,  may  also have  an  impact upon  the payment
patterns  of  particular  Loans.  In  particular,  the  return  to  Holders   of
Certificates  who purchased  their Certificates  at a  premium, if  any, and the
yield on  an Interest  Weighted Class  may be  adversely affected  by  servicing
policies and decisions relating to foreclosures.

    DUE  ON SALE CLAUSES.  The acceleration of prepayment as a result of certain
transfers of the Mortgaged Property securing a Loan is another factor  affecting
prepayment  rates, and is a factor that  is not reflected in the FHA experience.
While each of the Mortgage Loans included in the FHA statistics is assumable  by
a  purchaser of  the underlying  mortgaged property,  the Loans  constituting or
underlying the  Mortgage Assets  may include  "due-on-sale" clauses.  Except  as
otherwise described in the Prospectus Supplement for a Series, the PMBS Servicer
of  Loans underlying Private Mortgage-Backed  Securities and the Master Servicer
or the Servicer of  Loans constituting or underlying  the Mortgage Assets for  a
Series will be required, to the extent it knows of any conveyance or prospective
conveyance   of  the  related   residence  by  any   borrower,  to  enforce  any
"due-on-sale" clause applicable to the related Loan under the circumstances  and
in  the manner it enforces  such clauses with respect  to other similar loans in
its portfolio. FHA Loans and VA Loans are not permitted to contain "due-on-sale"
clauses and are freely  assumable by qualified  persons. However, as  homeowners
move or default on their housing loans, the Mortgaged Property is generally sold
and  the  loans  prepaid,  even  though,  by  their  terms,  the  loans  are not
"due-on-sale" and could have been assumed by new buyers.

    OPTIONAL TERMINATION.  If so specified in the related Prospectus Supplement,
the entity specified therein may cause an early termination of the related Trust
Fund  by  its  repurchase  of   the  remaining  Mortgage  Assets  therein.   See
"DESCRIPTION OF THE CERTIFICATES--Optional Termination."

                                THE TRUST FUNDS

GENERAL

    The  Trust Fund for each Series will be  held by the Trustee for the benefit
of the  related Certificateholders.  Each Trust  Fund will  consist of  (a)  the
Mortgage  Assets; (b) amounts held  from time to time  in the Collection Account
and the Certificate Account established for such Series; (c) Mortgaged  Property
which  secured a Loan and which is  acquired on behalf of the Certificateholders
by foreclosure, deed  in lieu of  foreclosure or repossession;  (d) any  reserve
fund for such Series, if specified in the related Prospectus Supplement; (e) the
Servicing  Agreements, if  any, relating  to Loans  in the  Trust Fund;  (f) any
primary mortgage insurance policies relating to Loans in the Trust Fund; (g) any
pool insurance policy, any special hazard insurance policy, any bankruptcy  bond
or   other   credit   support   relating   to   the   Series;   (h)  investments

                                       25
<PAGE>
held in any fund  or account or  any Guaranteed Investment  Contract and, if  so
specified  in the  Prospectus Supplement, income  from the  reinvestment of such
funds; and (i) any other instrument or agreement relating to the Trust Fund  and
specified  in the related  Prospectus Supplement (which  may include an interest
rate swap  agreement or  an interest  rate cap  agreement or  similar  agreement
issued by a bank, insurance company or savings and loan association).

    To  the  extent  specified  in the  related  Prospectus  Supplement, certain
amounts ("Retained  Interests") which  are received  with respect  to a  Private
Mortgage-Backed  Security or  Loan comprising the  Mortgage Assets  for a Series
will not be included in the Trust Fund for such Series, but will be retained  by
or payable to the originator, Servicer or seller of such Private Mortgage-Backed
Security or Loan, free and clear of the interest of Certificateholders under the
related Pooling and Servicing Agreement.

    Mortgage  Assets  in  the  Trust  Fund  for  a  Series  may  consist  of any
combination of  the following  to the  extent and  as specified  in the  related
Prospectus  Supplement:  (a)  Private Mortgage-Backed  Securities,  (b) Mortgage
Loans  or  participation  interests  therein  and  Manufactured  Home  Loans  or
participation  interests therein or (c)  Agency Securities. Loans which comprise
the Mortgage Assets will  be purchased by the  Depositor directly or through  an
affiliate  in the open  market or in privately  negotiated transactions. Some of
the  Loans  may  have  been  originated  by  the  Depositor  or  an   affiliate.
Participation  interests  in Loans  may  be purchased  by  the Depositor,  or an
affiliate, pursuant to a participation agreement. See "THE POOLING AND SERVICING
AGREEMENTS--Assignment of Mortgage Assets."

PRIVATE MORTGAGE-BACKED SECURITIES

    GENERAL.  Private  Mortgage-Backed Securities  may consist  of (a)  mortgage
pass-through  certificates, evidencing an undivided interest in a pool of Loans,
(b) collateralized mortgage  obligations secured  by Loans  or (c)  pass-through
certificates  representing  beneficial interests  in Agency  Securities. Private
Mortgage-Backed Securities  will have  been  issued pursuant  to a  pooling  and
servicing agreement, an indenture or similar agreement (a "PMBS Agreement"). The
seller/servicer  of  the  underlying  Loans  will  have  entered  into  the PMBS
Agreement with the trustee under such  PMBS Agreement (the "PMBS Trustee").  The
PMBS  Trustee or its  agent, or a  custodian, will possess  the Loans underlying
such   Private   Mortgage-Backed   Security.   Loans   underlying   a    Private
Mortgage-Backed  Security will be  serviced by a  servicer (the "PMBS Servicer")
directly or by one or more subservicers who may be subject to the supervision of
the PMBS Servicer. The PMBS Servicer will be an FNMA or FHLMC approved  servicer
and,  if FHA Loans underlie the  Private Mortgage-Backed Securities, approved by
HUD as an FHA mortgagee.

    The issuer of  the Private  Mortgage-Backed Securities  (the "PMBS  Issuer")
will  be  a  financial institution  or  other  entity engaged  generally  in the
business of mortgage  lending, a public  agency or instrumentality  of a  state,
local  or federal government, or a limited purpose corporation organized for the
purpose of, among other  things, establishing trusts  and acquiring and  selling
housing  loans to such trusts, and  selling beneficial interests in such trusts.
If so  specified  in  the Prospectus  Supplement,  the  PMBS Issuer  may  be  an
affiliate of the Depositor. The obligations of the PMBS Issuer will generally be
limited  to certain  representations and warranties  with respect  to the assets
conveyed by it to the related  trust. Unless otherwise specified in the  related
Prospectus  Supplement,  the PMBS  Issuer will  not have  guaranteed any  of the
assets conveyed  to the  related trust  or any  of the  Private  Mortgage-Backed
Securities  issued under  the PMBS  Agreement. Additionally,  although the Loans
underlying the Private Mortgage-Backed Securities may be guaranteed by an agency
or instrumentality of the United States, the Private Mortgage-Backed  Securities
themselves will not be so guaranteed.

    Distributions  of  principal  and  interest  will  be  made  on  the Private
Mortgage-Backed Securities  on the  dates specified  in the  related  Prospectus
Supplement.  The Private Mortgage-Backed  Securities may be  entitled to receive
nominal or no principal distributions  or nominal or no interest  distributions.
Principal and interest distributions will be made on the Private Mortgage-Backed
Securities by the PMBS Trustee or the PMBS Servicer. The PMBS Issuer or the PMBS
Servicer  may  have  the  right  to  repurchase  assets  underlying  the Private
Mortgage-Backed Securities after  a certain  date or  under other  circumstances
specified in the related Prospectus Supplement.

                                       26
<PAGE>
    UNDERLYING   LOANS.    The  Loans  underlying  the  Private  Mortgage-Backed
Securities may consist of fixed rate,  level payment, fully amortizing Loans  or
GEM  Loans, GPM  Loans, Buy-Down Loans,  Bi-Weekly Loans, ARMs,  or Loans having
balloon or other special payment features. Loans may be secured by Single Family
Property,  Multifamily  Property,  Manufactured  Homes,  or,  in  the  case   of
Cooperative  Loans,  by  an assignment  of  the proprietary  lease  or occupancy
agreement relating  to a  Cooperative  Dwelling and  the  shares issued  by  the
related  cooperative. Except  as otherwise  specified in  the related Prospectus
Supplement, (i) no Loan  will have had a  Loan-to-Value Ratio at origination  in
excess  of 95%, (ii)  each Mortgage Loan  secured by Single  Family Property and
having a Loan-to-Value Ratio in excess of 80% at origination will be covered  by
a  primary mortgage insurance policy, (iii) each  Loan will have had an original
term to stated maturity of  not less than 10 years  and not more than 40  years,
(iv)  no  Loan that  was  more than  30  days delinquent  as  to the  payment of
principal or interest will have been eligible for inclusion in the assets  under
the  related PMBS Agreement, (v) each Loan  (other than a Cooperative Loan) will
be required to be covered by a standard hazard insurance policy (which may be  a
blanket  policy), and (vi)  each Loan (other  than a Cooperative  Loan or a Loan
secured by a Manufactured Home) will be covered by a title insurance policy.

    CREDIT SUPPORT  RELATING  TO  PRIVATE MORTGAGE-BACKED  SECURITIES.    Credit
support  in the form  of reserve funds, subordination  of other private mortgage
certificates issued  under  the PMBS  Agreement,  letters of  credit,  insurance
policies  or other types of  credit support may be  provided with respect to the
Loans underlying the Private Mortgage-Backed  Securities or with respect to  the
Private  Mortgage-Backed  Securities themselves.  The type,  characteristics and
amount of credit support, if any, will be a function of certain  characteristics
of  the Loans and other  factors and will have  been established for the Private
Mortgage-Backed Securities on  the basis  of requirements of  the rating  agency
which assigned a rating to the Private Mortgage-Backed Securities.

    ADDITIONAL  INFORMATION.  The  Prospectus Supplement for  a Series for which
the Trust Fund includes Private Mortgage-Backed Securities will specify (i)  the
aggregate  approximate principal amount and  type of the Private Mortgage-Backed
Securities to be included in the Trust Fund, (ii) certain characteristics of the
Loans which  comprise  the underlying  assets  for the  Private  Mortgage-Backed
Securities  including (A) the payment features of such Loans (i.e., whether they
are fixed  rate or  adjustable rate  and whether  they provide  for fixed  level
payments  or other  payment features),  (B) the  approximate aggregate principal
balance, if known, of underlying Loans  insured or guaranteed by a  governmental
entity,  (C) the servicing  fee or range  of servicing fees  with respect to the
Loans, and (D) the minimum and maximum stated maturities of the underlying Loans
at origination,  (iii)  the  maximum original  term-to-stated  maturity  of  the
Private  Mortgage-Backed  Securities, (iv)  the weighted  average term-to-stated
maturity of  the Private  Mortgage-Backed Securities,  (v) the  pass-through  or
certificate  rate or ranges thereof  for the Private Mortgage-Backed Securities,
(vi) the  weighted  average pass-through  or  certificate rate  of  the  Private
Mortgage-Backed  Securities, (vii) the PMBS Issuer,  the PMBS Servicer (if other
than the PMBS  Issuer) and  the PMBS  Trustee for  such Private  Mortgage-Backed
Securities,  (viii) certain characteristics  of credit support,  if any, such as
reserve funds, insurance policies, letters  of credit or guarantees relating  to
the  Loans underlying the Private Mortgage-Backed  Securities or to such Private
Mortgage-Backed Securities themselves,  (ix) the terms  on which the  underlying
Loans  for such Private  Mortgage-Backed Securities may, or  are required to, be
purchased prior to their stated maturity  or the stated maturity of the  Private
Mortgage-Backed  Securities and (x) the terms  on which Loans may be substituted
for those originally underlying the Private Mortgage-Backed Securities.

THE AGENCY SECURITIES

    All of the Agency Securities will be  registered in the name of the  Trustee
or  its nominee or, in  the case of Agency  Securities issued only in book-entry
form, a financial intermediary (which  may be the Trustee)  that is a member  of
the  Federal Reserve System or  of a clearing corporation  on the books of which
the security is held. Each Agency Security  will evidence an interest in a  pool
of mortgage loans and/or cooperative loans and/or in principal distributions and
interest distributions thereon.

    The  descriptions of  GNMA, FHLMC and  FNMA Certificates that  are set forth
below are descriptions of certificates representing proportionate interests in a
pool of mortgage loans and in the payments of

                                       27
<PAGE>
principal  and  interest   thereon.  GNMA,   FHLMC  or  FNMA   may  also   issue
mortgage-backed  securities  representing a  right  to receive  distributions of
interest only or principal only  or disproportionate distributions of  principal
or  interest or to  receive distributions of principal  and/or interest prior or
subsequent to distributions on other certificates representing interests in  the
same  pool  of  mortgage loans.  In  addition,  any of  such  issuers  may issue
certificates representing  interests in  mortgage loans  having  characteristics
that  are different from the types of  mortgage loans described below. The terms
of any  such certificates  to  be included  in a  Pool  (and of  the  underlying
mortgage   loans)  will  be  described  in   the  related  Supplement,  and  the
descriptions that follow are subject  to modification as appropriate to  reflect
the terms of any such certificates that are actually included in a Pool.

    GNMA.  GNMA is a wholly owned corporate instrumentality of the United States
within  the Department of Housing and  Urban Development ("HUD"). Section 306(g)
of Title III  of the  National Housing  Act of  1934, as  amended (the  "Housing
Act"),  authorizes GNMA to guarantee the timely  payment of the principal of and
interest on certificates that are based on  and backed by a pool of loans  ("FHA
Loans")  insured by the United States Federal Housing Administration (the "FHA")
under the Housing Act or  Title V of the Housing  Act of 1949, or guaranteed  by
the  VA under the Servicemen's Readjustment Act  of 1944, as amended, or Chapter
37 of Title 38, United States Code or by pools of other eligible mortgage loans.

    Section 306(g) of the Housing Act  provides that "the full faith and  credit
of  the United  States is  pledged to the  payment of  all amounts  which may be
required to be paid under any guaranty under this subsection." In order to  meet
its obligations under such guaranty, GNMA is authorized, under Section 306(d) of
the  Housing Act, to borrow from the  United States Treasury with no limitations
as to amount.

    GNMA CERTIFICATES.  All of  the GNMA Certificates (the "GNMA  Certificates")
will   be  mortgage-backed  certificates   issued  and  serviced   by  GNMA-  or
FNMA-approved  mortgage   servicers.   The  mortgage   loans   underlying   GNMA
Certificates may consist of FHA Loans secured by mortgages on one-to four-family
residential  properties or multifamily residential  properties, loans secured by
mortgages  on   one-to  four-family   residential  properties   or   multifamily
residential  properties, mortgage  loans which  are partially  guaranteed by the
United States Department of Veteran Affairs (the "VA") and other mortgage  loans
eligible  for inclusion in  mortgage pools underlying  GNMA Certificates. Unless
otherwise specified in the related Supplement,  at least 90 percent by  original
principal  amount of  the mortgage loans  underlying a GNMA  Certificate will be
mortgage loans having maturities of 20 years or more.

    Each GNMA Certificate provides for the payment by or on behalf of the issuer
of the GNMA  Certificate to the  registered holder of  such GNMA Certificate  of
monthly  payments of  principal and  interest equal  to the  registered holder's
proportionate  interest  in  the  aggregate  amount  of  the  monthly  scheduled
principal  and interest payments on each underlying eligible mortgage loan, less
servicing and guaranty fees aggregating the excess of the interest on each  such
mortgage  loan over  the GNMA Certificate  pass-through rate.  In addition, each
payment to  a GNMA  Certificateholder  will include  proportionate  pass-through
payments  to such holder  of any prepayments  of principal of  the mortgage loan
underlying the GNMA Certificate, and the holder's proportionate interest in  the
remaining  principal balance in the event  of a foreclosure or other disposition
of any such mortgage loan.

    Unless otherwise specified in the related Supplement, the GNMA  Certificates
included  in a  Trust Fund  may be  issued under  either or  both of  the GNMA I
program  ("GNMA   I  Certificates")   and  the   GNMA  II   program  ("GNMA   II
Certificates").  All mortgages underlying  a particular GNMA  I Certificate must
have the same  annual interest rate  (except for pools  of mortgages secured  by
mobile  homes). The annual interest rate on  each GNMA I Certificate is one-half
percentage point  less than  the  annual interest  rate  on the  mortgage  loans
included  in the  pool of mortgages  backing such GNMA  I Certificate. Mortgages
underlying a particular GNMA II Certificate may have annual interest rates  that
vary  from each other by up to one percentage point. The annual interest rate on
each GNMA II Certificate will be  between one-half percentage point and one  and
one-half  percentage points  less than the  highest annual interest  rate on the
mortgage  loans  included  in  the  pool  of  mortgages  backing  such  GNMA  II
Certificate.

    GNMA  will have approved  the issuance of  each of the  GNMA Certificates in
accordance with  a guaranty  agreement  between GNMA  and  the servicer  of  the
mortgage loans underlying such GNMA

                                       28
<PAGE>
Certificate. Pursuant to such agreement, the servicer is required to advance its
own  funds in  order to  make timely  payments of  all amounts  due on  the GNMA
Certificate, even if  the payments  received by  such servicer  on the  mortgage
loans  backing the GNMA Certificate  are less than the  amounts due on such GNMA
Certificate. If a servicer is unable to  make payments on a GNMA Certificate  as
it  becomes due,  it must  promptly notify  GNMA and  request GNMA  to make such
payment. Upon  such  notification and  request,  GNMA will  make  such  payments
directly  to the  registered holder  of the  GNMA Certificate.  In the  event no
payment is made by such servicer and  such servicer fails to notify and  request
GNMA  to make such  payment, the registered  holder of the  GNMA Certificate has
recourse only against GNMA to obtain such payment. The registered holder of  the
GNMA  Certificates included  in a Pool  is entitled to  proceed directly against
GNMA under  the terms  of each  GNMA Certificate  or the  guaranty agreement  or
contract  relating to such  GNMA Certificate for  any amounts that  are not paid
when due under each GNMA Certificate.

    As described above, the GNMA Certificates included in a Trust Fund, and  the
related  underlying mortgage loans, may have characteristics and terms different
from those described above. Any such different characteristics and terms will be
described in the related Prospectus Supplement.

    FHLMC.  FHLMC is  a corporate instrumentality of  the United States  created
pursuant to Title III of the Emergency Home Finance Act of 1970, as amended (the
"FHLMC  Act"). FHLMC's common stock is owned by the Federal Home Loan Banks, and
its preferred  stock is  owned by  the stockholders  of such  Federal Home  Loan
Banks.  FHLMC  was  established  primarily for  the  purpose  of  increasing the
availability of mortgage credit for the financing of urgently needed housing. It
seeks to  provide  an enhanced  degree  of liquidity  for  residential  mortgage
investments  primarily by assisting in the  development of secondary markets for
conventional mortgages. The  principal activity of  FHLMC currently consists  of
the   purchase  of  first  lien   conventional  residential  mortgage  loans  or
participation interests in such  mortgage loans and the  resale of the  mortgage
loans  so purchased  in the  form of mortgage  securities. FHLMC  is confined to
purchasing, so far as practicable, conventional mortgage loans and participation
interests therein which it  deems to be  of such quality, type  and class as  to
meet  generally the purchase standards imposed by private institutional mortgage
investors.

    FHLMC CERTIFICATES.  FHLMC Certificates (the "FHLMC Certificates") represent
an undivided interest in a group of mortgage loans purchased by FHLMC.  Mortgage
loans underlying the FHLMC Certificates included in a Trust Fund will consist of
fixed- or adjustable-rate mortgage loans with original terms to maturity of from
10  to 30 years, all of which are  secured by first liens on one- to four-family
residential properties or properties containing five or more units and  designed
primarily for residential use.

    FHLMC  Certificates are issued and maintained and may be transferred only on
the book-entry system of a Federal Reserve  Bank and may only be held of  record
by  entities eligible to maintain book-entry accounts at a Federal Reserve Bank.
Beneficial owners will hold  FHLMC Certificates ordinarily  through one or  more
financial   intermediaries.  The  rights  of  a  beneficial  owner  of  a  FHLMC
Certificate against  FHLMC or  a  Federal Reserve  Bank  may be  exercised  only
through  the Federal Reserve Bank on whose book-entry system such Certificate is
held.

    Under its Cash and Guarantor  programs, FHLMC guarantees to each  registered
holder  of  a FHLMC  Certificate  the timely  payment  of interest  at  the rate
provided for by such FHLMC Certificate on the registered holder's pro rata share
of the  unpaid principal  balance  outstanding of  the related  mortgage  loans,
whether  or not received. FHLMC  also guarantees to each  registered holder of a
FHLMC Certificate ultimate collection of  all principal of the related  mortgage
loans,  without any offset or deduction, to the extent of such holder's pro rata
share thereof, but does not guarantee the timely payment of scheduled principal.
Pursuant to  its guarantees,  FHLMC indemnifies  holders of  FHLMC  Certificates
against  any diminution of principal by  reason of charges for property repairs,
maintenance and foreclosure. FHLMC  may remit the amount  due on account of  its
guarantee  of ultimate collection of  principal at any time  after default on an
underlying mortgage loan, but not later  than 30 days following (i)  foreclosure
sale, (ii) payment of the claim by any mortgage insurer, or (iii) the expiration
of  any right of redemption,  whichever occurs later, but  in any event no later
than one year  after demand  has been made  upon the  mortgagor for  accelerated
payment  of principal. In  taking actions regarding  the collection of principal
after default on the

                                       29
<PAGE>
mortgage loans underlying FHLMC Certificates, including the timing of demand for
acceleration, FHLMC reserves the right  to exercise its servicing judgment  with
respect  to  the mortgages  in  the same  manner as  for  mortgages that  it has
purchased but not sold. In lieu of guaranteeing only the ultimate collection  of
principal  payments in the  manner described above,  FHLMC may, but  will not be
obligated to, enter into one or more agreements with the Issuer and the  Trustee
pursuant  to which FHLMC will agree to guarantee the timely receipt of scheduled
principal payments. If such  an agreement is entered  into and is applicable  to
all  or  any  part of  the  FHLMC Certificates  included  in a  Trust  Fund, its
existence will be disclosed in the related Prospectus Supplement.

    Under its Gold PC Program, FHLMC  guarantees to each registered holder of  a
FHLMC  Certificate the timely payment of  interest calculated in the same manner
as described  above,  as well  as  timely installments  of  scheduled  principal
calculated  on the basis of  the weighted average remaining  term to maturity of
the mortgage loans in the pool underlying the related FHLMC Certificate.

    As described above, the FHLMC Certificates included in a Trust Fund, and the
related underlying mortgage loans, may have characteristics and terms  different
from those described above. Any such different characteristics and terms will be
described in the related Prospectus Supplement.

    FHLMC Certificates are not guaranteed by the United States or by any Federal
Home  Loan Bank and do not constitute  debts or obligations of the United States
or any Federal Home Loan Bank. The obligations of FHLMC under its guarantee  are
obligations  solely of FHLMC  and are not  backed by, nor  entitled to, the full
faith and credit of the United States.

    Under FHLMC's Cash Program,  there is no limitation  on the amount by  which
interest  rates on the mortgage loans  underlying a FHLMC Certificate may exceed
the interest rate on the FHLMC Certificate. For FHLMC Pools formed under FHLMC's
Guarantor Program having pool numbers  beginning with 18-012, the range  between
the  lowest and  highest annual  interest rates on  the mortgage  loans does not
exceed two percentage points. See "Additional Information" for the  availability
of further information respecting FHLMC and FHLMC Certificates.

    FNMA.    FNMA is  a federally  chartered  and stockholder  owned corporation
organized and existing under the  Federal National Mortgage Association  Charter
Act,  as amended.  FNMA was  originally established in  1938 as  a United States
government agency to provide supplemental  liquidity to the mortgage market  and
was  transformed into a  stockholder-owned and privately  managed corporation by
legislation enacted in 1968.

    FNMA provides  funds to  the mortgage  market primarily  by purchasing  home
mortgage  loans  from  local  lenders,  thereby  replenishing  their  funds  for
additional lending. FNMA  acquires funds  to purchase home  mortgage loans  from
many  capital  market investors  that may  not  ordinarily invest  in mortgages,
thereby expanding the  total amount  of funds available  for housing.  Operating
nationwide,  FNMA helps to  redistribute mortgage funds  from capital-surplus to
capital-short  areas.  In  addition,  FNMA  issues  mortgage-backed   securities
primarily in exchange for pools of mortgage loans from lenders.

    FNMA  CERTIFICATES.  FNMA  Certificates represent fractional  interests in a
pool of mortgage loans formed by FNMA.

    FNMA guarantees to each registered holder of a FNMA Certificate that it will
distribute  amounts  representing  scheduled  principal  and  interest  at   the
applicable  pass-through rate on  the underlying mortgage  loans, whether or not
received, and such holder's proportionate share of the full principal amount  of
any  foreclosed or other  finally liquidated mortgage loan,  whether or not such
principal amount is  actually recovered.  If FNMA  were unable  to perform  such
obligations, distributions on FNMA Certificates would consist solely of payments
and  other  recoveries  on  the  underlying  mortgage  loans  and,  accordingly,
delinquencies and defaults would affect monthly distributions to holders of FNMA
Certificates. The  obligations  of FNMA  under  its guarantees  are  obligations
solely of FNMA and are not backed by, nor entitled to, the full faith and credit
of the United States.

                                       30
<PAGE>
    As  described above, the FNMA Certificates included in a Trust Fund, and the
related underlying mortgage loans, may have characteristics and terms  different
from those described above. Any such different characteristics and terms will be
described in the related Prospectus Supplement.

THE MORTGAGE LOANS

    GENERAL.   The  Trust Fund  for a  Series may  consist of  Mortgage Loans or
participation interests therein. Mortgage  Loans comprising the Mortgage  Assets
and  Mortgage Loans in which participation interests are conveyed to the Trustee
are both referred  to herein as  the "Mortgage  Loans." If so  specified in  the
related  Prospectus Supplement, the Mortgage Loans  will have been originated by
mortgage lenders which are FNMA- or FHLMC-approved seller/servicers or by  their
wholly-owned  subsidiaries, and, in the case of FHA Loans, approved by HUD as an
FHA mortgagee.  Some of  the Mortgage  Loans  may have  been originated  by  the
Depositor  or any of its affiliates. The Mortgage Loans may include Conventional
Loans, FHA Loans or VA Loans. The  Mortgage Loans may have fixed interest  rates
or  adjustable interest rates and may provide for fixed level payments or may be
GPM Loans, GEM  Loans, Buy-Down Loans,  Bi-Weekly Loans or  Mortgage Loans  with
other  payment characteristics as  described below and  under "YIELD, PREPAYMENT
AND MATURITY CONSIDERATIONS"  herein or  in the  related Prospectus  Supplement.
ARMs  may have a feature which permits  the borrower to convert the rate thereon
to a long-term fixed  rate. The Mortgage  Loans may be  secured by mortgages  or
deeds  of trust or other  similar security instruments creating  a first lien on
Mortgaged Property.  The  Mortgage  Loans may  also  include  Cooperative  Loans
evidenced by promissory notes secured by a lien on the shares issued by private,
non-profit,  cooperative  housing corporations  and  on the  related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific

    COOPERATIVE DWELLINGS.   The  Mortgage Loans  may also  include  Condominium
Loans secured by a Mortgage on a Condominium Unit together with such Condominium
Unit's appurtenant interest in the common elements.

    The  Mortgaged Properties may  include Single Family  Property (i.e., one-to
four-family residential housing,  including Condominium  Units, and  Cooperative
Dwellings)   or  Multifamily  Property  (i.e.,  multifamily  residential  rental
properties or cooperatively-owned properties consisting of five or more dwelling
units). The Mortgaged Properties may  consist of detached individual  dwellings,
individual  condominiums, townhouses, duplexes, row  houses, individual units in
planned  unit  developments  and  other  attached  dwelling  units.  Multifamily
Property  may include mixed  commercial and residential  structures. Each Single
Family Property and Multifamily  Property will be located  on land owned in  fee
simple by the borrower or on land leased by the borrower for a term at least two
years  greater than the term  of the related Mortgage  Loan. The fee interest in
any leased land will be subject to the lien securing the related Mortgage  Loan.
Attached  dwellings may  include owner-occupied  structures where  each borrower
owns the land upon  which the unit  is built, with  the remaining adjacent  land
owned  in common or dwelling  units subject to a  proprietary lease or occupancy
agreement in a cooperatively owned apartment building. The proprietary lease  or
occupancy  agreement securing a Cooperative Loan is generally subordinate to any
blanket mortgage on  the related  cooperative apartment building  and/or on  the
underlying   land.  Additionally,  in  the  case  of  a  Cooperative  Loan,  the
proprietary lease  or occupancy  agreement  is subject  to termination  and  the
cooperative  shares  are  subject  to cancellation  by  the  cooperative  if the
tenant-stockholder fails to pay maintenance or other obligations or charges owed
by such tenant-stockholder. See "CERTAIN LEGAL ASPECTS OF LOANS."

    The aggregate principal balance of  Mortgage Loans which are  owner-occupied
will  be  disclosed  in  the  related  Prospectus  Supplement.  Unless otherwise
specified in the Prospectus Supplement, the sole basis for a representation that
a given percentage of the Mortgage  Loans are secured by Single-Family  Property
that  is owner-occupied will be either (i) the making of a representation by the
Mortgagor at  origination  of  the  Mortgage Loan  either  that  the  underlying
Mortgaged  Property will be  used by the borrower  for a period  of at least six
months every year or that the borrower intends to use the Mortgaged Property  as
a  primary  residence, or  (ii) a  finding  that the  address of  the underlying
Mortgaged Property  is  the  borrower's  mailing address  as  reflected  in  the
Servicer's   records.  To  the  extent   specified  in  the  related  Prospectus
Supplement,

                                       31
<PAGE>
the Mortgaged Properties  may include non-owner  occupied investment  properties
and  vacation and second homes. Mortgage  Loans secured by investment properties
and Multifamily Property  may also  be secured by  an assignment  of leases  and
rents  and operating or other cash flow  guarantees relating to the Loans to the
extent specified in the related Prospectus Supplement.

    The characteristics  of  the Mortgage  Loans  comprising or  underlying  the
Mortgage  Assets for  a Series  may vary  to the  extent that  credit support is
provided in levels satisfactory to the Rating Agency which assigns a rating to a
Series of Certificates.  Unless otherwise  specified in  the related  Prospectus
Supplement  for  a Series,  the following  selection  criteria shall  apply with
respect to the Mortgage Loans comprising the Mortgage Assets:

        (a) no Mortgage Loan will have had a Loan-to-Value Ratio at  origination
    in excess of 95%;

        (b)  no Mortgage Loan  that is a  Conventional Loan secured  by a Single
    Family Property may  have a  Loan-to-Value Ratio  in excess  of 80%,  unless
    covered by a primary mortgage insurance policy as described herein;

        (c)  each Mortgage Loan  must have an  original term to  maturity of not
    less than 10 years and not more than 40 years;

        (d) no Mortgage Loan may be included  which, as of the Cut-off Date,  is
    more than 30 days delinquent as to payment of principal or interest;

        (e)  no Mortgage  Loan (other than  a Cooperative Loan)  may be included
    unless a title insurance policy or,  in lieu thereof, an attorney's  opinion
    of  title, and a  standard hazard insurance  policy (which may  be a blanket
    policy) is in effect  with respect to the  Mortgaged Property securing  such
    Mortgage Loan.

    The  Depositor will  not require that  a standard hazard  or flood insurance
policy be maintained for 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, a cooperative and
the related borrower on a Cooperative Note do not maintain such insurance or  do
not  maintain adequate coverage or any insurance proceeds are not applied to the
restoration of  the  damaged property,  damage  to such  borrower's  Cooperative
Dwelling  or such cooperative's building could significantly reduce the value of
the collateral securing such Cooperative Note.

    The initial Loan-to-Value Ratio of any Mortgage Loan represents the ratio of
the principal amount of the Mortgage Loan outstanding at the origination of such
loan divided by the fair market value of the mortgaged property, as shown in the
appraisal prepared  in connection  with origination  of the  Mortgage Loan  (the
"Appraised Value"). The fair market value of the Mortgaged Property securing any
Mortgage  Loan is the lesser  of the purchase price paid  by the borrower or the
Appraised Value of such Mortgaged Property.

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  with
respect  to Buy-Down Loans,  during the period (the  "Buy-Down Period") when the
borrower is not  obligated to pay  the full Scheduled  Payment otherwise due  on
such  loan, each of the Buy-Down Loans will provide for Scheduled Payments based
on a hypothetical reduced interest rate (the "Buy-Down Mortgage Rate") that will
not have been  more than  3% below  the mortgage  rate at  origination, and  for
annual  increases in the Buy-Down Mortgage  Rate during the Buy-Down Period that
will not exceed 1%. The Buy-Down Period will not exceed three years. The maximum
amount of  the  Buy-Down Amounts  that  may be  contributed  with respect  to  a
Mortgaged  Property  having  a  Loan-to-Value  Ratio  (i)  of  90%  or  less  at
origination is limited to 10% of the Appraised Value of the Mortgaged  Property,
and (ii) in excess of 90% at origination is limited to 6% of the Appraised Value
of  the  Mortgaged  Property,  unless  otherwise  indicated  in  the  applicable
Prospectus Supplement.  Unless specified  otherwise  in the  related  Prospectus
Supplement,  the  maximum  amount  of Funds  ("Buy-Down  Amounts")  that  may be
contributed by the Servicer of  the related Mortgaged Loan  is limited to 6%  of
the Appraised Value of the Mortgaged Property. This limitation does not apply to

                                       32
<PAGE>
contributions  from immediate relatives or the employer of the mortgagor. Except
as may be otherwise indicated in the related Prospectus Supplement, the borrower
under each Buy-Down Loan will  have been qualified at  a mortgage rate which  is
not  more than  3% per  annum below  the current  mortgage rate  at origination.
Accordingly, the repayment of a Buy-Down Loan is dependent on the ability of the
borrower to make larger Scheduled Payments after the Buy-Down Amounts have  been
depleted  and, for certain Buy-Down Loans, while such Buy-Down Amounts are being
depleted.

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  with
respect  to Multifamily Property, (a) no Mortgage Loan will have been delinquent
for more than 30 days within the  12-month period ending with the Cut-off  Date,
(b) no more than two payments will have been 30 days or more delinquent during a
three-year period ending on the Cut-off Date, (c) Mortgage Loans with respect to
any single borrower will not exceed 5% of the aggregate principal balance of the
Loans  comprising the Mortgage Assets  as of the Cut-off  Date, and (d) the debt
service coverage  ratio  with  respect  to each  Mortgage  Loan  (calculated  as
described in the related Prospectus Supplement) will not be less than 11:1.

    Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  the
Bi-Weekly Loans  will consist  of fixed-rate,  bi-weekly payment,  conventional,
fully-amortizing  Mortgage Loans payable  on every other  Friday during the term
thereof and  secured  by  first  mortgages  on  one-to  four-family  residential
properties.

    Unless  otherwise specified in  the related Prospectus  Supplement, the ARMs
will provide for  a fixed  initial mortgage  rate for  either the  first six  or
twelve  Scheduled  Payments.  Thereafter,  the  Mortgage  Rates  are  subject to
periodic adjustment based, subject to the applicable limitations, on changes  in
the  relevant Index described in the applicable Prospectus Supplement, to a rate
equal to the Index  plus the Gross  Margin, which is  a fixed percentage  spread
over  the  Index established  contractually for  each  ARM, at  the time  of its
origination. An ARM may be convertible  into a fixed-rate Mortgage Loan. To  the
extent  specified in the related Prospectus Supplement, any ARM so converted may
be subject to repurchase by the Servicer or Master Servicer.

    ARMs have  features that  are  relatively new  for the  residential  lending
market  in the United States. In particular, adjustable mortgage rates can cause
payment increases that some borrowers may find difficult to make. However,  each
of  the ARMs provides that its mortgage rate may not be adjusted to a rate above
the applicable lifetime mortgage rate cap (the "Lifetime Mortgage Rate Cap")  or
below  the  applicable lifetime  minimum  mortgage rate  (the  "Minimum Mortgage
Rate"), if any,  for such  ARM. In  addition, certain  of the  ARMs provide  for
limitations  on the maximum amount by which  their mortgage rates may adjust for
any single adjustment period (the "Maximum Mortgage Rate Adjustment"). Some ARMs
are payable in self-amortizing  payments of principal  and interest. Other  ARMs
("Negatively Amortizing ARMs") instead provide for limitations on changes in the
Scheduled  Payment on such ARMs to  protect borrowers from payment increases due
to rising  interest rates.  Such limitations  can result  in Scheduled  Payments
which  are greater or  less than the  amount necessary to  amortize a Negatively
Amortizing ARM by its  original maturity at the  mortgage rate in effect  during
any particular adjustment period. In the event that the Scheduled Payment is not
sufficient to pay the interest accruing on a Negatively Amortizing ARM, then the
Deferred  Interest is  added to  the principal balance  of such  ARM causing the
negative amortization  thereof,  and will  be  repaid through  future  Scheduled
Payments.   If  specified  in  the  related  Prospectus  Supplement,  Negatively
Amortizing ARMs may provide for the extension of their original stated  maturity
to   accommodate  changes  in  their  mortgage  rate.  The  relevant  Prospectus
Supplement will specify whether the  ARMs comprising or underlying the  Mortgage
Assets are Negatively Amortizing ARMs.

    Unless  otherwise specified in the  related Prospectus Supplement, the index
applicable to any ARMs comprising the Mortgage Assets (the "Index") will be  the
three-year  Treasury Index, the one-year Treasury  Index, the Six Month Treasury
Index or  the  Eleventh  District  Costs of  Funds  Index.  If  applicable,  the
Prospectus  Supplement for each  Series will specify  the Index to  be used with
respect to any Mortgage Loans underlying such Series.

    The related Prospectus Supplement for  each Series will provide  information
with  respect to  the Mortgage  Loans as of  the Cut-off  Date, including, among
other things, (a) the  aggregate outstanding principal  balance of the  Mortgage
Loans;   (b)  the  weighted  average  mortgage   rate  on  the  Mortgage  Loans,

                                       33
<PAGE>
and, in the case of ARMs, the weighted average of the current mortgage rates and
the Lifetime Mortgage Rate Caps, if  any; (c) the average outstanding  principal
balance of the Mortgage Loans; (d) the weighted average remaining term-to-stated
maturity  of  the  Mortgage Loans  and  the range  of  remaining terms-to-stated
maturity; (e) the range of Loan-to-Value  Ratios of the Mortgage Loans; (f)  the
relative percentage (by outstanding principal balance as of the Cut-off Date) of
Mortgage  Loans that are ARMs, Buy-Down Loans, GEM Loans, GPM Loans, Cooperative
Loans, Conventional Loans,  Bi-Weekly Loans,  FHA Loans  and VA  Loans, (g)  the
percentage of Mortgage Loans (by outstanding principal balance as of the Cut-off
Date)  that are  covered by  primary mortgage  insurance policies;  (h) any pool
insurance policy, special hazard  insurance policy or  bankruptcy bond or  other
credit  support relating to the Mortgage  Loans; (i) the geographic distribution
of the Mortgaged Properties securing the  Mortgage Loans and (j) the  percentage
of Mortgage Loans (by principal balance as of the Cut-off Date) that are secured
by   Single  Family  Property,   Multifamily  Property,  Cooperative  Dwellings,
investment property  and  vacation  or  second  homes.  The  related  Prospectus
Supplement   will  also   specify  any  other   limitations  on   the  types  or
characteristics of Mortgage Loans  which may comprise  or underlie the  Mortgage
Assets for a Series.

    If  information of the nature described  above respecting the Mortgage Loans
is not  known  to the  Depositor  at the  time  the Certificates  are  initially
offered, more general information of the nature described above will be provided
in  the Prospectus  Supplement and  the final  specific information  will be set
forth in a Current Report on Form 8-K  to be available to investors on the  date
of  issuance of the related Series and to be filed with the Commission within 15
days after the initial issuance of such Certificates.

THE MANUFACTURED HOME LOANS

    The Manufactured Home Loans comprising or underlying the Mortgage Assets for
a Series of Certificates will consist of manufactured housing conditional  sales
contracts  and installment loan agreements  originated by a manufactured housing
dealer in the ordinary course of  business and purchased by the Depositor.  Each
Manufactured  Home  Loan  will  have  been  originated  by  a  bank  or  savings
institution which  is  a  FNMA-  or FHLMC-approved  seller/servicer  or  by  any
financial  institution approved  for insurance by  the Secretary  of Housing and
Urban Development pursuant to Section 2 of the National Housing Act.

    The Manufactured  Home Loans  may be  Conventional Loans,  FHA Loans  or  VA
Loans.  Each  Manufactured Home  Loan will  be secured  by a  Manufactured Home.
Unless  otherwise   specified  in   the  related   Prospectus  Supplement,   the
Manufactured  Home Loans will  be fully amortizing  and will bear  interest at a
fixed interest rate.

    Unless otherwise  specified  in  the related  Prospectus  Supplement  for  a
Series,  the Manufactured Homes securing the  Manufactured Home Loans consist of
manufactured homes within the meaning of 42 United States Code, Section 5402(6),
which defines a  "manufactured home" as  "a structure, transportable  in one  or
more  sections, which in the traveling mode, is eight body feet or more in width
or forty body feet or more in length, or, when erected on site, is three hundred
twenty or  more square  feet, and  which is  built on  a permanent  chassis  and
designed  to be used as  a dwelling with or  without a permanent foundation when
connected to  the  required  utilities,  and  includes  the  plumbing,  heating,
air-conditioning,  and electrical  systems contained  therein; except  that such
term  shall  include  any  structure   which  meets  all  the  requirements   of
[this]paragraph  except  the size  requirements and  with  respect to  which the
manufacturer voluntarily  files a  certification required  by the  Secretary  of
Housing  and Urban Development and complies with the standards established under
[this] chapter."

    Unless otherwise  specified  in  the related  Prospectus  Supplement  for  a
Series, the following restrictions apply with respect to Manufactured Home Loans
comprising or underlying the Mortgage Assets for a Series:

        (a)  no Manufactured  Home Loan will  have had a  Loan-to-Value Ratio at
    origination in excess of 95%;

        (b) each Manufactured Home Loan must  have an original term to  maturity
    of not less than three years and not more than 25 years;

                                       34
<PAGE>
        (c)  no Manufactured Home Loan may be more than 30 days delinquent as to
    payment of principal or interest as of the Cut-off Date; and

        (d) each Manufactured  Home Loan must  have, as of  the Cut-off Date,  a
    standard  hazard insurance policy (which may  be a blanket policy) in effect
    with respect thereto.

    The initial Loan-to-Value Ratio of any Manufactured Home Loan represents the
ratio of the principal amount of  the Manufactured Home Loan outstanding at  the
origination  of such loan divided  by the fair market  value of the Manufactured
Home, as shown in the appraisal  prepared in connection with origination of  the
Manufactured  Home Loan  (the "Appraised Value").  The fair market  value of the
Manufactured Home  securing any  Manufactured Home  Loan is  the lesser  of  the
purchase  price paid by the borrower or the Appraised Value of such Manufactured
Home. With  respect  to  underwriting  of Manufactured  Home  Loans,  see  "LOAN
UNDERWRITING   PROCEDURES  AND   STANDARDS."  With   respect  to   servicing  of
Manufactured Home Loans, see "SERVICING OF LOANS."

    The related Prospectus Supplement for  each Series will provide  information
with respect to the Manufactured Home Loans comprising the Mortgage Assets as of
the  Cut-off Date, including, among other  things, (a) the aggregate outstanding
principal balance of the  Manufactured Home Loans  comprising or underlying  the
Mortgage Assets; (b) the weighted average interest rate on the Manufactured Home
Loans;  (c) the average  outstanding principal balance  of the Manufactured Home
Loans; (d) the  weighted average  remaining scheduled  term to  maturity of  the
Manufactured  Home Loans and the range of remaining scheduled terms to maturity;
(e) the range of  Loan-to-Value Ratios of the  Manufactured Home Loans; (f)  the
relative   percentages  (by  principal  balance  as  of  the  Cut-off  Date)  of
Manufactured Home Loans  that were made  on new Manufactured  Homes and on  used
Manufactured  Homes;  (g) any  pool insurance  policy, special  hazard insurance
policy or bankruptcy bond or other  credit support relating to the  Manufactured
Home Loans; and (h) the distribution by state of Manufactured Homes securing the
Loans. The related Prospectus Supplement will also specify any other limitations
on the types or characteristics of Manufactured Home Loans which may be included
in the Mortgage Assets for a Series.

    If  information of  the nature  specified above  respecting the Manufactured
Home Loans  is not  known to  the Depositor  at the  time the  Certificates  are
initially  offered, more general information of  the nature described above will
be provided in the Prospectus Supplement and the final specific information will
be set forth in a Current Report on Form 8-K to be available to investors on the
date of issuance  of the  related Series  and to  be filed  with the  Commission
within 15 days after the initial issuance of such Certificates.

COLLECTION ACCOUNT AND CERTIFICATE ACCOUNT

    Unless  otherwise specified in the  related Prospectus Supplement a separate
Collection Account for each Series will be established by the Master Servicer in
the name of the Trustee for  deposit of all distributions received with  respect
to  the Mortgage Assets for such Series, all  Advances, the amount of cash to be
initially deposited therein,  if any,  reinvestment income  thereon and  certain
other  amounts  required to  be deposited  therein pursuant  to the  Pooling and
Servicing Agreement.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement  or Pooling and Servicing Agreement, any reinvestment income or other
gain from investments  of funds in  the Collection Account  will be credited  to
such  Collection Account, and  any loss resulting from  such investments will be
charged to such Collection  Account. Such reinvestment  income may, however,  be
payable  to  the  Master  Servicer  or to  a  Servicer  as  additional servicing
compensation.  See  "SERVICING  OF  LOANS"   and  "THE  POOLING  AND   SERVICING
AGREEMENTS--Investment of Funds." In such a case, such reinvestment income would
not  be  included  in  calculation of  the  Available  Distribution  Amount. See
"DESCRIPTION OF THE CERTIFICATES--Distributions on the Certificates."

    Funds on deposit  in the Collection  Account will be  available for  deposit
into  the Certificate Account  for certain payments provided  for in the Pooling
and Servicing Agreement. Unless otherwise specified in the Prospectus Supplement
or the  Pooling  and Servicing  Agreement,  amounts in  the  Collection  Account

                                       35
<PAGE>
constituting  reinvestment income  which is  payable to  the Master  Servicer as
additional servicing  compensation  or  for the  reimbursement  of  advances  or
expenses,  amounts  in  respect of  any  Servicing Fee,  Retained  Interest, and
amounts to  be  deposited  into  any  reserve  fund  will  not  be  included  in
determining  amounts  to  be  remitted  to  the  Trustee  for  deposit  into the
Certificate Account.

    A separate Certificate Account will be established by the Trustee or, if  so
specified  in  the related  Prospectus Supplement,  by  the Master  Servicer, in
either case in the name of the Trustee for the benefit of the Certificateholders
into which  all  funds  received  from the  Master  Servicer  and  all  required
withdrawals  from any reserve  funds for such Series  will be deposited, pending
distribution to  the  Certificateholders.  Unless  otherwise  specified  in  the
related  Prospectus  Supplement,  any  reinvestment income  or  other  gain from
investments of  funds  in  the  Certificate Account  will  be  credited  to  the
Certificate Account and any loss resulting from such investments will be charged
to  such Certificate Account. Such reinvestment income, may, however, be payable
to  the  Master   Servicer  as  additional   servicing  compensation.  On   each
Distribution  Date, all funds on deposit  in the Certificate Account, subject to
certain permitted withdrawals  by the Trustee  as set forth  in the Pooling  and
Servicing Agreement, will be available for remittance to the Certificateholders;
provided  that, if it is specified in the related Prospectus Supplement that the
Certificate Account will be maintained by the Master Servicer in the name of the
Trustee, then, prior to each Distribution Date, funds in the Certificate Account
will be transferred to a separate account established by and in the name of  the
Trustee  from  which the  funds on  deposit therein  will, subject  to permitted
withdrawals by the Trustee  as specified above, be  available for remittance  to
the Certificateholders. See also "THE POOLING AND SERVICING
AGREEMENTS--Certificate Account" herein.

OTHER FUNDS OR ACCOUNTS

    A  Trust Fund  may include  certain other funds  and accounts  or a security
interest in certain funds and accounts  for the purpose of, among other  things,
paying   certain  administrative  fees  and  expenses  of  the  Trust  Fund  and
accumulating funds pending their  distribution. If so  specified in the  related
Prospectus  Supplement, certain funds  may be established  with the Trustee with
respect to Buy-Down  Loans, GPM  Loans, or  other Loans  having special  payment
features  included in  the Trust  Fund in  addition to  or in  lieu of  any such
similar funds to be held by  the Servicer. See "SERVICING OF LOANS--Payments  on
Loans;  Deposits to Collection Accounts."  If Private Mortgage-Backed Securities
are backed by GPM  Loans and the  Asset Value with  respect to a  Multiple-Class
Series  is determined on the basis of the scheduled maximum principal balance of
the GPM Loans,  a GPM Fund  will be established  which will be  similar to  that
which  would be  established if GPM  Loans constituted the  Mortgage Assets. See
"SERVICING OF LOANS--Payments on Loans; Deposits to Collection Accounts" herein.
Other similar accounts may be established as specified in the related Prospectus
Supplement.

                   LOAN UNDERWRITING PROCEDURES AND STANDARDS

UNDERWRITING STANDARDS

    The Depositor expects that  all Loans comprising the  Mortgage Assets for  a
Series  will have been originated in accordance with the underwriting procedures
and standards described  herein, except as  otherwise set forth  in the  related
Prospectus Supplement.

    The  originator of  the Loans  (or another  entity specified  in the related
Prospectus Supplement)  will  make  representations  and  warranties  concerning
compliance with such underwriting procedures and standards. Additionally, unless
otherwise specified in the related Prospectus Supplement, all or a sample of the
Loans  comprising Mortgage Assets for a Series  will be reviewed by or on behalf
of the Depositor to  determine compliance with  such underwriting standards  and
procedures  and compliance  with other requirements  for inclusion  in the Trust
Fund.

    Mortgage Loans will have been originated by a savings and loan  association,
savings  bank,  commercial  bank,  credit union,  insurance  company  or similar
institution which is supervised and examined by a federal or state authority  or
by  a  mortgagee approved  by  the Secretary  of  Housing and  Urban Development
pursuant to Sections 203 and 211 of  the National Housing Act or a  wholly-owned
subsidiary thereof.

                                       36
<PAGE>
Manufactured  Home Loans may have  been originated by such  institutions or by a
financial institution approved  for insurance  by the Secretary  of Housing  and
Urban  Development pursuant to Section 2 of  the National Housing Act. Except as
otherwise set  forth  in the  related  Prospectus  Supplement for  a  Series  of
Certificates, the originator of a Loan will have applied underwriting procedures
intended  to evaluate the  borrower's credit standing  and repayment ability and
the value and adequacy of the related  property as collateral. FHA Loans and  VA
Loans  will have been originated in compliance with the underwriting policies of
FHA and VA, respectively.

    Each borrower will have been required to complete an application designed to
provide to the original lender pertinent credit information about the  borrower.
As  part of the description of  the borrower's financial condition, the borrower
will have furnished information with respect to its assets, liabilities, income,
credit  history,   employment  history   and   personal  information,   and   an
authorization  to  apply for  a credit  report  which summarizes  the borrower's
credit history with local merchants and lenders and any record of bankruptcy. If
the borrower was self-employed, the borrower  will have been required to  submit
copies  of  recent tax  returns. The  borrower  may also  have been  required to
authorize verifications of deposits at financial institutions where the borrower
had  demand  or  savings  accounts.   With  respect  to  Multifamily   Property,
information  concerning operating  income and  expenses will  have been obtained
from the borrower  showing operating  income and expenses  during the  preceding
three calendar years. Certain considerations may cause an originator of Loans to
depart from these guidelines. For example, when two individuals co-sign the loan
documents,  the incomes and expenses of both  individuals may be included in the
computation.

    The adequacy of the  property financed by the  related Loan as security  for
repayment  of  such Loan  will generally  have been  determined by  appraisal in
accordance with pre-established  appraisal procedure  guidelines for  appraisals
established  by  or  acceptable  to  the  originator.  Appraisers  may  be staff
appraisers employed by the Loan originator or independent appraisers selected in
accordance with pre-established guidelines  established by the Loan  originator.
The  appraisal procedure guidelines will have  required that the appraiser or an
agent on its behalf to personally inspect the property and to verify that it was
in good  condition  and that  construction,  if  new, had  been  completed.  The
appraisal  will have been based  upon a market data  analysis of recent sales of
comparable properties and, when deemed  applicable, a replacement cost  analysis
based on the current cost of constructing or purchasing a similar property.

    Based  on  the data  provided, certain  verifications  and the  appraisal, a
determination will have  been made by  the original lender  that the  borrower's
monthly  income would be sufficient  to enable the borrower  to meet its monthly
obligations on the  Loan and  other expenses related  to the  property (such  as
property  taxes, utility costs,  standard hazard and  primary mortgage insurance
and, if applicable, maintenance fees and other levies assessed by a Cooperative)
and certain other fixed obligations other than housing expenses. The originating
lender's guidelines for Loans secured  by Single Family Property generally  will
specify  that  Scheduled Payments  plus taxes  and  insurance and  all Scheduled
Payments extending beyond one  year (including those  mentioned above and  other
fixed  obligations, such  as car  payments) would  equal no  more than specified
percentages of the  prospective borrower's gross  income. These guidelines  will
generally  be applied only to  the payments to be made  during the first year of
the Loan. Except as  otherwise specified in  the related Prospectus  Supplement,
with  respect  to  Mortgage  Loans  that  are  Conventional  Loans, underwriting
guidelines used to establish  the relevant percentages of  gross income will  be
similar  to  underwriting guidelines  used  by FNMA  and  FHLMC at  the  time of
origination of the Loan, except that the ratio of Scheduled Payments and certain
other fixed obligations to monthly gross  income may exceed the comparable  FNMA
or FHLMC limits as specified in the related Prospectus Supplement.

    With  respect to FHA Loans and VA Loans, traditional underwriting guidelines
used by the FHA and the VA, as the case may be, which were in effect at the time
of origination of each  Loan will generally have  been applied. With respect  to
Manufactured  Home  Loans that  are Conventional  Loans, the  related Prospectus
Supplement will specify the required minimum downpayment, the maximum amount  of
purchase  price eligible  for financing,  the maximum  original principal amount
that may be  financed, and  the limitations  on ratios  of borrower's  Scheduled
Payment  to  gross  monthly  income  and  monthly  income  net  of  other  fixed

                                       37
<PAGE>
payment obligations. With respect to  Multifamily Property, the Loan  originator
will  have  made an  assessment of  the  capabilities of  the management  of the
project, including  a  review  of  management's  past  performance  record,  its
management  reporting  and  control  procedures  (to  determine  its  ability to
recognize and respond to  problems) and its  accounting procedures to  determine
cash management ability. Income derived from the Mortgaged Property constituting
investment  property may have been  considered for underwriting purposes, rather
than the income of  the borrower from other  sources. With respect to  Mortgaged
Property  consisting of  vacation or  second homes,  no income  derived from the
property will have been considered for underwriting purposes.

    Certain types of Loans  that may be  included in the  Mortgage Assets for  a
Series  are  recently developed  and  may involve  additional  uncertainties not
present in traditional types  of loans. For example,  Buy-Down Loans, GEM  Loans
and GPM Loans provide for escalating or variable payments by the borrower. These
types  of Loans are  underwritten on the  basis of a  judgment that the borrower
will have the  ability to make  larger Scheduled Payments  in subsequent  years.
ARMs may involve similar assessments.

    To  the extent specified in the related Prospectus Supplement, the Depositor
may purchase Loans (or participation interests therein) for inclusion in a Trust
Fund that are underwritten  under standards and procedures  which vary from  and
are  less  stringent than  those described  herein. For  instance, Loans  may be
underwritten under  a  "limited  documentation program,"  if  specified  in  the
Prospectus  Supplement. With respect  to such Loans,  minimal investigation into
the borrowers' credit history and income profile is undertaken by the originator
and such Loans may be underwritten primarily on the basis of an appraisal of the
Mortgaged  Property  and  Loan-to-Value  Ratio  on  origination.  Thus,  if  the
Loan-to-Value  Ratio  is  less  than  a  percentage  specified  in  the  related
Prospectus Supplement, the originator may  forego certain aspects of the  review
relating  to monthly income, and traditional ratios of monthly or total expenses
to gross income may not be applied.

    In addition, Mortgage Loans  may have been originated  in connection with  a
governmental  program under which underwriting standards were significantly less
stringent and  designed  to  promote  home  ownership  or  the  availability  of
affordable  residential rental property notwithstanding  higher risks of default
and losses.  The related  Prospectus Supplement  will specify  the  underwriting
standards applicable to such Mortgage Loans.

    The  underwriting standards applied by the  Loan originator require that the
underwriting officers  be  satisfied  that  the  value  of  the  property  being
financed, as indicated by an appraisal, currently supports and is anticipated to
support  in the  future the  outstanding loan  balance, and  provides sufficient
value to mitigate the effects of  adverse shifts in real estate values.  Certain
states  where the Mortgaged Properties may be located have "antideficiency" laws
requiring, in general, that lenders  providing credit on Single Family  Property
look  solely to  the property  for repayment  in the  event of  foreclosure. See
"CERTAIN LEGAL ASPECTS OF LOANS" herein.

LOSS EXPERIENCE

    The general appreciation of real estate  values experienced in the past  has
been  a factor  in limiting the  general loss experience  on Conventional Loans.
However, there can  be no  assurance that the  past pattern  of appreciation  in
value  of the real property securing such Loans will continue. Further, there is
no assurance that appreciation of real  estate values generally will limit  loss
experiences   on   non-traditional   housing  such   as   Multifamily  Property,
Manufactured Homes  or Cooperative  Dwellings. Similarly,  no assurance  can  be
given that the value of the Mortgaged Property (including Cooperative Dwellings)
securing a Loan has remained or will remain at the level existing on the date of
origination  of  such  Loan.  If  the  residential  real  estate  market  should
experience an  overall decline  in  property values  such that  the  outstanding
balances  of the Loans  and any secondary financing  on the Mortgaged Properties
securing such Loans become equal to or greater than the value of such  Mortgaged
Properties,  then  the actual  rates of  delinquencies, foreclosures  and losses
could be higher  than those now  generally experienced in  the mortgage  lending
industry. In addition,

                                       38
<PAGE>
the  value of property securing Cooperative Loans and the delinquency rates with
respect to  Cooperative  Loans,  could  be adversely  affected  if  the  current
favorable  tax treatment of cooperative tenant  stockholders were to become less
favorable. See "CERTAIN LEGAL ASPECTS OF LOANS" herein.

    No assurance can  be given that  values of Manufactured  Homes have or  will
remain  at the levels existing on the  dates of origination of the related Loan.
Manufactured Homes are less likely to experience appreciation in value and  more
likely  to  experience  depreciation in  value  over  time than  other  types of
Mortgaged Property. Additionally, delinquency,  loss and foreclosure  experience
on  Manufactured Home  Loans may  be adversely affected  to a  greater degree by
regional and local economic conditions than more traditional Mortgaged Property.
Loans secured by Multifamily Property may also be more susceptible to losses due
to changes  in local  and regional  economic conditions  than Loans  secured  by
Single  Family Property.  For example,  unemployment resulting  from an economic
downturn in local industry  may sharply affect  occupancy rates. Also,  interest
rate  fluctuations  can make  home ownership  a  more attractive  alternative to
renting, causing occupancy rates and  market rents to decline. New  construction
can  create an  oversupply, particularly in  a market that  has experienced high
vacancy rates.

    To  the  extent  that  losses  resulting  from  delinquencies,  losses   and
foreclosures  or  repossession  of  Mortgaged  Property  with  respect  to Loans
included in the Mortgage Assets for a Series of Certificates are not covered  by
the  methods of credit support or the  insurance policies described herein or in
the related Prospectus Supplement, such losses  will be borne by Holders of  the
Certificates  of  such  Series.  Even where  credit  support  covers  all losses
resulting from  delinquency  and  foreclosure or  repossession,  the  effect  of
foreclosures  and repossessions may be to  increase prepayment experience on the
Mortgage Assets,  thus reducing  average weighted  life and  affecting yield  to
maturity. See "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS."

REPRESENTATIONS AND WARRANTIES

    Unless  otherwise specified in  the related Prospectus  Supplement or in the
Pooling and Servicing Agreement, the Master Servicer will represent and  warrant
to  the Depositor and the Trustee with  respect to the Mortgage Loans comprising
the Mortgage Assets in a Trust Fund, upon delivery of the Mortgage Loans to  the
Trustee  hereunder, among other  things, that based  upon representations of the
originator of the Loans: (i)  to the best of  its knowledge the information  set
forth  in the Final Mortgage  Loan Schedule is complete,  true and correct as of
the Cut-off Date; (ii) it had good and marketable title to the Mortgage Note and
the Mortgage and it was  the sole owner of each  of the Mortgage Loans free  and
clear  of any and all liens, claims, pledges, participation interests, equities,
charges or security interests  of any nature and  has full right and  authority,
subject  to no interest or participation of, or agreement with, any other party,
to sell and assign  the same; (iii) each  Mortgage evidences a valid  subsisting
and enforceable first lien on the property therein described, and such Mortgaged
Property  is free and clear  of all encumbrances and  liens having priority over
the first lien of the related Mortgage,  except for Liens for real estate  taxes
and  special assessments not yet due  and payable and, covenants, conditions and
restrictions, rights of way, easements and other matters of the public record as
of the date of recording which  are acceptable to mortgage lending  institutions
generally, or which are specifically referred to in the lender's title insurance
policy  delivered to the  originator of the  Mortgage Loan and  either which are
referred to or otherwise considered in the appraisal made for the originator  of
the  Mortgage Loan, or which do not  adversely affect the appraised value of the
Mortgaged Property as set  forth in such appraisal,  and 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 the  Mortgage or the  use,
enjoyment,  value or marketability  of the related  Mortgaged Property; (iv) the
terms of  Mortgage Note  and the  Mortgage have  not been  impaired, altered  or
modified in any respect, except by a written instrument which has been recorded,
if  necessary, to protect the interest  of Certificateholders and which has been
delivered to the Trustee  and the substance  of which has  been approved by  the
primary  mortgage  guaranty insurer,  if any;  (v) no  instrument of  release or
waiver has been executed in connection with the Mortgage Loan, and no  Mortgagor
has  been released, in whole or in part, except in connection with an assumption
agreement which has been approved by  the primary mortgage guaranty insurer,  if
any, and which has been delivered to the Trustee; (vi) to the best of the Master
Servicer's knowledge, there are no defaults in

                                       39
<PAGE>
complying   with  the  terms  of  the  Mortgage,  and  all  taxes,  governmental
assessments, insurance premiums, water,  sewer and municipal charges,  leasehold
payments  or ground rents which previously became  due and owing with respect to
the Mortgage have been paid,  or an escrow of funds  has been established in  an
amount  sufficient to pay for every such item which remains unpaid and which has
been assessed but is not  yet due and payable. The  Master Servicer, and to  the
best  of  its  knowledge, the  Servicer,  has  not advanced  funds,  or induced,
solicited or knowingly received any advance of  funds by a party other than  the
Mortgagor, directly or indirectly, for the payment of any amount required by the
Mortgage,  except for interest  accruing from the  date of the  Mortgage Note or
date of disbursement of the Mortgage proceeds, whichever is greater, to the  day
which  precedes by one month the Due  Date of the first installment of principal
and interest; (vii) to the best of the Master Servicer's knowledge, there is  no
proceeding  pending or threatened  for the total or  partial condemnation of the
Mortgaged Property, nor is such a proceeding currently occurring, and as of  the
Closing  Date such property to  the best of the  Master Servicer's knowledge, is
undamaged by  waste,  fire,  earthquake or  earth  movement,  windstorm,  flood,
tornado  or other casualty, so  as to materially, adversely  affect the value of
the Mortgaged Property as security for the Mortgage Loan; (viii) to the best  of
the  Master Servicer's  knowledge, there are  no mechanics' or  similar liens or
claims which have been filed  for work, labor or material  (and, to the best  of
the  Master Servicer's knowledge, no rights are outstanding that under law could
give rise to such lien) affecting the  Mortgaged Property which are, or may  be,
liens  prior or equal to, or coordinate with,  the lien of the Mortgage; (ix) to
the best of the Master Servicer's knowledge, all of the improvements which  were
included  for the  purpose of determining  the appraised value  of the Mortgaged
Property lie wholly within the boundaries and building restriction lines of such
property or are  insured against,  and no improvements  on adjoining  properties
encroach  upon the Mortgaged Property; (x)  the Master Servicer has no knowledge
of any circumstances or conditions with  respect to the Mortgage, the  Mortgaged
Property,  the Mortgagor  or the Mortgagor's  credit standing  which would cause
investors to regard the Mortgage Loan  as an unacceptable investment, cause  the
Mortgage Loan to become delinquent, or materially and adversely affect the value
or marketability of the Mortgage Loan; (xi) to the best of the Master Servicer's
knowledge,  no improvement located on or being part of the Mortgaged Property is
in violation  of  any applicable  zoning  law or  regulation.  All  inspections,
licenses  and certificates  required to  be made or  issued with  respect to all
occupied portions of  the Mortgaged Property  and, with respect  to the use  and
occupancy  of the same,  including but not limited  to certificates of occupancy
and fire  underwriting  certificates,  have  been  made  or  obtained  from  the
appropriate  authorities and the  Mortgaged Property is  lawfully occupied under
applicable law; (xii) to the best of the Master Servicer's knowledge, no  person
other than the Master Servicer has any interest in any Mortgage Loan, whether as
mortgagee,  assignee, pledgee or  otherwise; (xiii) all  payments required to be
made up  to the  Cut-off Date  for each  Mortgage Loan  under the  terms of  the
related  Mortgage Note  have been made.  No payment required  under any Mortgage
Loan is delinquent more than  30 days or has been  delinquent more than 30  days
more  than once during the twelve-month period immediately preceding the Cut-off
Date; (xiv) the  Mortgage file contains  each of the  documents and  instruments
specified  to be  included therein  duly executed  and in  due and  proper form,
enforceable in accordance with their terms.  The Mortgage Note and the  Mortgage
are  on forms substantially  similar to forms acceptable  to the Depositor. Each
appraisal is on  a form  acceptable to  FNMA or FHLMC  with such  riders as  are
acceptable to FNMA and FHLMC, as the case may be; (xv) the Mortgage Note and the
related  Mortgage  are  genuine,  and,  to the  best  of  the  Master Servicer's
knowledge, each is the legal, valid and binding obligation of the maker thereof,
enforceable in accordance with its  terms, such enforceability being subject  to
bankruptcy,  insolvency,  moratorium  or  other  laws  affecting  the  rights of
creditors generally, and  to general principles  of equity. To  the best of  the
Master  Servicer's knowledge, all parties to  the Mortgage Note and the Mortgage
had legal  capacity to  execute the  Mortgage  Note and  the Mortgage  and  each
Mortgage Note and Mortgage have been duly and properly executed by such parties;
(xvi)  any and all  requirements of any  federal, state or  local law including,
without limitation, usury, truth-in-lending, real estate settlement  procedures,
consumer   credit  protection,  equal  credit  opportunity  or  disclosure  laws
applicable to  the  Mortgage  Loan  have been  complied  with  in  all  material
respects,  and the Master  Servicer shall maintain  in its possession, available
for each Certificateholder's  inspection, evidence of  compliance in  accordance
with  its  generally accepted  business practices;  (xvii)  the proceeds  of the
Mortgage Loan have  been fully  disbursed, there  is no  requirement for  future
advances thereunder and any and all requirements as to completion of any on-site
or  off-site improvements and  as to disbursements of  any escrow funds therefor
have been complied

                                       40
<PAGE>
with. All costs, fees and expenses  incurred in making, or closing or  recording
the  Mortgage Loans were paid; (xviii) each  Mortgage Loan is covered by an ALTA
or CLTA  mortgage  title  insurance  policy with  an  adjustable  rate  mortgage
endorsement   and  an   extended  coverage  endorsement,   if  applicable,  such
endorsements substantially in the  form of ALTA  Form 6.0, 6.1  or 6.2 and  CLTA
Form  100 or another California equivalent  of such ALTA Forms, respectively, or
such other generally acceptable form of  policy or insurance acceptable to  FNMA
or  FHLMC, issued  by and the  valid and  binding obligation of  a title insurer
acceptable to FNMA or FHLMC and, at  the time of issuance thereof, qualified  to
do  business in the jurisdiction  where the property subject  to the Mortgage is
located,  insuring  the  Master  Servicer  or  the  originating  mortgagee,  and
successor  owners of  indebtedness secured  by the  insured Mortgage,  as to the
first priority lien of the Mortgage in an  amount at least equal to 125% of  the
original  principal amount of the Mortgage Loan. The Master Servicer is the sole
insured of such  mortgage title insurance  policy, the assignment  to the  Trust
Fund  of such mortgage title insurance policy does not require the consent of or
notification to the  insurer, such mortgage  title insurance policy  is in  full
force  and effect and will be in full  force and effect and inure to the benefit
of Certificateholders upon the consummation of the transactions contemplated  by
the  Pooling  and Servicing  Agreement.  To the  best  of the  Master Servicer's
knowledge, no claims have been made  under such mortgage title insurance  policy
and  no prior holder of the related Mortgage, including the Master Servicer, has
done, by  act or  omission, anything  which would  impair the  coverage of  such
mortgage  title  insurance policy;  (xix)  all improvements  upon  the Mortgaged
Property are insured  by a generally  acceptable insurer against  loss by  fire,
hazards of extended coverage and such other hazards as are customary in the area
where  the  Mortgaged  Property  is  located,  pursuant  to  insurance  policies
conforming to the requirements of  the related Pooling and Servicing  Agreement.
All  individual insurance policies (collectively, the "hazard insurance policy")
contain a standard mortgagee clause naming  the Master Servicer or the  original
mortgagee  and, its successors in interest, as mortgagee and the Master Servicer
has received no notice that any premiums  due and payable thereon have not  been
paid.  The  Mortgage obligates  the Mortgagor  thereunder  to maintain  all such
insurance at the Mortgagor's cost and expense, and upon the Mortgagor's  failure
to  do so,  authorizes the holder  of the  Mortgage to obtain  and maintain such
insurance at the Mortgagor's cost and expense and to seek reimbursement therefor
from the Mortgagor; (xx) to the  best of the Master Servicer's knowledge,  there
is  no material  default, breach,  violation or  event of  acceleration existing
under the Mortgage or  the related Mortgage  Note and no  event which, with  the
passage  of time or with notice and the  expiration of any grace or cure period,
would constitute such a default, breach, violation or event of acceleration; and
the Master Servicer has not waived any such default, breach, violation or  event
of  acceleration;  (xxi)  the Mortgage  Loan  is  not subject  to  any  right of
rescission, set-off, counterclaim  or defense, including  the defense of  usury,
nor will the operation of any of the terms of the Mortgage Note or the Mortgage,
or  the exercise of any right thereunder, render either the Mortgage Note or the
Mortgage unenforceable,  in  whole  or in  part,  or  subject to  any  right  of
rescission,  set-off, counterclaim or  defense, including the  defense of usury,
and, to  the  best  of  the  Master  Servicer's  knowledge,  no  such  right  of
rescission,  set-off,  counterclaim or  defense has  been asserted  with respect
thereto; (xxii) the Mortgage Loan was originated by the Master Servicer or by  a
savings  and  loan association,  savings  bank, commercial  bank,  credit union,
insurance company, or similar institution which is supervised and examined by  a
Federal  or State authority, or by a  mortgagee approved by the Secretary of HUD
or subsequently acquired by  the Master Servicer  from such originator;  (xxiii)
the  Mortgage  contains an  enforceable provision  for  the acceleration  of the
payment of the unpaid principal  balance of the Mortgage  Loan in the event  the
related  Mortgaged Property is sold to a  Mortgagor who does not meet the credit
standards  of  the  Master  Servicer,  such  enforceability  being  subject   to
bankruptcy,  insolvency,  moratorium  or  other  laws  affecting  the  rights of
creditors generally, and  to general  principles of equity;  (xxiv) the  related
Mortgage  Note is not and has not been secured by any collateral except the lien
of the corresponding Mortgage; (xxv) the related Mortgage contains customary and
enforceable provisions  which  render the  rights  and remedies  of  the  holder
thereof  adequate  for the  realization against  the  Mortgaged Property  of the
benefits of the security, including, (y) in the case of a Mortgage designated as
a deed of trust, by trustee's  sale, and (z) otherwise by judicial  foreclosure.
The  Master  Servicer  has no  knowledge  of  any homestead  or  other exemption
available to the  Mortgagor which  would interfere with  the right  to sell  the
Mortgaged  Property at a trustee's sale or  the right to foreclose the Mortgage;
(xxvi) with respect to  each Mortgage constituting a  deed of trust, a  trustee,
duly  qualified if  required under  applicable law  to serve  as such,  has been
properly designated and currently so

                                       41
<PAGE>
serves and is named in such Mortgage, and no fees or expenses are or will become
payable by the Certificateholders to the trustee under the deed of trust, except
in connection with a trustee's sale after default by the Mortgagor; (xxvii)  the
Mortgage  Loan  files contain  an appraisal  of  the related  Mortgaged Property
signed prior to  the approval of  the Mortgage Loan  application by a  qualified
appraiser,  approved by the mortgage  originator, who to the  best of the Master
Servicer's knowledge,  had no  interest, direct  or indirect,  in the  Mortgaged
Property or in any loan made on the security thereof, and whose compensation was
not  affected by the approval or disapproval of the Mortgage Loan. The appraisal
is in a  form acceptable to  FNMA and FHLMC  and meets the  requirements of  the
Office  of Thrift Supervision or its predecessor  as they existed at the time of
origination; and (xxviii)  any other representations  and warranties  respecting
the Mortgage Loans specified in the related Prospectus Supplement or the related
Pooling and Servicing Agreement.

    If  the  Mortgage Loans  include  Cooperative Loans,  no  representations or
warranties with respect to title insurance or hazard insurance will be given. In
addition, if the  Mortgage Loans  include Condominium  Loans, no  representation
regarding  hazard  insurance  will  be  given.  Generally,  the  Cooperative  or
Condominium Association  itself is  responsible for  the maintenance  of  hazard
insurance  for property owned by the Cooperative and the Condominium Association
is responsible for  maintaining standard hazard  insurance, insuring the  entire
Condominium  Building  (including  each individual  Condominium  Unit),  and the
borrowers of that  Cooperative or  Condominium do not  maintain separate  hazard
insurance  on their individual  Cooperative Dwellings or  Condominium Units. See
"SERVICING OF  LOANS--Maintenance  of  Insurance Policies  and  Other  Servicing
Procedures"  herein.  With respect  to a  Cooperative  Loan, the  Depositor will
represent and warrant based, in part, upon representations and warranties of the
originator of such Cooperative  Loan that (i) the  security interest created  by
the  cooperative security  agreements is  a valid  first lien  on the collateral
securing the Cooperative Loan (subject to  the right of the related  Cooperative
to cancel shares and terminate the proprietary lease for unpaid assessments) and
(ii)  the related Cooperative  Dwelling is free  of material damage  and in good
repair.

    Unless otherwise  specified  in  the  related  Prospectus  Supplement,  with
respect to each Manufactured Home Loan, the Depositor based upon representations
and  warranties of the originator of  such Manufactured Home Loan will represent
and warrant, among other things that  (i) immediately prior to the transfer  and
assignment of the Manufactured Home Loans to the Trustee, the Depositor had good
title to, and was the sole owner of, each Manufactured Home Loan; (ii) as of the
date of such transfer and assignment, the Manufactured Home Loans are subject to
no  offsets, defenses or counterclaims; (iii) each Manufactured Home Loan at the
time it was  made complied in  all material respects  with applicable state  and
federal  laws, including usury, equal credit opportunity and truth-in-lending or
similar disclosure laws; (iv)  as of the date  of such transfer and  assignment,
each  Manufactured  Home Loan  constitutes  a valid  first  lien on  the related
Manufactured Home and such Manufactured Home  is free of material damage and  is
in  good repair;  (v) as  of the  date of  such representation  and warranty, no
Manufactured Home  Loan  is  more than  30  days  delinquent and  there  are  no
delinquent  tax or assessment  liens against the  related Manufactured Home; and
(vi) with respect to each Manufactured Home Loan, any required hazard  insurance
policy  was  effective at  the origination  of each  Manufactured Home  Loan and
remained  in  effect  on  the  date  of  the  transfer  and  assignment  of  the
Manufactured  Home Loan  from the  Depositor and that  all premiums  due on such
insurance have been paid in full.

    Upon the discovery of the breach  of any representation or warranty made  by
the  Master Servicer in respect of a Loan that adversely affects the payments of
principal and interest on the Loan or otherwise adversely and materially affects
the value of  such Loan,  the Master  Servicer will  be obligated  to cure  such
breach  in  all material  respects, repurchase  such Loan  from the  Trustee, or
deliver a  Qualified Substitute  Mortgage  Loan as  described below  under  "THE
POOLING  AND SERVICING AGREEMENTS--Assignment of  Mortgage Assets." See "SPECIAL
CONSIDERATIONS--Limited Obligations  and  Assets  of the  Depositor."  The  PMBS
Trustee  (in the case of Private  Mortgage-Backed Securities) or the Trustee, as
applicable, will be required to enforce this obligation following the  practices
it  would employ in its  good faith business judgment were  it the owner of such
Loan. If so specified in the related Prospectus Supplement, the Master  Servicer
may  be obligated to  enforce such obligations  rather than the  Trustee or PMBS
Trustee.

                                       42
<PAGE>
                               SERVICING OF LOANS

GENERAL

    Customary  servicing  functions  with  respect  to  Loans  constituting  the
Mortgage  Assets  in the  Trust Fund  will  be provided  by the  Master Servicer
directly  or  through  one  or  more  servicers  (the  "Servicers")  subject  to
supervision  by  the Master  Servicer. If  the Master  Servicer is  not directly
servicing the Loans, then the Master Servicer will (i) administer and  supervise
the performance by the Servicers of their servicing responsibilities under their
servicing  agreements ("Servicing  Agreements") with  the Master  Servicer, (ii)
maintain any  standard  or special  hazard  insurance policy,  primary  mortgage
insurance  bankruptcy bond  or pool  insurance policy  required for  the related
Loans and (iii) advance funds as described below under "Advances." If the Master
Servicer services the Loans through Servicers as its agents, the Master Servicer
will be ultimately responsible for the performance of all servicing  activities,
including  those performed by  the Servicers, notwithstanding  its delegation of
certain responsibilities to such Servicer.

    The Master Servicer will be a  party to the Pooling and Servicing  Agreement
for  any Series for which Loans comprise the  Mortgage Assets and may be a party
to  a  Participation  Agreement  executed  with  respect  to  any  Participation
Certificates which constitute the Mortgage Assets. The Master Servicer may be an
affiliate of the Depositor. Unless otherwise specified in the related Prospectus
Supplement, the Master Servicer and each Servicer will be required to be a FNMA-
or FHLMC-approved seller/servicer and, in the case of FHA Loans, approved by HUD
as an FHA mortgagee.

    The  Master Servicer will be paid a Servicing Fee for the performance of its
services and duties under each Pooling  and Servicing Agreement as specified  in
the  related Prospectus Supplement.  Each Servicer, if any,  will be entitled to
receive a portion  of the  Servicing Fee. In  addition, the  Master Servicer  or
Servicer  may be  entitled to retain  late charges, assumption  fees and similar
charges to the extent collected from mortgagors. If a Servicer is terminated  by
the  Master  Servicer, the  servicing function  of the  Servicer will  be either
transferred to a substitute  Servicer or performed by  the Master Servicer.  The
Master Servicer will be entitled to retain the portion of the Servicing Fee paid
to  the Servicer under  a terminated Servicing Agreement  if the Master Servicer
elects to perform such servicing functions itself.

    The Master Servicer, at its election, may pay itself the Servicing Fee for a
Series with  respect  to  each  Mortgage Loan  either  by  (a)  withholding  the
Servicing  Fee from any  scheduled payment of  interest prior to  the deposit of
such payment in  the Collection  Account for  such Series,  (b) withdrawing  the
Servicing Fee from the Collection Account after the entire Scheduled Payment has
been deposited in the Collection Account, or (c) requesting that the Trustee pay
the Servicing Fee out of amounts in the Certificate Account.

COLLECTION PROCEDURES; ESCROW ACCOUNTS

    The  Master Servicer  will make reasonable  efforts to  collect all payments
required to  be made  under the  Mortgage Loans  and will,  consistent with  the
Pooling  and  Servicing  Agreement for  a  Series and  any  applicable insurance
policies and  other credit  supports, follow  such collection  procedures as  it
follows  with respect to comparable loans  held in its own portfolio. Consistent
with the  above, the  Master Servicer  may,  in its  discretion, (i)  waive  any
assumption  fee, late payment charge, or other  charge in connection with a Loan
and  (ii)  arrange  with  a  mortgagor   a  schedule  for  the  liquidation   of
delinquencies by extending the Due Dates for Scheduled Payments on such Loan.

    Unless  otherwise specified in the related Prospectus Supplement, the Master
Servicer, to the  extent permitted by  law, will establish  and maintain  escrow
accounts  ("Escrow  Accounts")  in which  payments  by borrowers  to  pay taxes,
assessments, mortgage and hazard insurance premiums, and other comparable  items
that  are required to be paid to the mortgagee will be deposited. Mortgage Loans
and Manufactured Home Loans may not require such payments under the loan related
documents, in which case the Master Servicer would not be required to  establish
any  Escrow  Account with  respect to  such Loans.  Withdrawals from  the Escrow
Accounts are to be made to effect timely payment of taxes, assessments, mortgage
and hazard insurance, to refund to borrowers amounts determined to be  overages,
to  pay interest to  borrowers on balances  in the Escrow  Account to the extent
required   by   law,   to   repair    or   otherwise   protect   the    property

                                       43
<PAGE>
securing  the related Loan and  to clear and terminate  such Escrow Account. The
Master Servicer  will  be  responsible  for the  administration  of  the  Escrow
Accounts  and generally  will make  advances to  such account  when a deficiency
exists therein.

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT

    Unless  otherwise  indicated  in  the  related  Prospectus  Supplement,  the
Collection  Account will be  a non-interest bearing account  maintained (i) at a
depository  institution  or   trust  company,  the   long-term  unsecured   debt
obligations of which at the time of any deposit therein are rated within the two
highest  rating categories by each Rating Agency rating the Certificates of such
Series or (ii) in an  account or accounts the deposits  in which are insured  to
the  maximum  extent available  by the  FDIC or  which are  secured in  a manner
meeting requirements established by each Rating  Agency, or (iii) in which  such
accounts  are insured by the  FDIC (to the limits  established by the FDIC), the
uninsured deposits  in which  are otherwise  secured that,  as evidenced  by  an
opinion of counsel delivered to the Trustee, the Certificateholders have a claim
with respect to the funds in such account or a perfected first security interest
against any collateral (which shall be limited to Eligible Investments) securing
such  funds that is superior  to claims of any  other depositors or creditors of
the  depository  institution  or  trust  company  with  which  such  account  is
maintained, so long as such account shall not adversely affect the rating on the
Certificates  or (iv) any other account  acceptable to each Rating Agency rating
the Certificates of the related Series.

    If so specified in the related Prospectus Supplement, the Collection Account
may be maintained as an interest-bearing account, or the funds held therein  may
be  invested, pending remittance to the Trustee, in Eligible Investments. Unless
otherwise specified in  the related Prospectus  Supplement, the Master  Servicer
will  be entitled  to receive as  additional compensation any  interest or other
income earned on funds in the Collection Account.

    The Master Servicer will deposit into the Collection Account for each Series
on the  Business  Day  following  the  Closing  Date  any  amounts  representing
Scheduled Payments due after the related Cut-off Date but received by the Master
Servicer  on or before the related Cut-off  Date, and thereafter, after the date
of receipt thereof, the following payments  and collections received or made  by
it  (other than in respect of principal of and interest on the related Loans due
on or before such Cut-off Date):

        (i) All payments on account of principal, including prepayments, on such
    Loans net  of any  portion of  such payments  that represent  recoveries  of
    nonrecoverable Advances;

        (ii)  All  payments on  account of  interest  on such  Loans net  of any
    portion thereof  retained  by the  related  Servicer (including  the  Master
    Servicer), if any, as servicing compensation on the Loans in accordance with
    the related Pooling and Servicing Agreement;

       (iii)  All  Insurance Proceeds  and all  amounts  received by  the Master
    Servicer in connection with the  liquidation of defaulted Loans or  property
    acquired  in respect thereof, whether through foreclosure sale or otherwise,
    including  payments  in  connection  with  such  Loans  received  from   the
    mortgagor,  other than amounts required to be paid to the mortgagor pursuant
    to the  terms  of the  applicable  Mortgage  or otherwise  pursuant  to  law
    ("Liquidation  Proceeds"),  exclusive  of  proceeds  to  be  applied  to the
    restoration or repair of the Mortgaged Property or released to the Mortgagor
    in accordance with the Master Servicer's normal servicing procedures, net of
    expenses incurred  by  the Master  Servicer  (or the  related  Servicer)  in
    connection  with  the liquidation  of any  defaulted  Mortgage Loan  and not
    recovered  under   a  primary   mortgage  insurance   policy   ("Liquidation
    Expenses");  unpaid  servicing compensation  and nonrecoverable  Advances in
    accordance with the related Pooling and Servicing Agreement;

        (iv) All proceeds received of any Loans pursuant to the related  Pooling
    and Servicing Agreement;

        (v)  All amounts required to be deposited therein in connection with any
    losses on Eligible Investments pursuant to the related Pooling and Servicing
    Agreement;

        (vi) All  Advances for  such Series  made by  the Master  Servicer or  a
    Servicer pursuant to the related Pooling and Servicing Agreement; and

                                       44
<PAGE>
       (vii)  All other amounts required to be deposited therein pursuant to the
    related Pooling and Servicing Agreement.

    Unless otherwise specified in the related Prospectus Supplement, the  Master
Servicer  is  permitted,  from  time  to  time,  to  make  withdrawals  from the
Collection Account for each Series for the following purposes:

        (i) to reimburse itself for Advances for such Series made by it pursuant
    to the related Pooling and Servicing Agreement; the Master Servicer's  right
    to  reimburse itself being limited  to amounts received on  or in respect of
    particular Loans  (including, for  this  purpose, Liquidation  Proceeds  and
    amounts  representing proceeds  of insurance  policies covering  the related
    Mortgaged Property) which  represent late recoveries  of Scheduled  Payments
    respecting which any such Advance was made;

        (ii)  to  reimburse itself  for any  Advances for  such Series  that the
    Master Servicer determines in good faith  it will be unable to recover  from
    amounts  representing late recoveries of Scheduled Payments respecting which
    such Advance  was made  or  from Liquidation  Proceeds  or the  proceeds  of
    insurance policies;

       (iii)  to  reimburse  itself from  Liquidation  Proceeds  for Liquidation
    Expenses and for amounts expended by it in good faith in connection with the
    restoration  of  damaged  Mortgaged  Property   and,  to  the  extent   that
    Liquidation   Proceeds  after  such  reimbursement  are  in  excess  of  the
    outstanding principal balance of the related Loan, together with accrued and
    unpaid interest thereon at the applicable Pass-Through Rate to the Due  Date
    next succeeding the date of its receipt of such Liquidation Proceeds, to pay
    to itself out of such excess the amount of any unpaid servicing compensation
    with  respect to the related  Mortgage Loan and to  pay any unpaid servicing
    compensation to the Servicer;

        (iv) to pay  to itself  as servicing  compensation that  portion of  any
    payment  as to interest that  equals the Servicing Fee  with respect to such
    Mortgage Loan for the period with respect to which such interest payment was
    made, and, as additional servicing  compensation, earnings on or  investment
    income with respect to funds credited to the Collection Account;

        (v)  to reimburse itself from  Insurance Proceeds for insurance expenses
    and to pay  any unpaid  servicing compensation  to itself,  such payment  of
    servicing compensation to be made in accordance with the related Pooling and
    Servicing  Agreement and being limited  to the amount, if  any, by which the
    aggregate  of  Liquidation  Proceeds  and  Insurance  Proceeds  received  in
    connection  with the liquidation of a  defaulted Mortgage Loan is, after the
    deduction of insurance expenses, and  servicing compensation payable to  the
    Servicer  of  such  Mortgage Loan,  if  any,  in excess  of  the outstanding
    principal balance of such  Mortgage Loan, together  with accrued and  unpaid
    interest thereon at the applicable Pass-Through Rate;

        (vi)  to pay to itself, a Servicer or the Depositor, as the case may be,
    with respect to each Mortgage Loan  or property acquired in respect  thereof
    that  has been repurchased pursuant to  the Pooling and Servicing Agreement,
    all amounts received thereon and not  taken into account in determining  the
    related outstanding principal balance of such repurchased Mortgage Loan;

       (vii)  to reimburse itself or the  Depositor for expenses incurred by and
    reimbursable to it or the Depositor with respect to indemnification;

      (viii) to  make  payments  to certain  Certificateholders  in  the  manner
    specified in the Pooling and Servicing Agreement;

        (ix)  to withdraw any amount deposited in the Collection Account and not
    required to be deposited therein; and

        (x) to  clear  and terminate  the  Collection Account  pursuant  to  the
    related Pooling and Servicing Agreement.

                                       45
<PAGE>
SERVICING ACCOUNTS

    In  those cases where a Servicer is  servicing a Mortgage Loan, the Servicer
will establish and maintain an account (a "Servicing Account") that will  comply
with  the standards set  forth above, and  which is otherwise  acceptable to the
Master Servicer. The Servicer is required to deposit into the Servicing  Account
all  proceeds of Mortgage Loans received  by the Servicer, subject to withdrawal
to the  extent permitted  by the  applicable servicing  agreement. On  the  date
specified  in the related Prospectus Supplement,  the Servicer will remit to the
Master Servicer all  funds held in  the Servicing Account  with respect to  each
Mortgage  Loan  consisting of  an amount  equal to  the sum  of (i)  all amounts
received by the Servicer with respect to the Mortgage Loans serviced by it as of
the Servicer Remittance Date, except (a)  any monthly payment prepaid for a  Due
Date  subsequent to the month in which  the Servicer Remittance Date occurs, (b)
any amounts received by such Servicer  with respect to such Mortgage Loans  that
constitute  a late recovery with  respect to an advance  previously made by such
Servicer with respect  to such  Mortgage Loans,  and (c)  any Retained  Interest
payable  to such Servicer under the terms  of such servicing agreement; (ii) all
partial principal Prepayments received in the calendar month prior to the  month
of  the Servicer Remittance Date or  applied as of the Due  Date in the month of
the Servicer Remittance Date; (iii)  all principal Prepayments in full  received
in  the calendar month  prior to the  month of the  Servicer Remittance Date, in
each case together with interest received thereon through the date of prepayment
at the applicable Mortgage Rate (net  of the related servicing compensation  and
any Retained Interest payable to such Servicer under the terms of such servicing
agreement)  whether or not  received from the Mortgagor;  and (iv) all Insurance
Proceeds and Liquidation Proceeds (net of Liquidation Expenses) received in  the
calendar  month prior to the month of the Servicer Remittance Date. The Servicer
may deduct  from each  remittance, as  provided above,  an amount  equal to  the
servicing  fee to which it is then entitled pursuant to the applicable servicing
agreement, to the extent not previously paid to or retained by it. The  Servicer
may,  to the extent described in  the related Prospectus Supplement, be required
to advance  any monthly  installment  of principal  and  interest that  was  not
received,  less  its  servicing  fee,  by  the  date  specified  in  the related
Prospectus Supplement.

BUY-DOWN LOANS, GPM LOANS AND OTHER SUBSIDIZED LOANS

    With respect to each  Buy-Down Loan, if  any, included in  a Trust Fund  the
Master  Servicer will deposit all Buy-Down Amounts in a custodial account (which
may be interest-bearing) complying with the requirements set forth above for the
Collection Account (the "Buy-Down Fund").  The amount of such deposit,  together
with investment earnings thereon at the rate specified in the related Prospectus
Supplement,  will  provide  sufficient funds  to  support the  payments  on such
Buy-Down Loan on a  level debt service  basis. The Master  Servicer will not  be
obligated  to add to the Buy-Down  Account should amounts therein and investment
earnings prove insufficient to maintain the  scheduled level of payments on  the
Buy-Down  Loans, in which  event distributions to  the Certificateholders may be
affected. Unless  otherwise provided  in the  related Prospectus  Supplement,  a
Buy-Down Fund will not be included in or deemed to be a part of the Trust Fund.

    The  terms  of certain  of the  Loans  may provide  for the  contribution of
subsidy funds by  the seller  of the related  Mortgaged Property  or by  another
entity.  With respect to  each such Loan,  the Master Servicer  will deposit the
subsidy funds in a custodial account  (which may be interest bearing)  complying
with the requirements set forth above for the Collection Account set forth above
(a  "Subsidy  Fund").  Unless  otherwise  specified  in  the  related Prospectus
Supplement, the terms of each such Loan will provide for the contribution of the
entire  undiscounted  amount  of  subsidy  amounts  necessary  to  maintain  the
scheduled level of payments due during the early years of such Loan. Neither the
Master Servicer, any Servicer nor the Depositor will be obligated to add to such
Subsidy  Fund any  of its  own funds. Unless  otherwise provided  in the related
Prospectus Supplement, such Subsidy Fund will not be included in or deemed to be
a part of the Trust Fund.

    If the Depositor values any  GPM Loans deposited into  the Trust Fund for  a
Multiple  Class  Series  on  the  basis of  such  GPM  Loan's  scheduled maximum
principal balance, the Master  Servicer will, if and  to the extent provided  in
the  related Prospectus Supplement, deposit in a custodial account (which may be
interest bearing) (the  "GPM Fund")  complying with the  requirements set  forth
above for the Collection Account an

                                       46
<PAGE>
amount which, together with reinvestment income thereon at the rate set forth in
the  related Prospectus  Supplement, will be  sufficient to cover  the amount by
which  payments  of  principal  and  interest  on  such  GPM  Loans  assumed  in
calculating  payments  due on  the Certificates  of  such Multiple  Class Series
exceed the  scheduled payments  on such  GPM Loans.  The Trustee  will  withdraw
amounts  from the GPM  Fund for a Series  upon a prepayment of  such GPM Loan as
necessary and apply such amounts to the payment of principal and interest on the
Certificates of such Series. Neither the Depositor, the Master Servicer nor  any
Servicer will be obligated to supplement the GPM Fund should amounts therein and
investment  earnings thereon prove insufficient  to maintain the scheduled level
of payments,  in which  event, distributions  to the  Certificateholders may  be
affected.  Unless otherwise specified in the related Prospectus Supplement, such
GPM Fund will not be included in or deemed to be part of the Trust Fund.

    With respect to  any other type  of Loan which  provides for payments  other
than  on the basis of level payments, an account may be established as described
in the related Prospectus Supplement on  terms similar to those relating to  the
Buy-Down Fund, Subsidiary Fund or the GPM Fund.

ADVANCES AND LIMITATIONS THEREON

    GENERAL.   The related Prospectus Supplement will describe the circumstances
under which the Master Servicer or  Servicer will make Advances with respect  to
delinquent  payments  on  Loans.  Unless  otherwise  specified  in  the  related
Prospectus Supplement,  neither the  Master Servicer  nor any  Servicer will  be
obligated to make Advances, and such obligation may be limited in amount, may be
limited to advances received from the Servicers, if any, or may not be activated
until  a certain portion of a specified  reserve fund is depleted. If the Master
Servicer is obligated to  make Advances, a surety  bond or other credit  support
may  be provided  with respect  to such obligation  as described  in the related
Prospectus Supplement. Advances  are intended  to provide liquidity  and not  to
guarantee  or  insure  against  losses.  Accordingly,  any  funds  advanced  are
recoverable by the Servicer or the Master  Servicer, as the case may be, out  of
amounts  received  on  particular  Loans  which  represent  late  recoveries  of
principal or interest,  proceeds of  insurance polices  or Liquidation  Proceeds
respecting  which  any  such  Advance  was  made.  If  an  Advance  is  made and
subsequently determined to be nonrecoverable from late collections, proceeds  of
insurance polices or Liquidation Proceeds from the related Loan, the Servicer or
Master  Servicer  will be  entitled  to reimbursement  from  other funds  in the
Certificate Account, Collection Account  or Servicing Account,  as the case  may
be,  or from a specified reserve fund  as applicable, to the extent specified in
the related Prospectus Supplement.

    ADVANCES IN CONNECTION  WITH PREPAID  LOANS.   In addition  when a  borrower
makes  a principal prepayment in full between Due Dates on the related Loan, the
borrower will generally  be required  to pay  interest on  the principal  amount
prepaid  only to the date  of such prepayment. If and  to the extent provided in
the related Prospectus  Supplement, in  order that one  or more  Classes of  the
Certificateholders  of a Series will not  be adversely affected by any resulting
shortfall in interest, the  Master Servicer may be  obligated to advance  moneys
from  its own funds to the extent necessary  to include in its remittance to the
Trustee for  deposit into  the Certificate  Account an  amount equal  to a  full
Scheduled  Payment of interest  on the related Loan  (adjusted to the applicable
Pass-Through  Rate).  Any  such  principal  prepayment,  together  with  a  full
Scheduled  Payment of interest  thereon at the  applicable Pass-Through Rate (to
the  extent   of  such   adjustment  or   advance),  will   be  distributed   to
Certificateholders  on the related Distribution Date. If the amount necessary to
include a full  Scheduled Payment  of interest  as described  above exceeds  the
amount  which  the Master  Servicer is  obligated to  advance, as  applicable, a
shortfall may occur as a result of a prepayment in full. See "YIELD,  PREPAYMENT
AND MATURITY CONSIDERATIONS."

MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES

    STANDARD  HAZARD INSURANCE; FLOOD INSURANCE.   Except as otherwise specified
in the related Prospectus  Supplement, the Master Servicer  will be required  to
maintain  or to cause the borrower on each Loan to maintain or will use its best
reasonable efforts  to cause  each Servicer  of a  Loan to  maintain a  standard
hazard  insurance  policy  providing  coverage  of  the  standard  form  of fire
insurance with extended coverage  for certain other hazards  as is customary  in
the   state   in   which   the   property   securing   the   related   Loan   is

                                       47
<PAGE>
located. See  "DESCRIPTION  OF  MORTGAGE AND  OTHER  INSURANCE"  herein.  Unless
otherwise specified in the related Prospectus Supplement, coverage will be in an
amount  at least equal to  the greater of (i) the  amount necessary to avoid the
enforcement of  any co-insurance  clause contained  in the  policy or  (ii)  the
outstanding principal balance of the related Loan. The Master Servicer will also
maintain  on  REO Property  that  secured a  defaulted  Loan and  that  has been
acquired upon  foreclosure, deed  in  lieu of  foreclosure, or  repossession,  a
standard  hazard insurance  policy in an  amount that  is at least  equal to the
maximum insurable value of such REO Property. No earthquake or other  additional
insurance will be required of any borrower or will be maintained on REO Property
acquired  in respect of a defaulted Loan, other than pursuant to such applicable
laws and regulations as  shall at any  time be in force  and shall require  such
additional  insurance. When, at the time of  origination of a Loan, the property
securing that Loan  is located in  a federally designated  special flood  hazard
area, the Master Servicer will cause to be maintained or use its best reasonable
efforts  to cause the Servicer  to maintain with respect  to such property flood
insurance as required under  the Flood Disaster Protection  Act of 1973, to  the
extent available, or as described in the related Prospectus Supplement.

    Any  amounts collected by the  Master Servicer or the  Servicer, as the case
may be, under any such policies of  insurance (other than amounts to be  applied
to the restoration or repair of the Mortgaged Property, released to the borrower
in  accordance with normal servicing procedures  or used to reimburse the Master
Servicer for amounts to which it is entitled to reimbursement) will be deposited
in the Collection  Account. In the  event that the  Master Servicer obtains  and
maintains  a blanket policy insuring against hazard  losses on all of the Loans,
written by an  insurer then  acceptable to each  Rating Agency  which assigns  a
rating  to such  Series, it  will conclusively be  deemed to  have satisfied its
obligations to cause  to be maintained  a standard hazard  insurance policy  for
each  Loan or related REO Property. This blanket policy may contain a deductible
clause, in which case the Master Servicer will, in the event that there has been
a loss  that would  have been  covered  by such  policy absent  such  deductible
clause, deposit in the Collection Account the amount not otherwise payable under
the blanket policy because of the application of such deductible clause.

    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. Similarly, the Depositor
will not require that a standard hazard or flood insurance policy be  maintained
on  a  Condominium  Unit  relating  to  any  Condominium  Loan.  Generally,  the
Condominium Association  is  responsible  for maintenance  of  hazard  insurance
insuring  the entire Condominium building (including each individual Condominium
Unit), and  the owner(s)  of  an individual  Condominium  Unit do  not  maintain
separate  hazard insurance policies. To the  extent, however, that a Condominium
Association and the related borrower on a Condominium 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
Condominium Unit or the related Condominium Building could significantly  reduce
the  value of the  collateral securing such  Condominium Loan to  the extent not
covered by other credit support.

    SPECIAL HAZARD INSURANCE  POLICY.  If,  and to the  extent specified in  the
related  Prospectus  Supplement, the  Master  Servicer will  maintain  a special
hazard insurance  policy, in  the amount  set forth  in the  related  Prospectus
Supplement, in full force and effect with respect to the Loans. Unless otherwise
specified  in the  related Prospectus  Supplement, the  special hazard insurance
policy will provide for  a fixed premium rate  based on the declining  aggregate
outstanding  principal balance of  the Loans. The Master  Servicer will agree to
pay the premium for any  special hazard insurance policy  on a timely basis.  If
the special hazard insurance

                                       48
<PAGE>
policy  is canceled or terminated  for any reason (other  than the exhaustion of
total policy coverage), the  Master Servicer will  exercise its best  reasonable
efforts  to obtain from  another insurer a replacement  policy comparable to the
special hazard insurance policy with a total coverage which is equal to the then
existing coverage of  the terminated special  hazard insurance policy;  provided
that  if the cost of any such replacement policy is greater than the cost of the
terminated special hazard  insurance policy,  the amount of  coverage under  the
replacement  policy will, unless  otherwise specified in  the related Prospectus
Supplement, be reduced  to a  level such that  the applicable  premium does  not
exceed  150%  of  the cost  of  the  special hazard  insurance  policy  that was
replaced. Any amounts collected by the Master Servicer under the special  hazard
insurance  policy in the nature  of insurance proceeds will  be deposited in the
Collection Account (net of amounts to be used to repair, restore or replace  the
related  property securing the  Loan or to  reimburse the Master  Servicer (or a
Servicer) for  related  amounts owed  to  it). Certain  characteristics  of  the
special hazard insurance policy are described under "DESCRIPTION OF MORTGAGE AND
OTHER INSURANCE-- Hazard Insurance on the Loans."

    PRIMARY  MORTGAGE  INSURANCE.    To  the  extent  described  in  the related
Prospectus Supplement, the  Master Servicer  will be  required to  use its  best
reasonable efforts to keep, or to cause each Servicer to keep, in full force and
effect,  a primary mortgage  insurance policy with  respect to each Conventional
Loan secured by Single Family Property  for which such coverage is required  for
as  long as the related mortgagor is obligated to maintain such primary mortgage
insurance under the  terms of  the related Loan.  The Master  Servicer will  not
cancel  or refuse to renew any such  primary mortgage insurance policy in effect
at the date of the initial issuance  of the Certificates that is required to  be
kept  in force unless  a replacement primary mortgage  insurance policy for such
cancelled or nonrenewed policy is maintained with a Qualified Insurer.

    Primary insurance policies  will be  required with  respect to  Manufactured
Home Loans only to the extent described in the related Prospectus Supplement. If
primary mortgage insurance is to be maintained with respect to Manufactured Home
Loans,  the  Master Servicer  will  be required  to  maintain such  insurance as
described above. For further information regarding the extent of coverage  under
a  primary mortgage  insurance policy,  see "DESCRIPTION  OF MORTGAGE  AND OTHER
INSURANCE--Mortgage Insurance on the Loans."

    FHA INSURANCE AND  VA GUARANTEES.   To the extent  specified in the  related
Prospectus  Supplement, all or a portion of the  Loans may be insured by the FHA
or guaranteed by the VA. The Master Servicer will be required to take such steps
as are reasonably necessary to keep such insurance and guarantees in full  force
and effect. See "DESCRIPTION OF MORTGAGE AND OTHER INSURANCE--Mortgage Insurance
on the Loans."

    POOL   INSURANCE  POLICY.    If  so  specified  in  the  related  Prospectus
Supplement, the Master  Servicer will be  obligated to use  its best  reasonable
efforts  to maintain a  pool insurance policy  with respect to  the Loans in the
amount and with  the coverage  described in the  related Prospectus  Supplement.
Unless  otherwise  specified  in  the related  Prospectus  Supplement,  the pool
insurance policy  will  provide  for  a fixed  premium  rate  on  the  declining
aggregate  outstanding principal balance of the  Loans. The Master Servicer will
be obligated to  pay the premiums  for such  pool insurance policy  on a  timely
basis.

    The  Prospectus Supplement  will identify the  pool insurer  for the related
Series of Certificates.  If the pool  insurer ceases to  be a Qualified  Insurer
because  it  is not  approved as  an insurer  by  FHLMC or  FNMA or  because its
claims-paying ability is no longer rated in the category required by the related
Prospectus Supplement, the Master Servicer will be obligated to review, no  less
often  than monthly,  the financial condition  of the pool  insurer to determine
whether recoveries under the pool insurance policy are jeopardized by reason  of
the  financial condition of the pool  insurer. If the Master Servicer determines
that recoveries  may be  so jeopardized  or if  the pool  insurer ceases  to  be
qualified  under  applicable  law  to  transact  a  mortgage  guaranty insurance
business, the  Master Servicer  will  exercise its  best reasonable  efforts  to
obtain  from another Qualified  Insurer a comparable  replacement pool insurance
policy with a total coverage equal to the then outstanding coverage of the  pool
insurance  policy to  be replaced;  provided that,  if the  premium rate  on the
replacement policy is greater than that  of the existing pool insurance  policy,
then  the coverage of the replacement policy will, unless otherwise specified in
the related Prospectus Supplement, be

                                       49
<PAGE>
reduced to  a level  such that  its premium  rate does  not exceed  150% of  the
premium  rate on the pool insurance policy to be replaced. Payments made under a
pool insurance policy  will be  deposited into  the Collection  Account (net  of
expenses  of the Master Servicer or  any related unreimbursed Advances or unpaid
Servicing Fee).  Certain  characteristics  of  the  pool  insurance  policy  are
described under "DESCRIPTION OF MORTGAGE AND OTHER INSURANCE--Mortgage Insurance
on the Loans."

    BANKRUPTCY  BOND.  If so specified in the related Prospectus Supplement, the
Master Servicer will be obligated to  use its best reasonable efforts to  obtain
and  thereafter maintain a  bankruptcy bond or similar  insurance or guaranty in
full force and effect throughout the  term of the related Pooling and  Servicing
Agreement,  unless  coverage thereunder  has been  exhausted through  payment of
claims. If so specified in the  Prospectus Supplement, the Master Servicer  will
be  required  to  pay  from  its servicing  compensation  the  premiums  for the
bankruptcy bond on  a timely basis.  Coverage under the  bankruptcy bond may  be
cancelled  or reduced  by the  Master Servicer at  any time,  provided that such
cancellation or reduction does not adversely  affect the then current rating  of
the  related  Series of  Certificates. See  "DESCRIPTION  OF MORTGAGE  AND OTHER
INSURANCE--Bankruptcy Bond" herein.

PRESENTATION OF CLAIMS; REALIZATION UPON DEFAULTED LOANS

    The Master Servicer, on  behalf of the  Trustee and the  Certificateholders,
will be required to present or cause to be presented, claims with respect to any
standard   hazard  insurance  policy,  pool  insurance  policy,  special  hazard
insurance policy, bankruptcy bond, or primary mortgage insurance policy, and  to
the  FHA  and the  VA,  if applicable  in  respect of  any  FHA insurance  or VA
guarantee respecting defaulted Mortgage Loans.

    The Master Servicer will use its reasonable best efforts to foreclose  upon,
repossess  or otherwise comparably convert the  ownership of the real properties
securing such of the related Loans 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 foreclosure or  other conversion, the  Master
Servicer  will follow  such practices  and procedures  as it  deems necessary or
advisable and as are normal and  usual in its servicing activities with  respect
to  comparable loans serviced  by it. However,  the Master Servicer  will not be
required to expend its own funds  in connection with any foreclosure or  towards
the  restoration of the property unless it determines: (i) that such restoration
or foreclosure will increase the Liquidation Proceeds in respect of the  related
Mortgage  Loan available to the Certificateholders after reimbursement to itself
for such expenses and (ii) that such  expenses will be recoverable by it  either
through  Liquidation  Proceeds  or the  proceeds  of  insurance. Notwithstanding
anything to the contrary herein, in the case  of a Trust Fund for which a  REMIC
election  has been made, the Master  Servicer shall not liquidate any collateral
acquired through foreclosure later than one  year after the acquisition of  such
collateral.  While the holder of Mortgaged Property acquired through foreclosure
can often maximize its recovery by  providing financing to a new purchaser,  the
Trust Fund will have no ability to do so and neither the Master Servicer nor any
Servicer will be required to do so.

    Similarly,  if  any  property  securing  a  defaulted  Loan  is  damaged and
proceeds, if  any, from  the related  standard hazard  insurance policy  or  the
applicable  special hazard insurance policy, if any, are insufficient to restore
the damaged property to a condition sufficient to permit recovery under any pool
insurance policy or any primary mortgage insurance policy, FHA insurance, or  VA
guarantee,  neither the  Master Servicer  nor any  Servicer will  be required to
expend its own funds  to restore the damaged  property unless it determines  (i)
that  such restoration will increase the  Liquidation Proceeds in respect of the
Loan after reimbursement of the expenses incurred by such Servicer or the Master
Servicer and (ii) that such expenses will be recoverable by it through  proceeds
of  the sale of the property or proceeds of the related pool insurance policy or
any related primary mortgage insurance policy, FHA insurance, or VA guarantee.

    As to collateral securing a Cooperative Loan, 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
proprietary lease or  occupancy agreement  securing that  Cooperative Loan.  See
"CERTAIN  LEGAL ASPECTS OF LOANS--Foreclosure on Shares of Cooperatives" herein.
This approval  is usually  based on  the purchaser's  income and  net worth  and
numerous other factors. Although the Cooperative's

                                       50
<PAGE>
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 Fund's ability  to sell  and realize  the
value of those shares.

    With  respect to a Loan secured by  a Multifamily Property, the market value
of any property obtained in foreclosure or  by deed in lieu of foreclosure  will
be  based substantially on the operating income obtained by renting the dwelling
units. As a default on a Loan secured by Multifamily Property is likely to  have
occurred because operating income, net of expenses, is insufficient to make debt
service  payments on  the related  Loan, it can  be anticipated  that the market
value of  such  property  will be  less  than  anticipated when  such  Loan  was
originated.  To the extent that equity does not cushion the loss in market value
and such loss is not covered by other credit support, a loss may be  experienced
by  the related Trust Fund. With respect  to a defaulted Manufactured Home Loan,
the value of the related Manufactured Home can be expected to be less on  resale
than  a new Manufactured Home. To the extent equity does not cushion the loss in
market value, and such loss is not  covered by other credit support, a loss  may
be experienced by the Trust Fund.

ENFORCEMENT OF DUE-ON-SALE CLAUSES

    Unless  otherwise  specified  in  the related  Prospectus  Supplement  for a
Series, when any Mortgaged Property is about to be conveyed by the borrower, the
Master Servicer  will,  to the  extent  it  has knowledge  of  such  prospective
conveyance  and  prior  to the  time  of  the consummation  of  such conveyance,
exercise the Trustee's right to accelerate  the maturity of such Loan under  the
applicable  "due-on-sale" clause, if any,  unless the Master Servicer reasonably
believes that such  clause is  not enforceable under  applicable law  or if  the
enforcement  of such clause would  result in loss of  coverage under any primary
mortgage insurance policy. If such conditions are not met or the Master Servicer
reasonably believes  that  enforcement  of  a due-on-sale  clause  will  not  be
enforceable,  the Master Servicer is authorized to  accept from or enter into an
assumption agreement, on  behalf of the  Trustee, with the  person to whom  such
property  has been  or is about  to be  conveyed, pursuant to  which such person
becomes liable under  the Loan and  pursuant to which  the original borrower  is
released  from  liability and  such person  is substituted  as the  borrower and
becomes liable  under  the  Loan.  Any  fee  collected  in  connection  with  an
assumption  will  be retained  by the  Master  Servicer as  additional servicing
compensation. The terms  of a  Loan may  not be  changed in  connection with  an
assumption  except that,  if the  terms of  the Loan  so permit,  and subject to
certain other conditions, the interest rate may be increased (but not decreased)
to  a  prevailing  market  rate.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  Certificateholders  would  not  benefit  from  any such
increase.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    Except as  otherwise  provided in  the  related Prospectus  Supplement,  the
Master Servicer or any Servicer will be entitled to a servicing fee in an amount
to  be  determined  as  specified  in  the  related  Prospectus  Supplement. The
servicing fee may be fixed or  variable, as specified in the related  Prospectus
Supplement.  The Master Servicer  or any Servicer will  be entitled to servicing
compensation, unless otherwise specified  in the related Prospectus  Supplement,
in  the  form  of assumption  fees,  late  payment charges,  or  excess proceeds
following disposition of property in connection with defaulted Loans.

    Unless otherwise specified in the related Prospectus Supplement, the  Master
Servicer  will  pay the  fees of  the  Servicers, if  any, and  certain expenses
incurred in  connection with  the  servicing of  the Loans,  including,  without
limitation,  the payment of the fees and expenses of the Trustee and independent
accountants, payment  of  insurance  policy  premiums and  the  cost  of  credit
support,  if any, payment  of expenses incurred in  enforcing the obligations of
Servicers and in preparation of reports to Certificateholders. Certain of  these
expenses  may be reimbursable pursuant to the terms of the Pooling and Servicing
Agreement from Liquidation Proceeds and the proceeds of insurance policies  and,
in  the case of enforcement of the obligations of Servicers, from any recoveries
in excess of  amounts due with  respect to  the related Loans  or from  specific
recoveries of costs.

    The  Master Servicer will be entitled  to reimbursement for certain expenses
incurred by  it in  connection  with the  liquidation  of defaulted  Loans.  The
related   Trust  Fund   will  suffer  no   loss  by  reason   of  such  expenses

                                       51
<PAGE>
to the  extent claims  are paid  under related  insurance policies  or from  the
Liquidation Proceeds. If claims are either not made or paid under the applicable
insurance  policies or  if coverage thereunder  has been  exhausted, the related
Trust Fund will  suffer a loss  to the extent  that Liquidation Proceeds,  after
reimbursement  of the Master Servicer's expenses,  are less than the outstanding
principal balance of  and unpaid  interest on the  related Loan  which would  be
distributable  to Certificateholders. In  addition, the Master  Servicer will be
entitled to reimbursement of expenditures incurred by it in connection with  the
restoration  of property securing a defaulted  Loan, such right of reimbursement
being prior  to the  rights of  the Certificateholders  to receive  any  related
proceeds  of insurance  policies, Liquidation  Proceeds or  amounts derived from
other credit supports.  The Master  Servicer is also  entitled to  reimbursement
from the Collection Account and the Certificate Account for Advances.

    When  a borrower makes a  principal prepayment in full  between Due Dates on
the related Loan, the borrower will generally be required to pay interest on the
amount prepaid only to the date of prepayment. If and to the extent provided  in
the  related Prospectus  Supplement, in  order that one  or more  Classes of the
Certificateholders of a Series will not  be adversely affected by any  resulting
shortfall  in interest, the amount  of the Servicing Fee  may be reduced, to the
extent necessary to include in the  Master Servicer's remittance to the  Trustee
for  deposit into the Certificate  Account, an amount equal  to a full scheduled
payment of interest on the related Loan (adjusted to the applicable Pass-Through
Rate). Any such principal prepayment, together with a full Scheduled Payment  of
interest  thereon at  the applicable  Pass-Through Rate  (to the  extent of such
adjustment or advance), will be distributed to Certificateholders on the related
Distribution Date. If the amount necessary  to include a full Scheduled  Payment
of  interest as described above exceeds the amount of Servicing Fee, a shortfall
to Certificateholders may occur as a result of a prepayment in full. See "YIELD,
PREPAYMENT AND MATURITY CONSIDERATIONS."

    The rights  of the  Master Servicer  to receive  funds from  the  Collection
Account or the Certificate Account for a Series, whether as the Servicing Fee or
other compensation, or for the reimbursement of Advances, expenses or otherwise,
are not subordinate to the rights of Certificateholders of such Series.

EVIDENCE AS TO COMPLIANCE

    The  Pooling and Servicing Agreement for  each Series will provide that each
year, a firm of independent public  accountants will furnish a statement to  the
Trustee  to the effect that such firm has examined certain documents and records
relating to the servicing of the Loans  by the Master Servicer and that, on  the
basis  of such examination, such  firm is of the  opinion that the servicing has
been conducted in compliance with the Pooling and Servicing Agreement except for
(i) such exceptions as such firm believes  to be immaterial and (ii) such  other
exceptions as are set forth in such statement.

    The  Pooling and Servicing  Agreement for each Series  will also provide for
delivery to the  Trustee for such  Series of  an annual Statement  signed by  an
officer  of  the Master  Servicer to  the  effect that  the Master  Servicer has
fulfilled its obligations under the  Pooling and Servicing Agreement  throughout
the preceding calendar year.

CERTAIN MATTERS REGARDING THE MASTER SERVICER

    The  Master  Servicer for  each  Series will  be  identified in  the related
Prospectus Supplement. The Master Servicer may be an affiliate of the  Depositor
and may have other business relationships with the Depositor and its affiliates.

    Unless  otherwise provided in the  related Prospectus Supplement, the Master
Servicer may not resign  from its obligations and  duties under the Pooling  and
Servicing Agreement except upon its determination that its duties thereunder are
no  longer permissible  under applicable  law. No  such resignation  will become
effective until  the Trustee  or a  successor Master  Servicer has  assumed  the
Master  Servicer's  obligations  and  duties  under  the  Pooling  and Servicing
Agreement.

                                       52
<PAGE>
    In the  event  of  an Event  of  Default  under the  Pooling  and  Servicing
Agreement,  the Master Servicer  may be replaced  by the Trustee  or a successor
Master Servicer. See "THE POOLING  AND SERVICING AGREEMENTS--Rights upon  Events
of Default" herein.

    Unless  otherwise provided in the Prospectus Supplement, the Master Servicer
has the right,  with the  consent of  the Trustee,  which consent  shall not  be
unreasonably  withheld,  to  assign  its  rights  and  delegate  its  duties and
obligations under the Pooling and Servicing Agreement for each Series;  provided
that  the purchaser or transferee accepting such assignment or delegation (i) is
qualified to service mortgage loans for FNMA  or FHLMC, (ii) has a net worth  of
not  less than $15,000,000,  (iii) will not  cause any Rating  Agency rating the
Certificates of such  Series to  qualify, downgrade  or withdraw  its rating  in
effect  immediately prior to  such assignment, sale  or transfer as  a result of
such assignment,  sale  or transfer;  and  (iv)  executes and  delivers  to  the
Depositor  and  the  Trustee  an agreement,  in  form  and  substance reasonably
satisfactory to the Trustee, which contains  an assumption by such purchaser  or
transferee  of the due and punctual performance and performed or observed by the
Master Servicer under  the Pooling and  Servicing Agreement from  and after  the
date  of such agreement.  To the extent  that the Master  Servicer transfers its
obligations to  a  wholly-owned  subsidiary or  affiliate,  such  subsidiary  or
affiliate  need  not satisfy  the  criteria set  forth  above. However,  in such
instance the  assigning Master  Servicer will  remain liable  for the  servicing
obligations under the Pooling and Servicing Agreement. Any entity into which the
Master Servicer is merged or consolidated or any successor corporation resulting
from  any  merger,  conversion  or  consolidation  will  succeed  to  the Master
Servicer's obligations  under  the  related  Pooling  and  Servicing  Agreement,
provided  that such successor  or surviving entity meets  the requirements for a
successor Master Servicer set forth above.

    Each Pooling  and Servicing  Agreement will  also provide  that neither  the
Master  Servicer, nor  any director,  officer, employee  or agent  of the Master
Servicer, will  be  under  any  liability  to the  related  Trust  Fund  or  the
Certificateholders  for any action  taken or for  failing to take  any action in
good faith pursuant  to the  Pooling and Servicing  Agreement or  for errors  in
judgment;  provided,  however, that  neither the  Master  Servicer nor  any such
person will be protected against any breach of warranty or representations  made
under  the  Pooling  and  Servicing  Agreement or  the  failure  to  perform its
obligations in compliance with any standard of care set forth in the Pooling and
Servicing Agreement or liability which would  otherwise be imposed by reason  of
willful  misfeasance, bad faith or negligence in the performance of their duties
or by reason of reckless disregard  of their obligations and duties  thereunder.
Each  Pooling  and  Servicing Agreement  will  further provide  that  the Master
Servicer and any director, officer, employee or agent of the Master Servicer  is
entitled  to  indemnification  from the  related  Trust  Fund and  will  be held
harmless against any loss, liability or expense incurred in connection with  any
legal   action  relating  to   the  Pooling  and   Servicing  Agreement  or  the
Certificates, other than any  loss, liability or expense  incurred by reason  of
willful  misfeasance,  bad  faith or  negligence  in the  performance  of duties
thereunder or  by  reason  of  reckless  disregard  of  obligations  and  duties
thereunder.  In addition, the Pooling and  Servicing Agreement provides that the
Master Servicer is not  under any obligation to  appear in, prosecute or  defend
any legal action which is not incidental to its servicing responsibilities under
the Pooling and Servicing Agreement which, in its opinion, may involve it in any
expense  or liability. The Master Servicer may, in its discretion, undertake any
such action which it may deem necessary or desirable with respect to the Pooling
and Servicing Agreement and the rights and duties of the parties thereto and the
interests of  the  Certificateholders  thereunder.  In  such  event,  the  legal
expenses  and costs of such action and any liability resulting therefrom will be
expenses, costs, and liabilities of the Trust Fund and the Master Servicer  will
be  entitled to  be reimbursed  therefor out of  the Collection  Account (or the
Certificate Account, if applicable).

                                 CREDIT SUPPORT

GENERAL

    For any Series, credit support may be  provided with respect to one or  more
Classes  thereof or the  related Mortgage Assets.  Credit support may  be in the
form of a  letter of credit,  the subordination of  one or more  Classes of  the
Certificates of such Series, the establishment of one or more reserve funds, use
of  a pool insurance policy, bankruptcy  bond, repurchase bond or special hazard
insurance policy,  certificate guarantee  insurance,  the use  of  cross-support
features   or  another  method  of  credit  support  described  in  the  related

                                       53
<PAGE>
Prospectus Supplement, or any combination of the foregoing, in any case, in such
amounts and having such  terms and conditions as  are acceptable to each  Rating
Agency which assigns a rating to the Certificates of the related Series.

    Unless  otherwise  specified  in  the related  Prospectus  Supplement  for a
Series, the credit support will not provide protection against all risks of loss
and will  not  guarantee  repayment  of the  entire  principal  balance  of  the
Certificates  and interest thereon at the Pass-Through Rate or Certificate Rate,
as applicable. If losses occur which exceed the amount covered by credit support
or which are  not covered by  the credit support,  Certificateholders will  bear
their   allocable  share  of  deficiencies.   See  "THE  POOLING  AND  SERVICING
AGREEMENTS--Deficiency Event." If credit support  is provided with respect to  a
Series,  or the related Mortgage Assets,  the related Prospectus Supplement will
include a description of (a) the  amount payable under such credit support,  (b)
any  conditions to  payment thereunder not  otherwise described  herein, (c) the
conditions under  which the  amount payable  under such  credit support  may  be
reduced  and under which such  credit support may be  terminated or replaced and
(d) the material provisions  of any agreement relating  to such credit  support.
Additionally,   the  related  Prospectus  Supplement   will  set  forth  certain
information with  respect  to the  issuer  of any  third-party  credit  support,
including  (a) a brief description of its principal business activities, (b) its
principal place of business, place  of incorporation and the jurisdiction  under
which  it  is chartered  or  licensed to  do  business, (c)  if  applicable, the
identity of regulatory  agencies which  exercise primary  jurisdiction over  the
conduct  of its  business and  (d) its  total assets,  and its  stockholders' or
policyholders'  surplus,  if  applicable,  as  of  the  date  specified  in  the
Prospectus Supplement.

SUBORDINATE CERTIFICATES; SUBORDINATION RESERVE FUND

    If so specified in the related Prospectus Supplement, one or more Classes of
a  Series  may  be Subordinate  Certificates.  If  so specified  in  the related
Prospectus Supplement,  the  rights  of the  Subordinate  Certificateholders  to
receive  distributions of principal and interest from the Certificate Account on
any Distribution  Date  will  be  subordinated to  such  rights  of  the  Senior
Certificateholders  to the extent of the  then applicable Subordinated Amount as
defined in  the  related Prospectus  Supplement.  The Subordinated  Amount  will
decrease    whenever    amounts   otherwise    payable   to    the   Subordinate
Certificateholders are paid to the Senior Certificateholders (including  amounts
withdrawn  from the Subordination Reserve  Fund, if any, and  paid to the Senior
Certificateholders),  and  will  (unless  otherwise  specified  in  the  related
Prospectus Supplement) increase whenever there is distributed to the Subordinate
Certificateholders  amounts  in  respect of  which  subordination  payments have
previously been paid  to the  Senior Certificateholders (which  will occur  when
subordination   payments  in   respect  of   delinquencies  and   certain  other
deficiencies have been recovered).

    A Series may include a Class or Subordinate Certificates entitled to receive
cash flows remaining after distributions made  to all other Classes. Such  right
will  effectively be subordinate to the  rights of other Certificateholders, but
will not be limited to the Subordinated  Amount. If so specified in the  related
Prospectus  Supplement, the subordination of a Class may apply only in the event
of certain types  of losses not  covered by insurance  policies or other  credit
support,  such as  losses arising  from damage to  property securing  a Loan not
covered by  standard  hazard  insurance  policies,  losses  resulting  from  the
bankruptcy of a borrower and application of certain provisions of the Bankruptcy
Code,  or losses resulting from the denial of insurance coverage due to fraud or
misrepresentation in connection with the origination of a Loan.

    With respect to any Series which includes one or more Classes of Subordinate
Certificates, a Subordination Reserve Fund may be established if so specified in
the related Prospectus Supplement. The Subordination Reserve Fund, if any,  will
be  funded with cash, a letter of credit, a demand note or Eligible Reserve Fund
Investments, or by the retention of  amounts of principal or interest  otherwise
payable  to Holders  of Subordinate Certificates,  or both, as  specified in the
related Prospectus Supplement. The Subordination Reserve Fund will not be a part
of the  Trust  Fund,  unless  otherwise  specified  in  the  related  Prospectus
Supplement.  If the Subordination Reserve Fund is  not a part of the Trust Fund,
the Trustee  will have  a security  interest  therein on  behalf of  the  Senior
Certificateholders. Moneys will be withdrawn from the Subordination Reserve Fund
to  make distributions of principal of  or interest on Senior Certificates under
the circumstances set forth in the related Prospectus Supplement.

                                       54
<PAGE>
    Moneys deposited  in any  Subordination  Reserve Fund  will be  invested  in
Eligible  Reserve Fund  Investments. Unless  otherwise specified  in the related
Prospectus  Supplement,  any  reinvestment  income  or  other  gain  from   such
investments  will be credited to the Subordination Reserve Fund for such Series,
and  any  loss  resulting  from  such  investments  will  be  charged  to   such
Subordination  Reserve Fund. Amounts in any Subordination Reserve Fund in excess
of the  Required  Reserve Fund  Balance  may  be periodically  released  to  the
Subordinate  Certificateholders under the conditions and to the extent specified
in the  related Prospectus  Supplement.  Additional information  concerning  any
Subordination  Reserve  Fund  will  be  set  forth  in  the  related  Prospectus
Supplement, including the amount  of any initial  deposit to such  Subordination
Reserve  Fund, the Required  Reserve Fund Balance to  be maintained therein, the
purposes for which  funds in the  Subordination Reserve Fund  may be applied  to
make   distributions  to   Senior  Certificateholders  and   the  employment  of
reinvestment earnings on amounts in the Subordination Reserve Fund, if any.

CROSS-SUPPORT FEATURES

    If the Mortgage Assets for a Series are divided into separate Asset  Groups,
the beneficial ownership of which is evidenced by a separate Class or Classes of
a  Series,  credit support  may  be provided  by  a cross-support  feature which
requires that  distributions  be  made on  Senior  Certificates  evidencing  the
beneficial  ownership of one  Asset Group prior  to distributions on Subordinate
Certificates evidencing the beneficial ownership interest in another Asset Group
within the Trust  Fund. The  related Prospectus  Supplement for  a Series  which
includes  a cross-support  feature will describe  the manner  and conditions for
applying such cross-support feature.

INSURANCE

    Credit support with respect to a Series may be provided by various forms  of
insurance  policies, subject to limits on  the aggregate dollar amount of claims
that will be payable under each such insurance policy, with respect to all Loans
comprising or underlying the Mortgage Assets for a Series, or such of the  Loans
as  have  certain  characteristics.  Such  insurance  policies  include  primary
mortgage insurance and standard  hazard insurance and may,  if specified in  the
related  Prospectus Supplement, include a  pool insurance policy covering losses
in amounts in  excess of  coverage of any  primary insurance  policy, a  special
hazard  insurance policy covering  certain risks not  covered by standard hazard
insurance policies, a bankruptcy bond covering certain losses resulting from the
bankruptcy of a borrower and application of certain provisions of the Bankruptcy
Code, a repurchase  bond covering the  repurchase of a  Loan for which  mortgage
insurance or hazard insurance coverage has been denied due to misrepresentations
in  connection with  the organization  of the  related Loan,  or other insurance
covering  other  risks  associated  with  the  particular  type  of  Loan.   See
"DESCRIPTION  OF  MORTGAGE  AND  OTHER INSURANCE."  Copies  of  the  actual pool
insurance policy, special hazard insurance policy, bankruptcy bond or repurchase
bond, if any, relating to the Loans comprising the Mortgage Assets for a  Series
will  be filed with the Commission as an exhibit to a Current Report on Form 8-K
to be  filed within  15 days  of issuance  of the  Certificates of  the  related
Series.

LETTER OF CREDIT

    The  letter of credit, if any, with respect to a Series of Certificates will
be issued  by  the  bank  or financial  institution  specified  in  the  related
Prospectus Supplement (the "L/C Bank"). Under the letter of credit, the L/C Bank
will  be obligated  to honor  drawings thereunder  in an  aggregate fixed dollar
amount, net  of  unreimbursed  payments  thereunder,  equal  to  the  percentage
specified  in  the  related  Prospectus Supplement  of  the  aggregate principal
balance of the Loans on  the related Cut-off Date or  of one or more Classes  of
Certificates  (the "L/C Percentage"). If so  specified in the related Prospectus
Supplement, the letter of credit may permit drawings in the event of losses  not
covered  by insurance policies  or other credit support,  such as losses arising
from damage not covered by standard hazard insurance policies, losses  resulting
from  the bankruptcy of a borrower and  the application of certain provisions of
the Bankruptcy Code, or losses resulting  from denial of insurance coverage  due
to  misrepresentations in connection with the  origination of a Loan. The amount
available under the  letter of  credit will,  in all  cases, be  reduced to  the
extent  of the unreimbursed payments thereunder. The obligations of the L/C Bank
under the letter of credit for each

                                       55
<PAGE>
Series of Certificates will expire at the  earlier of the date specified in  the
related  Prospectus  Supplement  or  the  termination  of  the  Trust  Fund. See
"DESCRIPTION OF  THE CERTIFICATES--Optional  Termination" and  "THE POOLING  AND
SERVICING AGREEMENTS--Termination." A copy of the letter of credit for a Series,
if  any, will be filed with the Commission  as an exhibit to a Current Report on
Form 8-K to  be filed  within 15  days of issuance  of the  Certificates of  the
related Series.

CERTIFICATE GUARANTEE INSURANCE

    Certificate  Guarantee  Insurance,  if  any, with  respect  to  a  Series of
Certificates  will  be  provided  by  one  or  more  insurance  companies.  Such
Certificate  Guarantee Insurance  will guarantee,  with respect  to one  or more
Classes of Certificates of the related Series, timely distributions of  interest
and  full distributions  of principal  on the basis  of a  schedule of principal
distributions set forth in or determined in the manner specified in the  related
Prospectus Supplement. If so specified in the related Prospectus Supplement, the
Certificate  Guarantee Insurance will also guarantee against any payment made to
a Certificateholder which is subsequently  recovered as a "voidable  preference"
payment under the Bankruptcy Code. A copy of the certificate guarantee insurance
for  a Series,  if any, will  be filed  with the Commission  as an  exhibit to a
Current Report on Form  8-K to be  filed with the Commission  within 15 days  of
issuance of the Certificates of the related Series.

RESERVE FUNDS

    One  or more Reserve Funds  may be established with  respect to a Series, in
which cash, a letter of credit, Eligible Reserve Fund Investments, a demand note
or a combination thereof, in  the amounts, if any,  so specified in the  related
Prospectus Supplement will be deposited. The Reserve Funds for a Series may also
be   funded  over  time  by  depositing   therein  a  specified  amount  of  the
distributions received  on  the related  Mortgage  Assets as  specified  in  the
related Prospectus Supplement.

    Amounts  on deposit  in any  reserve fund  for a  Series, together  with the
reinvestment income thereon, will be applied by the Trustee for the purposes, in
the manner, and to the extent specified in the related Prospectus Supplement.  A
Reserve  Fund may be provided  to increase the likelihood  of timely payments of
principal of and interest on the Certificates, if required as a condition to the
rating of such Series by each Rating Agency rating such Series, or to reduce the
likelihood of Special Distributions with  respect to any Multiple-Class  Series.
If  so  specified in  the related  Prospectus Supplement,  Reserve Funds  may be
established to provide  limited protection,  in an amount  satisfactory to  each
Rating  Agency which assigns a rating to the Certificates, against certain types
of losses not  covered by insurance  policies or other  credit support, such  as
losses  arising from damage  not covered by  standard hazard insurance policies,
losses resulting  from the  bankruptcy  of a  borrower  and the  application  of
certain  provisions of  the Bankruptcy Code  or losses resulting  from denial of
insurance coverage  due to  fraud or  misrepresentation in  connection with  the
origination  of a Loan. Following each Distribution Date amounts in such Reserve
Fund in excess of  any required reserve  fund balance may  be released from  the
Reserve  Fund under the  conditions and to  the extent specified  in the related
Prospectus Supplement and will not be  available for further application by  the
Trustee.

    Moneys  deposited in any Reserve Funds  will be invested in Eligible Reserve
Fund Investments,  except  as  otherwise specified  in  the  related  Prospectus
Supplement. Unless otherwise specified in the related Prospectus Supplement, any
reinvestment  income or other gain from such investments will be credited to the
related Reserve  Fund  for  such  Series,  and  any  loss  resulting  from  such
investments  will be charged to  such Reserve Fund. However,  such income may be
payable  to  the  Master  Servicer   or  a  Servicer  as  additional   servicing
compensation.   See  "SERVICING  OF  LOANS"   and  "THE  POOLING  AND  SERVICING
AGREEMENTS--Investment of Funds." The  Reserve Fund, if any,  for a Series  will
not  be  a part  of the  Trust Fund  unless otherwise  specified in  the related
Prospectus Supplement.

                                       56
<PAGE>
    Additional information concerning any Reserve Fund will be set forth in  the
related  Prospectus Supplement,  including the  initial balance  of such Reserve
Fund, the required Reserve Fund balance to be maintained, the purposes for which
funds  in  the   Reserve  Fund  may   be  applied  to   make  distributions   to
Certificateholders and use of investment earnings from the Reserve Fund, if any.

                  DESCRIPTION OF MORTGAGE AND OTHER INSURANCE

    The  following  descriptions of  primary  mortgage insurance  policies, pool
insurance policies, special hazard insurance policies, standard hazard insurance
policies, bankruptcy  bonds,  repurchase  bonds  and  other  insurance  and  the
respective coverages thereunder are general descriptions only and do not purport
to be complete.

MORTGAGE INSURANCE ON THE LOANS

    GENERAL.   Unless otherwise specified  in the related Prospectus Supplement,
all Mortgage Loans that are Conventional Loans secured by Single Family Property
and which had initial Loan-to-Value Ratios  of greater than 80% will be  covered
by  primary mortgage insurance policies providing coverage on the amount of each
such Mortgage Loan  in excess  of 75%  of the  original Appraised  Value of  the
related Mortgaged Property and remaining in force until the principal balance of
such  Mortgage  Loan is  reduced to  80%  of such  original Appraised  Value. In
addition, each Mortgage Loan that is  a Conventional Loan secured by a  vacation
or  second  home  and  which had  a  Loan-to-Value  Ratio of  more  than  70% at
origination will be  covered by a  primary mortgage insurance  policy until  the
principal  balance of such  Mortgage Loan is  reduced to below  70% of Appraised
Value.

    A pool insurance  policy will  be obtained if  so specified  in the  related
Prospectus  Supplement  to  cover  any loss  (subject  to  limitations described
herein) occurring as  a result of  default by  the borrowers to  the extent  not
covered by any primary mortgage insurance policy, FHA Insurance or VA Guarantee.
See  "Pool  Insurance  Policy"  below. Neither  the  primary  mortgage insurance
policies nor  any  pool insurance  policy  will insure  against  certain  losses
sustained in the event of a personal bankruptcy of the borrower under a Mortgage
Loan.  See "CERTAIN LEGAL ASPECTS OF LOANS"  herein. Such losses will be covered
to the extent described in the  related Prospectus Supplement by the  bankruptcy
bond or other credit support, if any.

    To  the extent that the primary mortgage insurance policies do not cover all
losses on a defaulted or foreclosed Mortgage Loan, and to the extent such losses
are not covered by the  pool insurance policy or  other credit support for  such
Series,  such losses,  if any, would  affect payments  to Certificateholders. In
addition, the pool insurance policy  and primary mortgage insurance policies  do
not  provide coverage against hazard losses. See "Hazard Insurance on the Loans"
below. Certain  hazard risks  will not  be insured  and the  occurrence of  such
hazards could adversely affect payments to the Certificateholders.

    PRIMARY  MORTGAGE INSURANCE.   Although the terms  and conditions of primary
mortgage insurance vary,  the amount  of a claim  for benefits  under a  primary
mortgage  insurance policy covering  a Mortgage Loan (herein  referred to as the
"Insured Loss") will consist of  the insured percentage (typically ranging  from
12%  to 25%)  of the unpaid  principal amount  of the covered  Mortgage Loan and
accrued and unpaid interest thereon and reimbursement of certain expenses,  less
(i) all rents or other payments collected or received by the insured (other than
the proceeds of hazard insurance) that are derived from or in any way related to
the  Mortgaged Property, (ii) hazard insurance  proceeds in excess of the amount
required to restore the  Mortgaged Property and which  have not been applied  to
the payment of the Mortgage Loan, (iii) amounts expended but not approved by the
mortgage  insurer, (iv) claim  payments previously made  by the mortgage insurer
and (v) unpaid premiums.

    Primary mortgage insurance  policies reimburse certain  losses sustained  by
reason of defaults in payments by borrowers. Primary mortgage insurance policies
will  not insure against, and exclude from  coverage, a loss sustained by reason
of a default arising from or  involving certain matters, including (i) fraud  or
negligence  in  origination  or  servicing  of  the  Mortgage  Loans,  including
misrepresentation by the originator,

                                       57
<PAGE>
borrower or other persons involved in the origination of the Mortgage Loan; (ii)
failure to construct  the Mortgaged  Property subject  to the  Mortgage Loan  in
accordance  with  specified  plans;  (iii)  physical  damage  to  the  Mortgaged
Property; and (d) the related Servicer not  being approved as a servicer by  the
mortgage insurer.

    Primary   mortgage   insurance   policies   generally   contain   provisions
substantially as  follows:  (i)  under  the  policy,  a  claim  includes  unpaid
principal,  accrued interest at the applicable loan interest rate to the date of
filing of  a  claim  thereunder  and certain  advances  (with  a  limitation  on
attorneys"  fees  for foreclosures  of 3%  of the  unpaid principal  balance and
accumulated  delinquent  interest)  described  below;  (ii)  when  a  claim   is
presented,  the mortgage insurer will have the option of (a) paying the claim in
full and taking title to the property and arranging for the sale thereof or  (b)
paying  the insured percentage of  the claim and allowing  the insured to retain
title to the property;  (iii) unless earlier directed  by the mortgage  insurer,
claims must be made within a specified period of time (typically, 60 days) after
the insured has acquired good and merchantable title to the property; and (iv) a
claim  must be paid within a specific  period of time (typically, 60 days) after
the claim is accepted by the mortgage insurer.

    As conditions precedent  to the  filing of  or payment  of a  claim under  a
primary  mortgage insurance policy covering a Mortgage Loan, the insured will be
required to (i) advance  or discharge (a) all  hazard insurance policy  premiums
and  (b) as necessary and approved in  advance by the mortgage insurer, (1) real
estate property  taxes,  (2)  all  expenses required  to  maintain  the  related
Mortgaged  Property in at least as good  a condition as existed at the effective
date of such primary mortgage insurance policy, ordinary wear and tear excepted,
(3) Mortgaged Property sales expenses, (4) any outstanding liens (as defined  in
such  primary  mortgage  insurance policy)  on  the Mortgaged  Property  and (5)
foreclosure costs, including court costs and reasonable attorneys' fees; (ii) in
the event  of  any physical  loss  or damage  to  the Mortgaged  Property,  have
restored  and repaired the Mortgaged Property to at least as good a condition as
existed at  the  effective  date  of such  primary  mortgage  insurance  policy,
ordinary  wear and tear excepted; and (iii)  tender to the mortgage insurer good
and merchantable title to and possession of the Mortgaged Property.

    Other provisions and  conditions of each  primary mortgage insurance  policy
covering  a Mortgage Loan will generally include that: (a) no change may be made
in the terms of such Mortgage Loan without the consent of the mortgage  insurer;
(b)  written notice must be  given to the mortgage  insurer within 10 days after
the insured becomes aware that a borrower is delinquent in the payment of a  sum
equal to the aggregate of two Scheduled Payments due under such Mortgage Loan or
that any proceedings affecting the borrower's interest in the Mortgaged Property
securing such Mortgage Loan have been commenced, and thereafter the insured must
report  monthly to  the mortgage  insurer the status  of any  such Mortgage Loan
until such Mortgage Loan is brought current, such proceedings are terminated  or
a  claim is filed; (c) the mortgage insurer will have the right to purchase such
Mortgage Loan, at any time  subsequent to the 10  days' notice described in  (b)
above and prior to the commencement of foreclosure proceedings, at a price equal
to  the unpaid  principal amount  of the Mortgage  Loan plus  accrued and unpaid
interest thereon  at  the  applicable Mortgage  Rate  and  reimbursable  amounts
expended by the insured for the real estate taxes and fire and extended coverage
insurance  on the Mortgaged  Property for a  period not exceeding  12 months and
less the sum of any claim previously paid under the policy with respect to  such
Mortgage  Loan and any due  and unpaid premium with  respect to such policy; (d)
the insured must commence proceedings at  certain times specified in the  policy
and  diligently proceed to obtain good  and merchantable title to and possession
of the Mortgaged Property; (e) the  insured must notify the mortgage insurer  of
the  institution  of  such  proceedings, provide  it  with  copies  of documents
relating thereto, notify the mortgage insurer of the price amounts specified  in
(c)  above at  least 15  days prior  to the  sale of  the Mortgaged  Property by
foreclosure, and bid such amount unless  the mortgage insurer specifies a  lower
or  higher amount; and (f) the insured  may accept a conveyance of the Mortgaged
Property in lieu of foreclosure with  written approval of the mortgage  insurer,
provided  the ability of the insured to  assign specified rights to the mortgage
insurer are not thereby impaired or the specified rights of the mortgage insurer
are not thereby adversely affected.

    The mortgage insurer will be required to pay to the insured either: (i)  the
insured  percentage of  the loss;  or (ii)  at its  option under  certain of the
primary mortgage  insurance  policies,  the  sum  of  the  delinquent  Scheduled
Payments  plus any advances made  by the insured, both to  the date of the claim
payment, and

                                       58
<PAGE>
thereafter, Scheduled Payments in  the amount that would  have become due  under
the  Mortgage Loan if it  had not been discharged plus  any advances made by the
insured until the  earlier of (a)  the date  the Mortgage Loan  would have  been
discharged in full if the default had not occurred, or (b) an approved sale. Any
rents  or other payments collected or received  by the insured which are derived
from or are in any way related  to the Mortgaged Property will be deducted  from
any claim payment.

    FHA  INSURANCE AND VA GUARANTEES.   The FHA is responsible for administering
various federal  programs, including  mortgage insurance,  authorized under  the
Housing Act, as amended, and the United States Housing Act of 1937, as amended.

    The  insurance  premiums for  FHA Loans  will  be collected  by HUD-approved
lenders or  by  the  Master Servicer  or  Servicer  and paid  to  the  FHA.  The
regulations governing FHA single-family mortgage insurance programs provide that
insurance  benefits are payable either upon foreclosure (or other acquisition of
possession) and conveyance of the mortgaged  premises to HUD or upon  assignment
of the defaulted Mortgage Loan to HUD. With respect to a defaulted FHA Loan, the
Master  Servicer or Servicer  is limited in its  ability to initiate foreclosure
proceedings. When it is determined, by  the Master Servicer or Servicer or  HUD,
that  default was  caused by circumstances  beyond the  mortgagor's control, the
Master Servicer or Servicer is expected  to make an effort to avoid  foreclosure
by entering, if feasible, into one of a number of available forms of forbearance
plans  with the mortgagor. Such plans may involve the reduction or suspension of
Scheduled Payments for a specified period, with such payments to be made upon or
before the maturity date of the Mortgage Note, or the recasting of payments  due
under  the  Mortgage  Note up  to  or  beyond the  scheduled  maturity  date. In
addition, when a default caused by such circumstances is accompanied by  certain
other criteria, HUD may provide relief by making payments to the Master Servicer
or  the  Servicer in  partial  or full  satisfaction  of amounts  due  under the
Mortgage Loan (which payments  are to be  repaid by the borrower  to HUD) or  by
accepting  assignment  of the  Mortgage  Loan from  the  Master Servicer  or the
Servicer. With certain exceptions, at least three full installments must be  due
and  unpaid under the Mortgage Loan, and  HUD must have rejected any request for
relief from  the  mortgagor before  the  Master  Servicer or  the  Servicer  may
initiate foreclosure proceedings.

    HUD  has the option,  in most cases, to  pay insurance claims  in cash or in
debentures issued by HUD. Presently, claims  are being paid in cash, and  claims
have  not  been  paid  in  debentures  since  1965.  HUD  debentures  issued  in
satisfaction of  FHA  insurance  claims  bear interest  at  the  applicable  HUD
debenture  interest rate. The Master  Servicer or the Servicer  of each FHA Loan
will be obligated  to purchase any  such debenture issued  in satisfaction of  a
defaulted  FHA Loan serviced by  it for an amount  equal to the unpaid principal
balance of the FHA Loan.

    The amount of insurance benefits generally paid  by the FHA is equal to  the
entire  unpaid  principal  amount of  the  defaulted Mortgage  Loan  adjusted to
reimburse the Master Servicer or the Servicer for certain costs and expenses and
to deduct certain  amounts received or  retained by the  Master Servicer or  the
Servicer  after  default. When  entitlement to  insurance benefits  results from
foreclosure (or  other acquisition  of possession)  and conveyance  to HUD,  the
Master  Servicer or the Servicer  is compensated for no  more than two-thirds of
its foreclosure costs, and is compensated for interest accrued and unpaid  prior
to  such date but  in general only  to the extent  it was allowed  pursuant to a
forbearance plan approved by HUD. When entitlement to insurance benefits results
from assignment of the Mortgage Loan to HUD, the insurance payment includes full
compensation for  interest  accrued  and  unpaid to  the  assignment  date.  The
insurance payment itself, upon foreclosure of an FHA Loan, bears interest from a
date  30  days after  the borrower's  first uncorrected  failure to  perform any
obligation or make any payment due under the Mortgage Loan and, upon assignment,
from the date of assignment, to the date  of payment of the claim, in each  case
at  the same  mortgage rate  as the  applicable HUD  debenture interest  rate as
described above.

    With respect to a defaulted VA Loan, the Master Servicer or the Servicer is,
absent exceptional  circumstances,  authorized  to  announce  its  intention  to
foreclose  only when  the default has  continued for three  months. Generally, a
claim for  the  guarantee  is  submitted  after  liquidation  of  the  mortgaged
property.

    The amount payable under the guarantee will be the percentage of the VA Loan
originally  guaranteed applied to indebtedness  outstanding as of the applicable
date of computation as specified in the VA

                                       59
<PAGE>
regulations. Payments under the guarantee will equal the unpaid principal amount
of the VA Loan,  interest accrued on the  unpaid balance of the  VA Loan to  the
appropriate  date of computation  and limited expenses of  the mortgagee, but in
each case only to the extent that  such amounts have not been recovered  through
liquidation  of the Mortgaged  Property. The amount  payable under the guarantee
may in no event exceed the amount of the original guarantee.

    The maximum guarantee that  may be issued by  the VA under a  VA Loan as  of
January  1, 1986 is the lesser of 60% of the original principal amount of the VA
Loan or $27,500. The liability on the guarantee is reduced or increased pro rata
with any reduction or increase  in the amount of  indebtedness, but in no  event
will  the amount  payable on  the guarantee  exceed the  amount of  the original
guarantee. The VA may, at its option  and without regard to the guarantee,  make
full  payment to a mortgagee of unsatisfied  indebtedness on a mortgage upon its
assignment to the VA.

    POOL  INSURANCE  POLICY.    If  so  specified  in  the  related   Prospectus
Supplement,  the Master Servicer will be required to maintain the pool insurance
policy and  to  present  or cause  the  Servicers,  if any,  to  present  claims
thereunder  on behalf of the Trustee  and the Certificateholders. See "SERVICING
OF LOANS--Maintenance  of Insurance  Policies and  Other Servicing  Procedures."
Although  the  terms and  conditions  of pool  insurance  policies vary  to some
degree, the following describes material aspects of such policies generally. The
related Prospectus Supplement will describe  any provisions of a pool  insurance
policy which are materially different from those described below.

    The  responsibilities  of  the  Master Servicer,  the  amount  of  claim for
benefits, the conditions  precedent to  the filing or  payment of  a claim,  the
policy  provisions and the payment  of claims under a  pool insurance policy are
generally similar  to  those  described above  for  primary  mortgage  insurance
policies,  subject to the aggregate limit on the amount of coverage. It may also
be a condition precedent to  the payment of any  claim under the pool  insurance
policy  that the  insured maintain a  primary mortgage insurance  policy that is
acceptable to the pool insurer on all  Mortgage Loans in the related Trust  Fund
that  have Loan-to-Value Ratios at the time  of origination in excess of 80% and
that a claim under such primary mortgage insurance policy has been submitted and
settled. FHA Insurance and VA Guarantees will be deemed to be acceptable primary
insurance policies under  the pool  insurance policy.  Assuming satisfaction  of
these  conditions, the pool  insurer will pay  to the insured  the amount of the
loss which will generally be: (i) the amount of the unpaid principal balance  of
the  defaulted  Mortgage Loan  immediately prior  to the  sale of  the Mortgaged
Property, (ii) the amount  of the accumulated unpaid  interest on such  Mortgage
Loan  to the date  of claim settlement  at the contractual  rate of interest and
(iii) advances made by the insured as described above less certain payments.  An
"approved  sale" is (i) a sale of the Mortgaged Property acquired by the insured
because of a default by the borrower  to which the pool insurer has given  prior
approval,  (ii) a foreclosure or  trustee's sale of the  Mortgaged Property at a
price exceeding the  maximum amount  specified by  the pool  insurer, (iii)  the
acquisition  of  the Mortgaged  Property  under the  primary  mortgage insurance
policy by the mortgage insurer or (iv) the acquisition of the Mortgaged Property
by the pool insurer.

    As a  condition precedent  to the  payment  of any  loss, the  insured  must
provide  the  pool insurer  with good  and merchantable  title to  the Mortgaged
Property. If  any  Mortgaged Property  securing  a defaulted  Mortgage  Loan  is
damaged  and the  proceeds, if any,  from the related  standard hazard insurance
policy  or  the  applicable  special  hazard  insurance  policy,  if  any,   are
insufficient to restore the damaged Mortgaged Property to a condition sufficient
to permit recovery under the pool insurance policy, the Master Servicer will not
be  required to expend its  own funds to restore  the damaged property unless it
determines  (i)  that  such  restoration  will  increase  the  proceeds  to  the
Certificateholders  on liquidation of  the Mortgage Loan  after reimbursement of
the Master  Servicer  for its  expenses  and (ii)  that  such expenses  will  be
recoverable by it through liquidation proceeds or insurance proceeds.

    The  original amount  of coverage  under the  pool insurance  policy will be
reduced over the life of the Certificates by the aggregate net dollar amount  of
claims  paid less the aggregate  net dollar amount realized  by the pool insurer
upon disposition of  all foreclosed  Mortgaged Properties  covered thereby.  The
amount  of claims paid includes certain expenses incurred by the Master Servicer
as well  as accrued  interest  at the  applicable  interest rate  on  delinquent
Mortgage   Loans  to   the  date   of  payment   of  the   claim.  See  "CERTAIN

                                       60
<PAGE>
LEGAL ASPECTS OF LOANS" herein. Accordingly, if aggregate net claims paid  under
a pool insurance policy reach the original policy limit, coverage under the pool
insurance  policy will lapse and  any further losses will  be borne by the Trust
Fund, and thus will affect adversely payments on the Certificates. In  addition,
the exhaustion of coverage under any pool insurance policy may affect the Master
Servicer's  or Servicer's  willingness or  obligation to  make Advances.  If the
Master Servicer  or  a Servicer  determines  that an  Advance  in respect  of  a
delinquent Loan would not be recoverable from the proceeds of the liquidation of
such  Loan or otherwise, it will not  be obligated to make an advance respecting
any such delinquency since  the Advance would not  be ultimately recoverable  by
it. See "SERVICING OF LOANS--Advances and Limitations Thereon."

    MORTGAGE  INSURANCE WITH RESPECT TO MANUFACTURED HOME LOANS.  A Manufactured
Home Loan may  be an  FHA Loan or  a VA  Loan. Any primary  mortgage or  similar
insurance  and any pool insurance policy with respect to Manufactured Home Loans
will be described in the related Prospectus Supplement.

HAZARD INSURANCE ON THE LOANS

    STANDARD HAZARD INSURANCE POLICIES.  The standard hazard insurance  policies
will  provide for coverage at least equal  to the applicable state standard form
of fire  insurance  policy with  extended  coverage  for property  of  the  type
securing  the related Loans. In general, the  standard form of fire and extended
coverage  policy  will  cover  physical   damage  to  or  destruction  of,   the
improvements  on  the  property  caused by  fire,  lightning,  explosion, smoke,
windstorm, hail, riot, strike and civil commotion, subject to the conditions and
exclusions particularized in each policy. Because the standard hazard  insurance
policies relating to the Loans will be underwritten by different hazard insurers
and  will cover  properties located  in various  states, such  policies will not
contain identical terms and conditions. The basic terms, however, generally will
be determined by  state law and  generally will be  similar. Most such  policies
typically  will not  cover any physical  damage resulting  from war, revolution,
governmental actions,  floods and  other  water-related causes,  earth  movement
(including earthquakes, landslides, and mud-flows), nuclear reaction, 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. Uninsured risks not covered by  a
special  hazard insurance policy or other  form of credit support will adversely
affect distributions to Certificateholders. When  a property securing a Loan  is
located  in  a flood  area  identified by  HUD  pursuant to  the  Flood Disaster
Protection Act of  1973, as  amended, the Master  Servicer will  be required  to
cause  flood insurance to  be maintained with  respect to such  property, to the
extent available.

    The standard hazard  insurance policies covering  properties securing  Loans
typically will contain a "coinsurance" clause which, in effect, will require the
insured  at  all  times to  carry  hazard  insurance of  a  specified percentage
(generally 80%  to  90%)  of  the  full  replacement  value  of  the  dwellings,
structures  and other improvements on the Mortgaged Property in order to recover
the full amount of any partial loss. If the insured's coverage falls below  this
specified  percentage,  such  clause  will  provide  that  the  hazard insurer's
liability in the event of  partial loss will not exceed  the greater of (i)  the
actual  cash  value (the  replacement cost  less  physical depreciation)  of the
dwellings, structures and other improvements  damaged or destroyed or (ii)  such
proportion  of the  loss, without deduction  for depreciation, as  the amount of
insurance carried bears to the specified percentage of the full replacement cost
of such dwellings, structures and other improvements on the Mortgaged  Property.
Since  the  amount of  hazard  insurance to  be  maintained on  the improvements
securing the Loans declines  as the principal  balances owing thereon  decrease,
and  since the value of residential real estate in the areas which the Mortgaged
Property  is  located  fluctuates  in  value  over  time,  the  effect  of  this
requirement  in the event of partial loss  may be that hazard insurance proceeds
will be insufficient to restore fully the damage to the Mortgaged Property.

    The Depositor will  not require that  a standard hazard  or flood  insurance
policy  be maintained  for any Cooperative  Loan. Generally,  the Cooperative 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 either  the
Cooperative  or the related borrower  do not maintain such  insurance, or do not
maintain adequate coverage, or do not apply any

                                       61
<PAGE>
insurance proceeds to the restoration of  damaged property, then damage to  such
borrower's   Cooperative   Dwelling   or  such   Cooperative's   building  could
significantly  reduce  the  value  of  the  Mortgaged  Property  securing   such
Cooperative  Loan. Similarly,  the Depositor  will not  require that  a standard
hazard or  flood  insurance  policy  be maintained  for  any  Condominium  Loan.
Generally,  the Condominium Association is responsible for maintenance of hazard
insurance for  the Condominium  Building (including  the individual  Condominium
Units)  and  the owner(s)  of  an individual  Condominium  Unit do  not maintain
separate hazard  insurance policies.  To the  extent, however,  that either  the
Condominium  Association or the related borrower do not maintain such insurance,
or do not maintain adequate coverage, or do not apply any insurance proceeds  to
the  restoration of damaged property, then damage to such borrower's Condominium
Unit or such Condominium  Building could significantly reduce  the value of  the
Mortgaged Property securing such Condominium Loan.

    SPECIAL  HAZARD INSURANCE POLICY.  Although  the terms of such policies vary
to some degree, a special hazard insurance policy typically provides that, where
there has been damage to property securing a defaulted or foreclosed Loan (title
to which has been acquired by the insured) and to the extent such damage is  not
covered  by the standard hazard insurance  policy or any flood insurance policy,
if applicable, required to  be maintained with respect  to such property, or  in
connection  with partial loss resulting from  the application of the coinsurance
clause in a standard  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 Loan  at the time of  acquisition of such property  by
foreclosure or deed in lieu of foreclosure, plus accrued interest to the date of
claim  settlement and  certain expenses incurred  by the Master  Servicer or the
Servicer 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  special hazard insurance  policy will be
reduced by such amount less any net proceeds from the sale of the property.  Any
amount  paid as the cost of repair of  the property will reduce coverage by such
amount.  Special  hazard  insurance  policies  typically  do  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 in a federally designated
flood area), chemical contamination and certain other risks.

    Restoration of the property with the  proceeds described under (i) above  is
expected  to  satisfy the  condition under  the pool  insurance policy  that the
property be restored  before a  claim under such  pool insurance  policy may  be
validly  presented with respect to the  defaulted Loan secured by such property.
The payment described under (ii) above will render unnecessary presentation of a
claim in respect  of such Loan  under the pool  insurance policy. Therefore,  so
long  as the pool insurance policy remains in effect, the payment by the special
hazard insurer of the cost of repair  or of the unpaid principal balance of  the
related  Loan plus  accrued interest  and certain  expenses will  not affect the
total insurance proceeds paid  to holders of the  Certificates, but will  affect
the  relative amounts of  coverage remaining under  the special hazard insurance
policy and pool insurance policy.

    OTHER HAZARD-RELATED INSURANCE; LIABILITY INSURANCE.  With respect to  Loans
secured  by Multifamily Property,  certain additional insurance  policies may be
required  with  respect  to  the  Multifamily  Property;  for  example,  general
liability insurance for bodily injury and property damage, steam boiler coverage
where  a steam boiler  or other pressure  vessel is in  operation, and rent loss
insurance to cover operating  income losses following  damage or destruction  of
the  Mortgaged Property.  With respect  to a Series  for which  Loans secured by
Multifamily Property  are included  in the  Trust Fund,  the related  Prospectus
Supplement  will specify the required types  and amounts of additional insurance
and describe  the general  terms of  such insurance  and conditions  to  payment
thereunder.

BANKRUPTCY BOND

    In  the  event of  a  bankruptcy of  a  borrower, the  bankruptcy  court may
establish the value of the property securing the related Loan at an amount  less
than  the then  outstanding principal  balance of such  Loan. The  amount of the
secured debt could be reduced  to such value, and the  holder of such Loan  thus
would  become  an unsecured  creditor to  the  extent the  outstanding principal
balance of such Loan exceeds the value so

                                       62
<PAGE>
assigned to the  property by the  bankruptcy court. In  addition, certain  other
modifications  of the terms of  a Loan can result  from a bankruptcy proceeding.
See "CERTAIN  LEGAL ASPECTS  OF LOANS"  herein. If  so provided  in the  related
Prospectus  Supplement, the  Master Servicer  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 Loan  or  a reduction  by  such court  of  the
principal  amount of a Loan and will cover certain unpaid interest on the amount
of such  a principal  reduction from  the date  of the  filing of  a  bankruptcy
petition.

    The  bankruptcy bond will provide coverage in the aggregate amount specified
in the related Prospectus Supplement for all Loans in the Trust Fund secured  by
single  unit primary  residences. Such amount  will be reduced  by payments made
under such bankruptcy bond in respect of such Loans, unless otherwise  specified
in the related Prospectus Supplement, and will not be restored.

REPURCHASE BOND

    If  so  specified in  the related  Prospectus  Supplement, the  Depositor or
Master Servicer will  be obligated to  repurchase any Loan  (up to an  aggregate
dollar  amount  specified  in  the  related  Prospectus  Supplement)  for  which
insurance coverage is denied  due to dishonesty,  misrepresentation or fraud  in
connection  with the origination  or sale of  such Loan. Such  obligation may be
secured by a surety bond  guaranteeing payment of the amount  to be paid by  the
Depositor or the Master Servicer.

                      THE POOLING AND SERVICING AGREEMENTS

    The  following  summaries describe  certain  provisions of  the  Pooling and
Servicing Agreements.  The summaries  do  not purport  to  be complete  and  are
subject  to, and qualified in their entirety  by reference to, the provisions of
the Pooling and Servicing Agreements. Where particular provisions or terms  used
in  the Pooling  and Servicing  Agreements are  referred to,  such provisions or
terms are as specified in the Pooling and Servicing Agreements.

ASSIGNMENT OF MORTGAGE ASSETS

    GENERAL.  The Depositor will transfer, convey and assign to the Trustee  all
right,  title and  interest of  the Depositor in  the Mortgage  Assets and other
property to be included  in the Trust  Fund for a  Series. Such assignment  will
include all principal and interest due on or with respect to the Mortgage Assets
after  the Cut-off Date  specified in the  related Prospectus Supplement (except
for  any  Retained  Interests).  The   Trustee  will,  concurrently  with   such
assignment, execute and deliver the Certificates.

    ASSIGNMENT  OF PRIVATE MORTGAGE-BACKED SECURITIES.  The Depositor will cause
Private Mortgage-Backed Securities to be registered  in the name of the  Trustee
(or  its nominee or correspondent). The  Trustee (or its agent or correspondent)
will have  possession of  any certificated  Private Mortgage-Backed  Securities.
Unless  otherwise specified  in the  related Prospectus  Supplement, the Trustee
will not be in possession of or  be assignee of record of any underlying  assets
for   a  Private   Mortgage-Backed  Security.  See   "THE  TRUST  FUNDS--Private
Mortgage-Backed Securities" herein. Each  Private Mortgage-Backed Security  will
be  identified in a schedule appearing as  an exhibit to the related Pooling and
Servicing Agreement (the  "Mortgage Certificate Schedule"),  which will  specify
the  original principal amount, outstanding principal  balance as of the Cut-off
Date, annual  pass-through rate  or interest  rate and  maturity date  for  each
Private  Mortgage-Backed Security  conveyed to the  Trustee. In  the Pooling and
Servicing Agreement, the  Depositor will  represent and warrant  to the  Trustee
regarding  the  Private  Mortgage-Backed Securities:  (i)  that  the information
contained in  the Mortgage  Certificate  Schedule is  true  and correct  in  all
material respects; (ii) that, immediately prior to the conveyance of the Private
Mortgage-Backed  Securities, the Depositor  had good title  thereto, and was the
sole owner thereof  (subject to any  Retained Interests); (iii)  that there  has
been  no other sale  by it of  such Private Mortgage-Backed  Securities and (iv)
that there is no existing lien,  charge, security interest or other  encumbrance
(other than any Retained Interest) on such Private Mortgage-Backed Securities.

                                       63
<PAGE>
    ASSIGNMENT  OF  AGENCY  SECURITIES.   The  Depositor will  cause  the Agency
Securities to  be registered  in the  name of  the Trustee  (or its  nominee  or
correspondent). The Trustee (or its agent or correspondent) will have possession
of any certificated Agency Security.

    ASSIGNMENT  OF MORTGAGE LOANS.  In addition,  the Depositor will, as to each
Mortgage Loan, deliver or cause to be delivered to the Trustee, or, as specified
in the related Prospectus Supplement, the Custodian, the Mortgage Note  endorsed
without  recourse to the order of the Trustee or in blank, the original Mortgage
with evidence  of  recording indicated  thereon  (except for  any  Mortgage  not
returned from the public recording office, in which case a copy of such Mortgage
will  be  delivered,  together with  a  certificate  that the  original  of such
mortgage was  delivered to  such  recording office)  and  an assignment  of  the
Mortgage  in recordable form.  The Trustee, or,  if so specified  in the related
Prospectus Supplement, the Custodian, will hold such documents in trust for  the
benefit of the Certificateholders.

    If so specified in the related Prospectus Supplement, the Depositor will, at
the  time of delivery of  the Certificates, cause assignments  to the Trustee of
the Mortgage Loans  to be  recorded in the  appropriate public  office for  real
property  records, except in states where,  in the opinion of counsel acceptable
to the Trustee, such recording is not required to protect the Trustee's interest
in the Mortgage  Loan. If specified  in the related  Prospectus Supplement,  the
Depositor  will cause such assignments  to be so recorded  within the time after
delivery  of  the  Certificates  as  is  specified  in  the  related  Prospectus
Supplement,  in  which  event,  the  Pooling  and  Servicing  Agreement  may, as
specified in  the  related  Prospectus  Supplement,  require  the  Depositor  to
repurchase  from the Trustee any  Mortgage Loan required to  be recorded but not
recorded within  such  time,  at  the price  described  above  with  respect  to
repurchase  by reason of  defective documentation. Unless  otherwise provided in
the related Prospectus Supplement, the enforcement of the repurchase  obligation
would  constitute the  sole remedy  available to  the Certificateholders  or the
Trustee for the failure of a Mortgage Loan to be recorded.

    With respect  to  any  Mortgage  Loans  which  are  Cooperative  Loans,  the
Depositor  will cause to be delivered to the Trustee, its agent, or a custodian,
the related original cooperative note endorsed to the order of the Trustee,  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  and a  financing  statement  evidencing  the
Trustee's security interest in each Cooperative Loan.

    Each  Mortgage Loan will be identified in a schedule appearing as an exhibit
to the  Trust  Agreement (the  "Mortgage  Loan Schedule").  Such  Mortgage  Loan
Schedule  will specify the number of  Mortgage Loans which are Cooperative Loans
and, with  respect to  each Mortgage  Loan: the  original principal  amount  and
unpaid  principal balance as of the Cut-off Date; the current interest rate; the
current Scheduled Payment of  principal and interest; the  maturity date of  the
related  mortgage note; if  the Mortgage Loan  is an ARM,  the Lifetime Mortgage
Rate Cap, if  any, and the  current Index; and,  if the Mortgage  Loan is a  GPM
Loan,  a CEM  Loan, a  Buy-Down Loan or  a Mortgage  Loan with  other than fixed
Scheduled Payments and level amortization, the terms thereof.

    ASSIGNMENT OF  MANUFACTURED  HOME  LOANS.   The  Depositor  will  cause  any
Manufactured  Home  Loans  included  in  the Mortgage  Assets  for  a  Series of
Certificates to be assigned to the Trustee, together with principal and interest
due on or with  respect to the  Manufactured Home Loans  after the Cut-off  Date
specified in the related Prospectus Supplement. Each Manufactured Home Loan will
be  identified in a loan schedule (the  "Loan Schedule") appearing as an exhibit
to the related Pooling and Servicing Agreement. Such Loan Schedule will specify,
with respect to each  Manufactured Home Loan, among  other things: the  original
principal  balance  and the  outstanding principal  balance as  of the  close of
business on the Cut-off Date; the  interest rate; the current Scheduled  Payment
of principal and interest; and the maturity date of the Manufactured Home Loan.

    In addition, with respect to each Manufactured Home Loan, the Depositor will
deliver or cause to be delivered to the Trustee, or, as specified in the related
Prospectus  Supplement, the custodian,  the original Manufactured  Home Loan and
copies of documents and instruments related  to each Manufactured Home Loan  and
the  security interest in the Manufactured  Home securing each Manufactured Home
Loan. To give

                                       64
<PAGE>
notice of  the  right, title  and  interest  of the  Certificateholders  to  the
Manufactured Home Loans, the Depositor will cause a UCC-1 financing statement to
be  filed  identifying the  Trustee  as the  secured  party and  identifying all
Manufactured Home Loans as collateral. Unless otherwise specified in the related
Prospectus Supplement,  the  Manufactured Home  Loans  will not  be  stamped  or
otherwise  marked to reflect their assignment from the Depositor to the Trustee.
Therefore, if a subsequent  purchaser were able to  take physical possession  of
the  Manufactured Home Loans without notice  of such assignment, the interest of
the Certificateholders in  the Manufactured  Home Loans could  be defeated.  See
"CERTAIN LEGAL ASPECTS OF LOANS--Manufactured Home Loans."

    The  Depositor will  provide limited  representations and  warranties to the
Trustee  concerning  the  Manufactured  Home  Loans.  Such  representations  and
warranties will include: (i) that the information contained in the Loan Schedule
provides  an  accurate  listing of  the  Manufactured  Home Loans  and  that the
information respecting  such Manufactured  Home  Loans set  forth in  such  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 Manufactured Home Loans, the Depositor had good title to,
and was sole owner of, each such Manufactured Home Loan (subject to any Retained
Interests); (iii) that there has been no  other sale by it of such  Manufactured
Home  Loans and  that the  Manufactured Home  Loan is  not subject  to any lien,
charge, security interest or other encumbrance; (iv) if the Master Servicer will
not directly  service  the Manufactured  Home  Loans, each  Servicing  Agreement
entered  into with a Servicer with respect to Manufactured Home Loans comprising
the Mortgage Assets has  been assigned and  conveyed to the  Trustee and is  not
subject  to any offset,  counterclaim, encumbrance or other  charge; and (v) the
Depositor has  obtained from  each of  the Master  Servicer, the  Servicer,  the
originator  of the  Manufactured Home  Loans or  such other  entity that  is the
seller of  the related  Manufactured Home  Loan representations  and  warranties
relating to certain information respecting the origination of and current status
of  the Manufactured Home  Loans, and has  no knowledge of  any fact which would
cause it to believe that such  representations and warranties are inaccurate  in
any material respect. See "LOAN UNDERWRITING PROCEDURES AND STANDARDS" herein.

    ASSIGNMENT  OF  PARTICIPATION CERTIFICATES.   The  Depositor will  cause any
Participation Certificates  obtained  under  a  participation  agreement  to  be
assigned  to  the  Trustee  by  delivering  to  the  Trustee  the  Participation
Certificate, which  will be  reregistered in  the name  of the  Trustee.  Unless
otherwise  specified in the related Prospectus  Supplement, the Trustee will not
be in  possession  of  or be  assignee  of  record with  respect  to  the  Loans
represented  by  the Participation  Certificate. Each  Participation Certificate
will be identified in a "Participation Certificate Schedule" which will  specify
the  original principal balance, outstanding principal balance as of the Cut-off
Date, pass-through rate and maturity date for each Participation Certificate. In
the Pooling and Servicing Agreement, the Depositor will represent and warrant to
the Trustee regarding  the Participation Certificate:  (i) that the  information
contained  in the Participation Certificate Schedule  is true and correct in all
material respects;  (ii)  that,  immediately  prior to  the  conveyance  of  the
Participation  Certificates, the Depositor had good  title to and was sole owner
of the Participation Certificate; (iii) that there has been no other sale by  it
of  such Participation Certificate and  (iv) that such Participation Certificate
is not  subject  to  any  existing lien,  charge,  security  interest  or  other
encumbrance (other than any Retained Interests).

REPURCHASE AND SUBSTITUTION OF NON-CONFORMING LOANS

    Unless  otherwise  provided in  the  related Prospectus  Supplement,  if any
document in the Loan file delivered by the Depositor to the Trustee is found  by
the Trustee within 90 days of the execution of the related Pooling and Servicing
Agreement  (or promptly after the Trustee's receipt of any document permitted to
be delivered after the Closing Date) to be defective in any material respect and
the related Servicer does not cure such defect within 60 days from the date  the
Master  Servicer was notified of the defect by the Trustee, or within such other
period specified in the related Prospectus Supplement, the related Servicer  if,
and to the extent it is obligated to do so under the related servicing agreement
will,  not  later than  90 days  or within  such other  period specified  in the
related Prospectus Supplement, from the date the Master Servicer was notified of
the defect by the Trustee, repurchase the related Mortgage Loan or any  property
acquired in

                                       65
<PAGE>
respect  thereof from the Trustee at a  price equal to the outstanding principal
balance of such Mortgage Loan  (or, in the case  of a foreclosed Mortgage  Loan,
the  outstanding principal  balance of such  Mortgage Loan  immediately prior to
foreclosure), plus accrued and unpaid interest to the date of the next scheduled
payment on such Mortgage  Loan at the related  Pass-Through Rate or  Certificate
Rate.

    Unless  otherwise provided in the  related Prospectus Supplement, the Master
Servicer may, rather than  repurchase the Loan as  described above, remove  such
Loan from the Trust Fund (the "Deleted Loan") and substitute in its place one or
more  other  Loans  (each,  a "Qualified  Substitute  Mortgage  Loan") provided,
however, that (i) with respect  to a Trust Fund for  which no REMIC election  is
made,  such substitution must be effected within  90 days of the date of initial
issuance of the Certificates and (ii) with  respect to a Trust Fund for which  a
REMIC election is made, the Trustee must have received a satisfactory opinion of
counsel  that such substitution will not cause the Trust Fund to lose its status
as a REMIC.

    Any  Qualified  Substitute  Mortgage  Loan   will  have,  on  the  date   of
substitution,  (i)  an outstanding  principal  balance, after  deduction  of all
Scheduled Payments  due in  the month  of  substitution, not  in excess  of  the
outstanding  principal balance of the Deleted  Loan (the amount of any shortfall
to be deposited  to the  Certificate Account in  the month  of substitution  for
distribution  to Certificateholders), (ii)  an interest rate  not less than (and
not more than 2% greater  than) the interest rate of  the Deleted Loan, (iii)  a
remaining  term-to-stated maturity not greater than  (and not more than one year
less than)  that of  the Deleted  Loan, and  will (iv)  comply with  all of  the
representations  and warranties set forth in  the applicable agreement as of the
date of substitution.

    Unless  otherwise  provided  in  the  related  Prospectus  Supplement,   the
above-described cure, repurchase or substitution obligations constitute the sole
remedies  available  to the  Certificateholders or  the  Trustee for  a material
defect in a Loan document.

    Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  the
Depositor  will make representations and warranties  with respect to Loans which
comprise the Mortgage Assets for a Series. See "LOAN UNDERWRITING PROCEDURES AND
STANDARDS--Representations and Warranties" above. If the related Servicer cannot
cure a  breach  of any  such  representations  and warranties  in  all  material
respects  within  60 days  after  notification by  the  Master Servicer  of such
breach, and if such breach is of a nature that adversely affects the payments of
principal and interest on the Loan or otherwise adversely and materially affects
the value of such  Loan, the Servicer is  obligated to substitute or  repurchase
the  affected Mortgage  Loan if  such Servicer  is required  to do  so under the
applicable servicing agreement.

REPORTS TO CERTIFICATEHOLDERS

    The Master Servicer  will prepare and  will forward or  will provide to  the
Trustee  for forwarding to each Certificateholder  on each Distribution Date, or
as soon thereafter as is practicable,  a statement setting forth, to the  extent
applicable  to  any Series  as specified  in the  related Pooling  and Servicing
Agreement, among other things:

        (i) as applicable, either (A) the amount of such distribution  allocable
    to  principal on the  Mortgage Assets, separately  identifying the aggregate
    amount of any principal prepayments included therein and the amount, if any,
    advanced by the Master Servicer  or by a Servicer or  (B) the amount of  the
    principal  distribution in reduction of stated principal amount (or Compound
    Value) of each Class and the aggregate unpaid principal amount (or  Compound
    Value) of each Class following such distribution;

        (ii) as applicable, either (A) the amount of such distribution allocable
    to  interest on the Mortgage Assets and  the amount, if any, advanced by the
    Master  Servicer  or  a  Servicer  or   (B)  the  amount  of  the   interest
    distribution;

       (iii)  the amount of servicing compensation  with respect to the Mortgage
    Assets paid during the Due Period commencing  on the Due Date to which  such
    distribution  relates and the  amount of servicing  compensation during such
    period attributable to penalties and fees;

                                       66
<PAGE>
        (iv)  with  respect  to  Compound Interest  Certificates,  prior  to the
    Accrual Termination Date in addition to the information specified in  (i)(B)
    above,  the  amount  of interest  accrued  on such  Certificates  during the
    related Interest Accrual Period and added to the Compound Value thereof;

        (v) in the  case of  Floating Interest Certificates,  the Floating  Rate
    applicable to the distribution being made;

        (vi)  if applicable, the  amount of any  shortfall (i.e., the difference
    between  the   aggregate   amounts   of   principal   and   interest   which
    Certificateholders  would have  received if  there were  sufficient eligible
    funds in the Certificate Account and the amounts actually distributed);

       (vii) if applicable, the number and aggregate principal balances of Loans
    delinquent  for  (A)  two  consecutive  payments  and  (B)  three  or   more
    consecutive  payments, as of the close of business on the Determination Date
    to which such distribution relates;

      (viii) if  applicable, the  book value  of any  REO Property  acquired  on
    behalf of Certificateholders through foreclosure, grant of a deed in lieu of
    foreclosure  or repossession as of the close of business on the Business Day
    preceding the Distribution Date to which such distribution relates;

        (ix) if  applicable, the  amount of  coverage under  any pool  insurance
    policy as of the close of business on the applicable Distribution Date;

        (x)  if  applicable, the  amount of  coverage  under any  special hazard
    insurance policy as of the close of business on the applicable  Distribution
    Date;

        (xi)  if applicable, the amount of coverage under any bankruptcy bond as
    of the close of business on the applicable Distribution Date;

       (xii) in the case  of any other credit  support described in the  related
    Prospectus  Supplement, the amount of coverage  of such credit support as of
    the close of business on the applicable Distribution Date;

      (xiii) in the case of any  Series which includes a Subordinate Class,  the
    Subordinated Amount, if any, determined as of the related Determination Date
    and  if the distribution to the Senior Certificateholders is less than their
    required distribution, the amount of the shortfall;

       (xiv) the  amount of  any  withdrawal from  any applicable  Reserve  Fund
    included  in  amounts  actually distributed  to  Certificateholders  and the
    remaining balance of each Reserve Fund (including any Subordination  Reserve
    Fund),   if  any,  on  such  Distribution   Date,  after  giving  effect  to
    distributions made on such date; and

       (xv) such  other information  as  specified in  the related  Pooling  and
    Servicing Agreement.

    In  addition,  within a  reasonable period  of  time after  the end  of each
calendar year the  Master Servicer,  unless otherwise specified  in the  related
Prospectus  Supplement, will furnish to each  Certificateholder of record at any
time during  such calendar  year  a report  summarizing  the items  provided  to
Certificateholders as specified in the Pooling and Servicing Agreement to enable
Certificateholders  to prepare their tax  returns including, without limitation,
the  amount  of  original  issue  discount  accrued  on  the  Certificates,   if
applicable.  Information in the Distribution Date and annual reports provided to
the Certificateholders  will not  have been  examined and  reported upon  by  an
independent  public accountant. However, the Master Servicer will provide to the
Trustee a report by  independent public accountants with  respect to the  Master
Servicer's  servicing  of the  Loans. See  "SERVICING  OF LOANS--Evidence  as to
Compliance" herein.

INVESTMENT OF FUNDS

    The Certificate Account,  Collection Account or  Custodial Account, if  any,
and  any other  funds and  accounts for  a Series  that may  be invested  by the
Trustee or by the Master  Servicer or by the Servicer,  if any, can be  invested
only  in  Eligible  Investments acceptable  to  each Rating  Agency  rating such
Series, which may include,  without limitation, (i)  direct obligations of,  and
obligations fully guaranteed by, the United States of

                                       67
<PAGE>
America, or any agency of the United States of America, the obligations of which
are  backed by the full  faith and credit of the  United States of America; (ii)
general obligations of  or obligations  guaranteed by  any state  of the  United
States  of America or the District of  Columbia receiving one of the two highest
long-term ratings  of each  Rating Agency,  or such  lower ratings  as will  not
result  in the  downgrading or  withdrawal of the  ratings then  assigned to the
Certificates by each Rating Agency; (iii)  commercial paper which is then  rated
in the highest commercial paper rating categories of each Rating Agency, or such
lower  category  as will  not result  in  the downgrading  or withdrawal  of the
ratings  then  assigned  to  the  Certificates  by  each  Rating  Agency;   (iv)
certificates  of deposit,  demand or  time deposits,  federal funds  or bankers'
acceptances issued by any depository  institution or trust company  incorporated
under  the laws  of the  United States of  America or  of any  state thereof and
subject  to  supervision  and  examination  by  federal  and/or  state   banking
authorities,   provided  that  the  commercial   paper  and/or  long  term  debt
obligations of such depository institution or  trust company (or in the case  of
the principal depository institution in a holding company system, the commercial
paper  or long term debt obligations of  such holding company) are then rated in
the highest rating  category of each  Rating Agency, in  the case of  commercial
paper,  or  in  the  second highest  category  in  the case  of  long  term debt
obligations; (v) demand or  time deposits or certificates  of deposit issued  by
any  bank or trust company or savings  and loan association and fully insured by
the FDIC; (vi) guaranteed reinvestment agreements issued by any bank,  insurance
company  or other corporation  which do not  adversely affect the  rating on the
Certificates of such Series at the time of the issuance of or investing in  such
guaranteed reinvestment agreements; (vii) repurchase obligations with respect to
any  security described in  (i) and (ii)  above or any  other security issued or
guaranteed by an agency or instrumentality  of the United States of America,  in
either  case entered into with a depository institution or trust company (acting
as principal) described  in (iv)  above; (viii) securities  bearing interest  or
sold  at a discount issued by any corporation incorporated under the laws of the
United States  of America  or  any state  thereof which,  at  the time  of  such
investment  or contractual  commitment providing  for such  investments are then
rated in one of  the two highest  categories of each Rating  Agency, or in  such
lower rating category as will not result in the downgrading or withdrawal of the
ratings  then assigned to the Certificates of such Series by each Rating Agency;
and (ix) such other investments which do not adversely affect the rating on  the
Certificates of such Series as confirmed in writing by each Rating Agency.

    Funds held in a Reserve Fund or Subordinated Reserve Fund may be invested in
certain   Eligible  Reserve   Fund  Investments   which  may   include  Eligible
Investments, mortgage loans, mortgage pass-through or participation  securities,
mortgage-backed  bonds or notes or other  investments to the extent specified in
the related Prospectus Supplement.

    Eligible Investments or Eligible Reserve Fund Investments with respect to  a
Series  will include only obligations or securities that mature on or before the
date on which the amounts in the Collection Account are required to be  remitted
to  the Trustee and amounts in the  Certificate Account, any Reserve Fund or the
Subordinated Reserve Fund for such Series are required or may be anticipated  to
be required to be applied for the benefit of Certificateholders of such Series.

    If so provided in the related Prospectus Supplement, the reinvestment income
from  the  Subordination Reserve  Fund,  other Reserve  Fund,  Servicer Account,
Collection Account or  the Certificate  Account may  be property  of the  Master
Servicer    or   a   Servicer   and   not   available   for   distributions   to
Certificateholders. See "SERVICING OF LOANS" herein.

EVENT OF DEFAULT

    Events of Default under the Pooling and Servicing Agreement for each  Series
include   (i)   any   failure  by   the   Master  Servicer   to   distribute  to
Certificateholders  of  such  Series   any  required  payment  which   continues
unremedied  for  five  business days,  or  one  business day  for  certain other
required payments, after  the giving of  written notice of  such failure to  the
Master  Servicer by  the Trustee  or the  Depositor for  such Series,  or to the
Master Servicer and the  Trustee by the Holders  of Certificates of such  Series
evidencing  not less than  25% of the aggregate  outstanding principal amount of
the Certificates for such Series, (ii)  any failure by the Master Servicer  duly
to  observe or  perform in any  material respect  any other of  its covenants or
agreements in the Pooling and Servicing Agreement which continues unremedied for
60 days (or 15 days in the case of a

                                       68
<PAGE>
failure to maintain any insurance policy  required to be maintained pursuant  to
the  Pooling and Servicing Agreement) after the giving of written notice of such
failure to the Master Servicer by the Trustee or the Depositor, or to the Master
Servicer and  the  Trustee  by  the  Holders  of  Certificates  of  such  Series
evidencing  not less than  25% of the aggregate  outstanding principal amount of
the Certificates and (iii) certain  events in insolvency, readjustment of  debt,
marshalling of assets and liabilities or similar proceedings and certain actions
by the Master Servicer indicating its insolvency, reorganization or inability to
pay its obligations.

RIGHTS UPON EVENT OF DEFAULT

    So  long as  an Event  of Default remains  unremedied under  the Pooling and
Servicing Agreement for  a Series,  the Trustee for  such Series  or Holders  of
Certificates  of  such Series  evidencing  not less  than  25% of  the aggregate
outstanding principal amount of the Certificates for such Series (the first  25%
who  provide such notice) or  the Depositor may terminate  all of the rights and
obligations of the Master Servicer as  servicer under the Pooling and  Servicing
Agreement  and  in  and  to  the  Mortgage Loans  (other  than  its  right  as a
Certificateholder under the  Pooling and  Servicing Agreement  which rights  the
Master Servicer will retain under all circumstances), whereupon the Trustee will
succeed  to  all  the responsibilities,  duties  and liabilities  of  the Master
Servicer under  the Pooling  and Servicing  Agreement and  will be  entitled  to
reasonable  servicing compensation not  to exceed the  applicable servicing fee,
together with other servicing compensation in the form of assumption fees,  late
payment charges or otherwise as provided in the Pooling and Servicing Agreement.
If,  however, the RTC  or the FDIC is  appointed as the  receiver for the Master
Servicer, and no  Event of Default  other than such  receivership or  insolvency
exists,  the RTC or the FDIC may have the power to prevent either the Trustee or
the Certificateholders from effecting a transfer of servicing.

    In the event  that the  Trustee is  unwilling or unable  so to  act, it  may
select,   or  petition  a  court  of  competent  jurisdiction  to  appoint,  any
established mortgage loan  servicing institution the  appointment of which  does
not  adversely affect the then current rating of the Certificates of the related
Series to act as successor Master Servicer under the provisions of such  Pooling
and  Servicing Agreement  relating to the  servicing of the  Mortgage Loans. The
successor Master Servicer would be entitled to reasonable servicing compensation
in an  amount not  to exceed  the  Servicing Fee  as set  forth in  the  related
Prospectus  Supplement, together  with the  other servicing  compensation in the
form of assumption fees, late payment  charges or otherwise, as provided in  the
Pooling and Servicing Agreement.

    During  the  continuance  of any  Event  of  Default under  the  Pooling and
Servicing Agreement for  a Series,  the Trustee for  such Series  will have  the
right  to take  action to  enforce its  rights and  remedies and  to protect and
enforce the rights and  remedies of the Certificateholders  of such Series,  and
Holders   of  Certificates  evidencing  not  less  than  25%  of  the  aggregate
outstanding principal amount of the Certificates for such Series may direct  the
time,  method and place of conducting any proceeding for any remedy available to
the Trustee  or exercising  any  trust or  power  conferred upon  that  Trustee.
However,  the Trustee will not be under any obligation to pursue any such remedy
or to exercise any of such trusts or powers unless such Certificateholders  have
offered  the Trustee reasonable security or indemnity against the cost, expenses
and liabilities which may be incurred  by the Trustee therein or thereby.  Also,
the  Trustee may decline to follow any  such direction if the Trustee determines
that the action or  proceeding so directed  may not lawfully  be taken or  would
involve it in personal liability or be unjustly prejudicial to the non-assenting
Certificateholders.

    No  Certificateholder of a Series, solely  by virtue of such Holder's status
as a Certificateholder,  will have  any right  under the  Pooling and  Servicing
Agreement  for such Series to institute any proceeding with respect to the Trust
Agreement, unless  such Holder  previously has  given to  the Trustee  for  such
Series  written  notice  of  default  and  unless  the  Holders  of Certificates
evidencing not less than  25% of the aggregate  outstanding principal amount  of
the  Certificates for such Series have made  written request upon the Trustee to
institute such proceeding in its own name as Trustee thereunder and have offered
to the Trustee reasonable indemnity, and  the Trustee for 60 days has  neglected
or refused to institute any such proceeding.

                                       69
<PAGE>
DEFICIENCY EVENT

    A  "Deficiency Event" with  respect to the  Certificates of a Multiple-Class
Series is defined in the Pooling and Servicing Agreement as being the  inability
of  the Trustee to distribute to Holders  of one or more Classes of Certificates
of such Series (other  than any Class of  Subordinate Certificates prior to  the
time  that the Available Distribution Amount  is reduced to zero), in accordance
with the terms thereof and the Pooling and Servicing Agreement, any distribution
of principal or interest thereon when and as distributable, in each case because
of the insufficiency  for such purpose  of the  funds then held  in the  related
Trust Fund.

    Upon  the occurrence  of a Deficiency  Event, the  Trustee (unless otherwise
specified in the related Prospectus Supplement) is required to determine whether
or not  the application  on a  monthly  basis (regardless  of the  frequency  of
regular  Distribution Dates)  of all future  Scheduled Payments  on the Mortgage
Assets included in  the related  Trust Fund  and other  amounts receivable  with
respect  to such Trust Fund towards  payments on such Certificates in accordance
with the priorities as to distributions  of principal and interest set forth  in
such  Certificates will be  sufficient to make distributions  of interest at the
applicable Certificate Rates and to distribute  in full the principal amount  of
each such outstanding Certificate on or before its respective Stated Maturity.

    The   Trustee  (unless   otherwise  specified  in   the  related  Prospectus
Supplement) will  obtain  and rely  upon  an opinion  or  report of  a  firm  of
independent  accountants of recognized national reputation as to the sufficiency
of the  amounts  receivable  with  respect  to such  Trust  Fund  to  make  such
distributions  on the Certificates,  which opinion or  report will be conclusive
evidence as to such sufficiency. Pending  the making of any such  determination,
distributions  on the Certificates  will continue to be  made in accordance with
their terms.

    In the event  that the Trustee  (unless otherwise specified  in the  related
Prospectus  Supplement) makes a  determination of sufficiency,  the Trustee will
apply all amounts received in respect  of the related Trust Fund (after  payment
of  fees and  expenses of  the Trustee  and accountants  for the  Trust Fund) to
distributions on the Certificates of such Series in accordance with their terms,
except that such distributions  will be made monthly  and without regard to  the
amount  of principal that  would otherwise be  distributable on any Distribution
Date. Under  certain circumstances  following such  positive determination,  the
Trustee  may  resume  making  distributions on  such  Certificates  expressly in
accordance with their terms.

    If the  Trustee  (unless  otherwise  specified  in  the  related  Prospectus
Supplement)  is unable to  make the positive  determination described above, the
Trustee will apply  all amounts received  in respect of  the related Trust  Fund
(after  payment  of  Trustee  and accountants'  fees  and  expenses)  to monthly
distributions on the Certificates of such Series pro rata, without regard to the
priorities as to distribution of principal  set forth in such Certificates,  and
such  Certificates  will,  to the  extent  permitted by  applicable  law, accrue
interest at the highest Certificate Rate borne by any Certificate of such Series
(excluding any Interest Weighted  Class or any Class  with a Floating Rate  that
varies  inversely  with a  current  Index) or,  with  respect to  each  Class of
Floating Interest  Certificates,  at  the  weighted  average  Certificate  Rate,
calculated on the basis of the maximum interest rate applicable to such Class on
the  original principal amount of the  Certificates of that Class (excluding any
Interest Weighted Class or any Class with a Floating Rate that varies  inversely
with  a current Index). In  such event, the Holders  evidencing not less than at
least 66%  or  more  of  the  aggregate  outstanding  principal  amount  of  the
Certificates  of such Series  may direct the  Trustee to sell  the related Trust
Fund, any such direction being irrevocable  and binding upon the Holders of  all
Certificates  of such Series  and upon the  owners of the  residual interests in
such Trust Fund. In the  absence of such a direction,  the Trustee may not  sell
all or any portion of such Trust Fund.

THE TRUSTEE

    The  identity of the commercial bank,  savings and loan association or trust
company named as the Trustee for each  Series of Certificates will be set  forth
in  the related  Prospectus Supplement. The  entity serving as  Trustee may have
normal banking  relationships with  the  Depositor or  the Master  Servicer.  In
addition,  for the  purpose of meeting  the legal requirements  of certain local
jurisdictions, the  Trustee  will  have  the power  to  appoint  co-trustees  or
separate  trustees  of  all  or  any  part  of  the  Trust  Fund  relating  to a

                                       70
<PAGE>
Series of Certificates. In  the event of such  appointment, all rights,  powers,
duties  and obligations conferred or imposed upon the Trustee by the Pooling and
Servicing Agreement relating to  such Series will be  conferred or imposed  upon
the  Trustee and each  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 may  also appoint  agents to  perform any  of the
responsibilities of  the Trustee,  which agents  shall have  any or  all of  the
rights,  powers, duties and obligations of the Trustee conferred on them by such
appointment; provided that the Trustee shall continue to be responsible for  its
duties and obligations under the Pooling and Servicing Agreement.

DUTIES OF THE TRUSTEE

    The  Trustee makes no  representations as to the  validity or sufficiency of
the Pooling and Servicing Agreement, the  Certificates or of any Mortgage  Asset
or  related documents. If no Event of Default (as defined in the related Pooling
and Servicing Agreement) has occurred, the  Trustee is required to perform  only
those  duties  specifically  required  of it  under  the  Pooling  and Servicing
Agreement. Upon  receipt of  the various  certificates, statements,  reports  or
other  instruments required to  be furnished to  it, the Trustee  is required to
examine them to determine whether they are  in the form required by the  related
Pooling  and Servicing Agreement.  However, the Trustee  will not be responsible
for the  accuracy or  content  of any  such documents  furnished  by it  or  the
Certificateholders  to  the  Master  Servicer under  the  Pooling  and Servicing
Agreement.

    The Trustee  may be  held liable  for its  own grossly  negligent action  or
failure  to act, or for its own  willful misconduct; provided, however, that the
Trustee will not be personally liable with respect to any action taken, suffered
or omitted to be taken by it in  good faith in accordance with the direction  of
the  Certificateholders  in  an Event  of  Default,  see "Rights  Upon  Event of
Default" above. The Trustee is not required  to expend or risk its own funds  or
otherwise  incur any financial liability in the performance of any of its duties
under a Pooling and Servicing Agreement, or in the exercise of any of its rights
or powers, if  it has reasonable  grounds for believing  that repayment of  such
funds  or adequate  indemnity against such  risk or liability  is not reasonably
assured to it.

RESIGNATION OF TRUSTEE

    The Trustee may, upon written notice  to the Depositor, resign at any  time,
in  which  event the  Depositor will  be obligated  to use  its best  efforts to
appoint a successor Trustee. If no successor Trustee has been appointed and  has
accepted the appointment within 30 days after giving such notice of resignation,
the  resigning  Trustee may  petition any  court  of competent  jurisdiction for
appointment of a successor Trustee. The Trustee may also be removed at any  time
(i)  by the Depositor, if the Trustee ceases  to be eligible to continue as such
under  the  Pooling  and  Servicing  Agreement,  (ii)  if  the  Trustee  becomes
insolvent,  (iii) if a  tax is imposed  or threatened with  respect to the Trust
Fund by any state  in which the Trustee  or the Trust Fund  held by the  Trustee
pursuant  to the  Pooling and  Servicing Agreement  is located,  or (iv)  by the
Holders of  Certificates  evidencing  over  50%  of  the  aggregate  outstanding
principal  amount of the  Certificates in the  Trust Fund upon  30 days' advance
written notice to the Trustee and  to the Depositor. 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.

CERTIFICATE ACCOUNT

    The Trustee will establish a separate account (the "Certificate Account") in
its name as Trustee for the Certificateholders, or if it is so specified in  the
related Prospectus Supplement, the Certificate Account may be established by the
Master  Servicer  in  the name  of  the  Trustee. If  specified  in  the related
Prospectus Supplement, the Certificate Account may be maintained as an  interest
bearing  account or the funds held therein may be invested, pending disbursement
to Certificateholders  of the  related  Series, pursuant  to  the terms  of  the
Pooling and Servicing Agreement, in Eligible Investments. If so specified in the
related  Prospectus Supplement, the Master Servicer  will be entitled to receive
as additional compensation, any

                                       71
<PAGE>
interest or other income earned on funds in the Certificate Account. There  will
be  deposited into the  Certificate Account monthly all  funds received from the
Master  Servicer  and  required  withdrawals  from  any  reserve  funds.  Unless
otherwise  specified  in  the  related  Prospectus  Supplement,  the  Trustee is
permitted from time to time to make withdrawals from the Certificate Account for
each Series to remove amounts deposited therein  in error, to pay to the  Master
Servicer any reinvestment income on funds held in the Certificate Account to the
extent  it  is entitled,  to remit  to  the Master  Servicer its  Servicing Fee,
assumption or  substitution  fees,  late payment  charges  and  other  mortgagor
charges, reimbursement of Advances and expenses, to make deposits to any reserve
fund,  to make  regular distributions  to the  Certificateholders, to  clear and
terminate the Certificate Account and to  make other withdrawals as required  or
permitted by the related Pooling and Servicing Agreement.

EXPENSE RESERVE FUND

    If  specified  in  the  Prospectus  Supplement  relating  to  a  Series, the
Depositor may  deposit  on  the  related  Closing  Date  in  an  account  to  be
established  with  the Trustee  (the "Expense  Reserve  Fund") cash  or Eligible
Investments which will be available to pay anticipated fees and expenses of  the
Trustee  or other  agents. The  Expense Reserve  Fund for  a Series  may also be
funded over time through the deposit therein  of all or a portion of cash  flow,
to  the  extent  described in  the  related Prospectus  Supplement.  The Expense
Reserve Fund, if any, will not be part of the Trust Fund held for the benefit of
the Holders. Amounts on deposit in any Expense Reserve Fund will be invested  in
one or more Eligible Investments.

AMENDMENT OF POOLING AND SERVICING AGREEMENT

    Unless  otherwise specified  in the  Prospectus Supplement,  the Pooling and
Servicing Agreement  for each  Series  of Certificates  may  be amended  by  the
Depositor, the Master Servicer, and the Trustee with
respect  to such Series, without notice  to or consent of the Certificateholders
(i) to cure any ambiguity, (ii)  to correct or supplement any provision  therein
which  may be defective or inconsistent  with any other provision therein, (iii)
to make any other provisions with respect to matters or questions arising  under
such  Pooling and Servicing Agreement which  are not inconsistent with any other
provisions of such Pooling  and Servicing Agreement or  (iv) to comply with  any
requirements  imposed  by the  Code; provided  that  such amendment  (other than
pursuant to clause (iv) above) will not adversely affect in any material respect
the interests  of  any  Certificateholders  of  such  Series.  The  Pooling  and
Servicing  Agreement for  each Series  may also be  amended by  the Trustee, the
Master Servicer and the Depositor with  respect to such Series with the  consent
of  the Holders possessing  not less than  66 2/3% of  the aggregate outstanding
principal amount  of the  Certificates of  each Class  of such  Series  affected
thereby,  for the purpose of adding any  provisions to or changing in any manner
or eliminating any of the provisions of such Pooling and Servicing Agreement  or
modifying  in  any  manner  the rights  of  Certificateholders  of  such Series;
provided, however, that no such amendment may (i) reduce the amount or delay the
timing of payments on any Certificate without the consent of the Holder of  such
Certificate;  (ii) adversely  affect the REMIC  status, if a  REMIC election has
been made, for the related Trust Fund of a Series; or (iii) reduce the aforesaid
percentage of aggregate  outstanding principal  amount of  Certificates of  each
Class,  the  Holders of  which are  required  to consent  to any  such amendment
without the  consent  of  the  Holders of  100%  of  the  aggregate  outstanding
principal amount of each Class of Certificates affected thereby.

VOTING RIGHTS

    The  related Prospectus Supplement will set  forth the method of determining
allocation of voting rights with respect to a Series, if other than as set forth
herein.

LIST OF CERTIFICATEHOLDERS

    Upon written request  of three  or more  Certificateholders of  record of  a
Series  for purposes of communicating with other Certificateholders with respect
to their  rights  under  the  Pooling  and  Servicing  Agreement  or  under  the
Certificates  for such  Series, which  request is accompanied  by a  copy of the

                                       72
<PAGE>
communication which  such Certificateholders  propose to  transmit, the  Trustee
will  afford such  Certificateholders access during  business hours  to the most
recent list of Certificateholders of that Series held by the Trustee.

    No Pooling  and Servicing  Agreement will  provide for  the holding  of  any
annual or other meeting of Certificateholders.

REMIC ADMINISTRATOR

    With  respect to any  Multiple-Class Series, preparation  of certain reports
and certain other administrative  duties with respect to  the Trust Fund may  be
performed by a REMIC administrator, who may be an affiliate of the Depositor.

TERMINATION

    The  obligations created by the Pooling and Servicing Agreement for a Series
will terminate  upon  the  distribution to  Certificateholders  of  all  amounts
distributable to them pursuant to such Pooling and Servicing Agreement after (i)
the  later of the final  payment or other liquidation  of the last Mortgage Loan
remaining in the Trust Fund for such  Series or the disposition of all  property
acquired  upon foreclosure  or deed  in lieu  of foreclosure  in respect  of any
Mortgage Loan or (ii) the repurchase by the Master Servicer from the Trustee for
such Series  of all  Mortgage Loans  at that  time subject  to the  Pooling  and
Servicing  Agreement and all property acquired  in respect of any Mortgage Loan,
as described below. The Pooling and Servicing Agreement for each Series permits,
but does not require, the Master Servicer to repurchase from the Trust Fund  for
such  Series  all remaining  Mortgage  Loans at  a price  equal  to 100%  of the
aggregate principal balances of  such Mortgage Loans,  plus accrued interest  at
the  related Pass-Through Rate through  the last day of  the Due Period in which
repurchase occurs  plus  the lesser  of  (A) the  appraised  value of  any  such
property  and (B) the Stated Principal Balance  of the Mortgage Loan relating to
such property. The exercise  of such right will  effect early retirement of  the
Certificates  of such Series, but the Master  Servicer's right to so purchase is
subject to the aggregate principal balances of the Mortgage Loans at the time of
repurchase being less than a  fixed percentage, to be  set forth in the  related
Prospectus  Supplement, of the  Cut-off Date Aggregate  Principal Balance. In no
event, however, will the  trust created by the  Pooling and Servicing  Agreement
continue  beyond the expiration of 21 years  from the death of the last survivor
of certain persons identified therein. For  each Series, the Master Servicer  or
the  Trustee,  as applicable,  will give  written notice  of termination  of the
Pooling and  Servicing  Agreement  to  each  Certificateholder,  and  the  final
distribution   will  be  made  only  upon  surrender  and  cancellation  of  the
Certificates at an office or agency  specified in the notice of termination.  If
so  provided in the related Prospectus Supplement for a Series, the Depositor or
another entity may effect  an optional termination of  the Trust Fund under  the
circumstances  described in such Prospectus  Supplement. See "DESCRIPTION OF THE
CERTIFICATES--Optional Termination" herein.

                         CERTAIN LEGAL ASPECTS OF LOANS

    The following  discussion contains  summaries of  certain legal  aspects  of
housing  loans  which are  general  in nature.  Because  such legal  aspects are
governed 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
properties  securing the housing loans are situated. The summaries are qualified
in their  entirety  by  reference  to the  applicable  federal  and  state  laws
governing the
Loans.

MORTGAGES

    The Mortgage Loans comprising or underlying the Mortgage Assets for a Series
will  be secured by either mortgages or deeds  of trust or deeds to secure debt,
depending upon  the prevailing  practice  in the  state  in which  the  property
subject  to a Mortgage Loan is located. The  filing of a mortgage, deed of trust
or deed to secure debt creates a  lien or title interest upon the real  property
covered by such instrument and

                                       73
<PAGE>
represents  the security for the repayment  of an obligation that is customarily
evidenced by a  promissory note. It  is not prior  to the lien  for real  estate
taxes and assessments or other charges imposed under governmental police powers.
Priority  with respect to  such instruments depends  on their terms  and in some
cases the  term  of  separate subordination  or  intercreditor  agreements,  the
knowledge of the parties to the mortgage and generally on the order of recording
with  the applicable state, county or municipal office. There are two parties to
a mortgage, the mortgagor, who is the borrower/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. In the case of a land trust, there are three parties because title  to
the property is held by a land trustee under a land trust agreement of which the
borrower/homeowner  is the beneficiary.  At origination of  a mortgage loan, the
borrower executes a separate undertaking to make payments on the mortgage  note.
A  deed of trust transaction normally has three parties, the trustor, who is the
borrower/homeowner, the  beneficiary, who  is  the lender,  and the  trustee,  a
third-party  grantee. Under  a deed of  trust, the trustor  grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale, to
the trustee to secure payment of the obligation. The mortgagee's authority under
a mortgage and the trustee's authority under a deed of trust are governed by the
law of the state in which the  real property is located, the express  provisions
of  the  mortgage  or deed  of  trust, and,  in  some  cases, in  deed  of trust
transactions, the directions of the beneficiary.

COOPERATIVE LOANS

    If  specified  in  the  Prospectus  Supplement  relating  to  a  series   of
Certificates, the Mortgage Loans may also contain Cooperative Loans evidenced by
promissory  notes  secured by  security interests  in  shares issued  by private
corporations which are entitled to be treated as housing cooperatives under  the
Code  and in  the related  proprietary leases  or occupancy  agreements granting
exclusive  rights  to  occupy  specific  dwelling  units  in  the  corporations'
buildings.  The security  agreement will  create a lien  upon, or  grant a title
interest in, the property which it covers, the priority of which will depend  on
the  terms  of  the  particular  security agreement  as  well  as  the  order of
recordation of the agreement in the appropriate recording office. Such a lien or
title interest is not prior  to the lien for  real estate taxes and  assessments
and other charges imposed under governmental police powers.

    Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  all
cooperative apartments  relating to  the Cooperative  Loans are  located in  the
State  of New York. A  corporation which is entitled to  be treated as a housing
cooperative under the Code owns all  the real property or some interest  therein
sufficient  to permit  it to  own the building  and all  separate dwelling units
therein. The Cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes and hazard and liability insurance.  If
there  is a blanket mortgage or  mortgages on the cooperative apartment building
and/or underlying land, as is generally the case, or an underlying lease of  the
land,  as is the case in some instances, the Cooperative, as property mortgagor,
is also  responsible  for meeting  these  mortgage or  rental  obligations.  The
interest  of the occupant under proprietary leases or occupancy agreements as to
which that Cooperative is the landlord are generally subordinate to the interest
of the holder of a blanket mortgage and to the interest of the holder of a  land
lease.  If the Cooperative is unable to meet the payment obligations (i) arising
under a  blanket  mortgage,  the  mortgagee holding  a  blanket  mortgage  could
foreclose  on that mortgage and terminate all subordinate proprietary leases and
occupancy agreements or  (ii) arising under  its land lease,  the holder of  the
land  lease  could  terminate  it and  all  subordinate  proprietary  leases and
occupancy agreements.  Also, a  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 final payment at maturity. The
inability of  the  Cooperative  to  refinance  a  mortgage  and  its  consequent
inability to make such final payment could lead to foreclosure by the mortgagee.
Similarly,  a  land  lease has  an  expiration  date and  the  inability  of the
Cooperative to extend  its term  or, in the  alternative, to  purchase the  land
could  lead to  termination of  the Cooperative's  interest in  the property and
termination of all proprietary leases and occupancy agreements. A foreclosure by
the holder of a blanket mortgage  could eliminate or significantly diminish  the
value  of  any  collateral  held  by  the  lender  who  financed  an  individual
tenant-stockholder of Cooperative shares or, in the case of the Mortgage  Loans,
the collateral securing the Cooperative Loans. Similarly, the termination of the

                                       74
<PAGE>
land  lease by its holder could eliminate or significantly diminish the value of
any collateral held by the lender who financed an individual  tenant-stockholder
of  the Cooperative shares or, in the case of the Mortgage Loans, the collateral
securing the Cooperative Loans.

    The Cooperative is  owned by tenant-stockholders  who, through ownership  of
stock  or shares  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 are financed through
a  Cooperative  share loan  evidenced  by a  promissory  note and  secured  by a
security interest in  the occupancy agreement  or proprietary lease  and in  the
related Cooperative shares. The lender takes possession of the share certificate
and  a  counterpart  of  the  proprietary lease  or  occupancy  agreement  and a
financing statement covering  the proprietary lease  or occupancy agreement  and
the  Cooperative shares is filed  in the appropriate state  and local offices to
perfect the  lender's interest  in its  collateral. Subject  to the  limitations
discussed  below, upon default of the tenant-stockholder, the lender may sue for
judgment on  the promissory  note, dispose  of  the collateral  at a  public  or
private  sale or otherwise proceed  against the collateral or tenant-stockholder
as an individual as provided in  the security agreement covering the  assignment
of  the proprietary lease  or occupancy agreement and  the pledge of cooperative
shares. See "Realizing on Cooperative Loan Security" below.

    TAX ASPECTS OF  COOPERATIVE OWNERSHIP.   In general, a  "tenant-stockholder"
(as defined in Section 216(b)(2) of the Code) of a corporation that qualifies as
a  "cooperative housing corporation" within the  meaning of Section 216(b)(1) of
the Code 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 Section
216(a) of the Code to the corporation under Sections 163 and 164 of the Code. In
order for a corporation to qualify under  Section 216(b)(1) of the Code 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 Section
216(b)(1) of the Code 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 tenant-stockholders under
Section 216(a)  of  the  Code with  respect  to  those years.  In  view  of  the
significance  of the tax benefits  accorded tenant-stockholders of a corporation
that qualifies under Section 216(b)(1) of  the Code, the likelihood that such  a
failure would be permitted to continue over a period of years appears remote.

FORECLOSURE ON 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 which  authorizes
the  trustee to  sell the property  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 to any person who
has recorded a request for a copy of a notice of default and notice of sale.  In
addition, the trustee in some states must provide notice to any other individual
having  an interest in the real  property, including any junior lienholders. The
trustor, borrower, or any 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, recorded  and sent  to all  parties having  an
interest in the real property.

                                       75
<PAGE>
    An  action to foreclose a mortgage is an action to recover the mortgage debt
by enforcing  the mortgagee's  rights under  the mortgage.  It is  regulated  by
statutes  and  rules and  subject throughout  to  the court's  equitable powers.
Generally, a  mortgagor is  bound by  the terms  of the  mortgage note  and  the
mortgage  as made and cannot  be relieved from his  default if the mortgagee has
exercised his  rights in  a  commercially reasonable  manner. However,  since  a
foreclosure  action historically was equitable in nature, the court may exercise
equitable powers to  relieve a  mortgagor of a  default and  deny the  mortgagee
foreclosure on proof that either the mortgagor's default was neither willful nor
in  bad faith or the mortgagee's action  established a waiver, fraud, bad faith,
or oppressive or unconscionable conduct such as to warrant a court of equity  to
refuse  affirmative relief to the mortgagee. Under certain circumstances a court
of equity may  relieve the mortgagor  from an entirely  technical default  where
such default was not willful.

    A  foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed, sometimes requiring up  to
several  years  to  complete.  Moreover,  a  non-collusive,  regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of the
parties' intent, if  a court determines  that the  sale was for  less than  fair
consideration  and  such sale  occurred while  the  mortgagor was  insolvent and
within one year (or within  the state statute of  limitations if the trustee  in
bankruptcy  elects  to proceed  under state  fraudulent  conveyance law)  of the
filing of bankruptcy. Similarly, a suit against the debtor on the mortgage  note
may  take several years and, generally,  is a remedy alternative to foreclosure,
the mortgagee being precluded from pursuing both at the same time.

    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 potential third party purchasers at the  sale
have in determining the exact status of title and because the physical condition
of  the property may have deteriorated during the foreclosure proceedings, it is
uncommon for a third party  to purchase the property  at a foreclosure sale.  In
some states, potential buyers may further be unwilling to purchase a property at
a  foreclosure sale as a result of the  1980 decision of the United States Court
of Appeals for  the Fifth Circuit  in Durrett v.  Washington National  Insurance
Company.  The  court  in  Durrett  held  that  even  a  non-collusive, regularly
conducted foreclosure sale was  a fraudulent transfer under  section 67d of  the
former Bankruptcy Act (section 548 of the current United States Bankruptcy Code)
and, therefore, could be rescinded in favor of the bankrupt's estate, if (i) the
foreclosure  sale was held while the debtor  was insolvent and not more than one
year prior to the filing of the bankruptcy petition, and (ii) the price paid for
the foreclosed  property did  not  represent "fair  consideration"  ("reasonably
equivalent  value" under the United States Bankruptcy Code). However, on May 23,
1994, Durrett was effectively  overruled by the United  States Supreme Court  in
BFP  v. Resolution Trust  Corporation, as Receiver  for Imperial Federal Savings
and Loan  Association,  et  al.,  in  which  the  Court  held  that  "reasonably
equivalent value", for foreclosed property, is the price in fact received at the
foreclosure sale, so long as all the requirements of the State's foreclosure law
have  been complied with. It  is common for the  lender to purchase the property
from the trustee or referee  for an amount which may  be equal to the  principal
amount of the mortgage or deed of trust plus accrued and unpaid interest and the
expenses   of  foreclosure,  in  which  event   the  mortgagor's  debt  will  be
extinguished or the lender may purchase for a lesser amount in order to preserve
its right against a borrower to seek a deficiency judgment in states where  such
a  judgment  is available.  Thereafter, the  lender will  assume the  burdens of
ownership, including obtaining casualty insurance, paying taxes and making  such
repairs  at its own expense as are necessary to render the property suitable for
sale. The lender will commonly obtain the  services of a real estate broker  and
pay  the  broker's  commission in  connection  with  the sale  of  the property.
Depending upon  market conditions,  the ultimate  proceeds of  the sale  of  the
property  may not equal the lender's investment in the property. Any loss may be
reduced by the receipt of any mortgage guaranty insurance proceeds.

    The proceeds received by  the referee or trustee  from the sale are  applied
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. Any remaining proceeds are generally payable to the holders of junior
mortgages  or  deeds of  trust  and other  liens and  claims  in order  of their
priority, whether or not the borrower

                                       76
<PAGE>
is in default. Any additional proceeds are generally payable to the mortgagor or
trustor. The payment  of the  proceeds to the  holders of  junior mortgages  may
occur  in the  foreclosure action  of the  senior mortgagee  or may  require the
institution of separate legal proceedings.

    The purposes of a foreclosure action are to enable the mortgagee to  realize
upon its security and to bar the mortgagor, and all persons who have an interest
in  the property which  is subordinate to the  foreclosing mortgagee, from their
"equity of  redemption." The  doctrine of  equity of  redemption provides  that,
until  the property  covered by a  mortgage has  been sold in  accordance with a
properly conducted foreclosure  and foreclosure sale,  those having an  interest
which  is subordinate  to that  of the foreclosing  mortgagee have  an equity of
redemption and may redeem the property by paying the entire debt with  interest.
In  addition, in some states, when a  foreclosure action has been commenced, the
redeeming party must pay certain costs of such action. Those having an equity of
redemption must be made parties and  duly summoned to the foreclosure action  in
order for their equity of redemption to be barred.

REALIZING UPON COOPERATIVE LOAN SECURITY

    The Cooperative shares and proprietary lease or occupancy agreement 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 by-laws, as well as in the proprietary lease or
occupancy  agreement. The proprietary  lease or occupancy  agreement, even while
pledged,  may   be   cancelled  by   the   Cooperative  for   failure   by   the
tenant-stockholder  to pay  rent or  other obligations  or charges  owed by such
tenant-stockholder, including mechanics' liens against the Cooperative apartment
building  incurred  by  such   tenant-stockholder.  Commonly,  rent  and   other
obligations and charges arising under a proprietary lease or occupancy agreement
which  are owed to the  Cooperative are made liens upon  the shares to which the
proprietary lease or occupancy agreement  relates. In addition, the  proprietary
lease or occupancy agreement generally permits the Cooperative to terminate such
lease  or agreement  in the  event the borrower  defaults in  the performance of
covenants 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 or which  have become liens on the shares  relating
to  the 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 the lender succeeds to
the tenant-shareholder's shares and proprietary lease or occupancy agreement  as
the  result of realizing upon its collateral  for 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-stockholder.

    In  New York,  lenders generally have  realized upon the  pledged shares and
proprietary lease or occupancy agreement given  to secure a Cooperative Loan  by
public  sale in  accordance with  the provisions  of Article  9 of  the New York
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 sale  has  been  conducted  in a
"commercially  reasonable"   manner   will  depend   on   the  facts   in   each

                                       77
<PAGE>
case.  In determining commercial reasonableness, a court will look to the notice
given the debtor  and the method,  manner, time,  place and terms  of the  sale.
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.

RIGHTS OF REDEMPTION

    In some states, after sale pursuant to  a deed of trust or foreclosure of  a
mortgage,  the trustor  or mortgagor and  foreclosed junior lienors  are given a
statutory period in which to redeem the property from the foreclosure sale.  The
right of redemption should be distinguished from the equity of redemption, which
is a nonstatutory right that must be exercised prior to the foreclosure sale. In
some  states, redemption  may occur  only upon  payment of  the entire principal
balance of the  loan, accrued  interest and  expenses of  foreclosure. In  other
states,  redemption may be authorized if the former borrower pays only a portion
of the sums due. The  effect of a statutory right  of redemption is to  diminish
the  ability  of  the lender  to  sell  the foreclosed  property.  The  right of
redemption would defeat the title of any purchaser from the lender subsequent to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
a right of redemption is to force the lender to retain the property and pay  the
expenses of ownership until the redemption period has run. In some states, there
is no right to redeem property after a trustee's sale under a deed of trust.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

    Certain  states have imposed statutory prohibitions which limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In  some
states,  statutes limit the  right of the  beneficiary or mortgagee  to obtain a
deficiency judgment against the borrower  following foreclosure or sale under  a
deed  of trust. A deficiency judgment is  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. In
certain other states, the  lender has the option  of bringing a personal  action
against the borrower on the debt without first exhausting such security; however
in some of these states, the lender, following judgment on such personal action,
may  be deemed  to have elected  a remedy  and may be  precluded from exercising
remedies with respect to the security. Consequently, the practical effect of the
election requirement, in those states permitting such election, is that  lenders
will  usually proceed against the security first rather than 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.  Certain
state laws also place a limitation on the mortgagee with respect to late payment
charges.

    FOR COOPERATIVE LOANS.  Generally, lenders realize on cooperative shares and
the  accompanying proprietary  lease given  to secure  a Cooperative  Loan under
Article 9 of the UCC. 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.

                                       78
<PAGE>
    FEDERAL BANKRUPTCY AND OTHER LAWS AFFECTING CREDITORS' RIGHTS.  In  addition
to  laws limiting or prohibiting  deficiency judgments, numerous other statutory
provisions, including the  federal bankruptcy  laws, the  Federal Soldiers'  and
Sailors'  Relief Act, and state laws  affording relief to debtors, may interfere
with or affect  the ability  of the secured  lender to  realize upon  collateral
and/or  enforce  a deficiency  judgment. For  example,  with respect  to federal
bankruptcy law, the filing of a petition acts as a stay against the  enforcement
of  remedies for collection of a debt. Moreover, a court with federal bankruptcy
jurisdiction may permit a debtor through a Chapter 13 under the Bankruptcy  Code
rehabilitative  plan to  cure a  monetary default  with respect  to a  loan on a
debtor's residence  by paying  arrearages within  a reasonable  time period  and
reinstating   the  original  loan  payment   schedule  even  though  the  lender
accelerated the loan  and the lender  has taken  all steps to  realize upon  his
security (provided no sale of the property has yet occurred) prior to the filing
of  the  debtor's  Chapter  13 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  loan default by permitting
the obligor to pay arrearages over a number of years.

    Courts with federal  bankruptcy jurisdiction  have also  indicated that  the
terms  of  a loan  secured by  property of  the  debtor may  be modified  if the
borrower has filed a petition under Chapter 13. 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. In all cases, the secured creditor  is entitled to the value of its
security plus post-petition interest,  attorney's fees and  costs to the  extent
the value of the security exceeds the debt.

    In a Chapter 11 case under the Bankruptcy Code, the lender is precluded from
foreclosing  without authorization from the  bankruptcy court. The lender's lien
may be transferred to other collateral and/or be limited in amount to the  value
of the lender's interest in the collateral as of the date of the bankruptcy. The
loan term may be extended, the interest rate may be adjusted to market rates and
the  priority  of  the loan  may  be subordinated  to  bankruptcy court-approved
financing. The bankruptcy court can,  in effect, invalidate due-on-sale  clauses
through confirmed Chapter 11 plans of reorganization.

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

    SOLDIERS'  AND SAILORS' CIVIL RELIEF ACT.  Generally, under the terms of the
Soldiers' and Sailors' Civil Relief Act of 1940, as amended (the "Relief  Act"),
a  borrower who enters military service after the origination of such borrower's
Mortgage Loan (including a borrower who is a member of the National Guard or  is
in  reserve status at  the time of the  origination of the  Mortgage Loan and is
later called to active duty) may not be charged interest above an annual rate of
6% during  the period  of such  borrower's active  duty status,  unless a  court
orders  otherwise  upon application  of  the lender.  It  is possible  that such
interest rate limitation could  have an effect, for  an indeterminate period  of
time,  on the ability of  the Trust Fund to collect  full amounts of interest on
certain of  the Mortgage  Loans.  Unless otherwise  provided in  the  applicable
Prospectus  Supplement, any shortfall in interest collections resulting from the
application of the  Relief Act  could result  in losses  to the  holders of  the
Certificates. In addition, the Relief Act imposes limitations which would impair
the  ability of the Trust Fund 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.

                                       79
<PAGE>
DUE-ON-SALE CLAUSES IN MORTGAGE LOANS

    Due-on-sale clauses permit the lender to accelerate the maturity of the loan
if the borrower sells or transfers all or part of the real property securing the
loan without the  lender's prior  written consent. The  enforceability of  these
clauses  has been  impaired in  various ways in  certain states  by statutory or
decisional law. The ability  of lenders and their  assignees and transferees  to
enforce  due-on-sale  clauses  was addressed  by  Congress when  it  enacted the
Garn-St Germain Depository Institutions Act of 1982 (the "Garn-St Germain Act").
The legislation, subject to certain exceptions, provides for federal  preemption
of  all state  restrictions on  the enforceability  of due-on-sale  clauses. 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. Excluded  from  the preemption  are loans
originated or  assumed during  a "window  period" ("Window  Period Loans").  The
window  period runs from  the date the  state restricted the  enforcement of the
clauses, either by constitution, statute, or statewide judicial proclamation, to
October 15, 1982. All Window Period Loans are governed by the restrictive  state
law  until October 15, 1985, unless the state  acted to extend the effect of the
window period by further regulating such loans. The Garn-St Germain Act  further
provides  that  loans  originated  by  a federal  savings  bank  or  a federally
chartered savings and loan association shall  be governed by the regulations  of
the  Office of Thrift Supervision (the "OTS"),  as successor to the Federal Home
Loan Bank  Board.  These regulations  preempt  any state  law  restrictions  and
expressly  allow  these federal  lenders to  enforce due-on-sale  clauses. Loans
originated by  such  institutions are  not  subject  to the  window  period  and
therefore  due-on-sale clauses in  such loans are  enforceable regardless of the
date the loans originated.

    Although neither the  Garn-St Germain  Act nor  the Federal  Home Loan  Bank
Board  regulations promulgated thereunder actually  lists the states with window
periods ("Window Period States"), FHLMC  has taken the position, in  prescribing
mortgage  loan servicing standards with respect to loans which it has purchased,
that the  Window  Period States  are  Arizona, Arkansas,  California,  Colorado,
Florida,  Georgia, Iowa, Michigan,  Minnesota, New Mexico,  Utah and Washington.
(Despite Florida's status as a Window  Period State, Florida case law  indicates
that  courts no longer require a lender to show an impairment of security before
enforcing a due-on-sale clause.) In regulations  issued on November 8, 1983,  as
amended  on December  9, 1983,  the Comptroller  of the  Currency indicated that
certain loans which were originated by national banks prior to October 15,  1982
and  which were  secured by  property located  in the  states listed  above were
Window  Period  Loans.  These  regulations   limit  the  effect  of  state   law
restrictions  on the enforcement of due-on-sale  clauses, with respect to Window
Period Loans originated by national banks,  by shortening the window period.  On
December  3,  1982,  the  National  Credit  Union  Administration  issued  final
regulations allowing federal  credit unions  to enforce  due-on-sale clauses  in
long  term first mortgage loans for transfers occurring on or after November 18,
1982, notwithstanding state law restrictions.

    Under the Garn-St Germain Act, unless  a Window Period State took action  by
October  15, 1985 to  further regulate enforcement  of due-on-sale clauses, such
clauses would become enforceable even in Window Period Loans. Five of the Window
Period States (Arizona, Minnesota, Michigan, Washington and Utah) have acted  to
restrict the enforceability of due-on-sale clauses in Window Period Loans beyond
October  15, 1985. The actions taken vary among such states. The Garn-St Germain
Act also sets forth nine  specific instances in which  no lender covered by  the
Garn-St  Germain Act may  exercise its option pursuant  to 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  also  prohibit  the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a due-on-sale clause may result  in
a loan bearing an interest rate below the current market rate being assumed by a
new  home buyer rather  than being paid off,  which may have  an impact upon the
average life of the loans related to a Series and the number of such loans which
may be outstanding until maturity.

                                       80
<PAGE>
ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

    Forms of notes,  mortgages and deeds  of trust used  by lenders may  contain
provisions  obligating the  borrower to  pay a late  charge if  payments are not
timely made,  and in  some  circumstances may  provide  for prepayment  fees  or
penalties  if the obligation is paid prior to maturity. In certain states, there
are or may  be specific limitations  upon the  late charges which  a lender  may
collect  from a borrower for delinquent  payments. Certain states also limit the
amounts that a lender may collect from a borrower as an additional charge if the
loan is prepaid.  Late charges  and prepayment  fees are  typically retained  by
servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

    In  connection with lenders' attempts to realize upon their security, courts
have  invoked  general  equitable  principles.  The  equitable  principles   are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. Examples of judicial remedies that have been fashioned
include   judicial  requirements  that  the  lender  undertake  affirmative  and
expensive actions to  determine the causes  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 a  lender to  realize upon his
security if the default  under the security agreement  is not monetary, such  as
the  borrower's failure  to adequately maintain  the property  or the borrower's
execution of secondary  financing affecting the  property. Finally, some  courts
have been faced with the issue of whether or not federal or state constitutional
provisions  reflecting  due process  concerns for  adequate notice  require that
borrowers  under  security  agreements  receive  notices  in  addition  to   the
statutorily-prescribed  minimums. For the most part, these cases have upheld the
notice provisions as being reasonable or have found that, in cases involving the
sale by a  trustee under  a deed of  trust or  by a mortgagee  under a  mortgage
having   a  power  of  sale,  there  is  insufficient  state  action  to  afford
constitutional protections to the borrower.

    The Mortgage Loans may include a debt-acceleration clause, which permits the
lender to accelerate the debt upon a monetary default of the borrower, after the
applicable cure period. The courts of all states will enforce clauses  providing
for  acceleration in the event of a material payment default. However, courts of
any state,  exercising equity  jurisdiction, may  refuse to  allow a  lender  to
foreclose  a mortgage or deed of trust  when an acceleration of the indebtedness
would  be  inequitable  or  unjust  and  the  circumstances  would  render   the
acceleration unconscionable.

    Most  conventional single-family mortgage loans may be prepaid in full or in
part without penalty. The  regulations of the Federal  Home Loan Bank Board,  as
succeeded  by  the  OTS, prohibit  the  imposition  of a  prepayment  penalty or
equivalent fee for or in connection with the acceleration of a loan by  exercise
of  a due-on-sale  clause. A  mortgagee to  whom a  prepayment in  full has been
tendered may  be compelled  to  give either  a release  of  the mortgage  or  an
instrument  assigning  the  existing mortgage.  The  absence of  a  restraint on
prepayment, particularly with respect to  Mortgage Loans having higher  mortgage
rates,  may increase the likelihood of refinancing or other early retirements of
the Mortgage Loans.

APPLICABILITY OF USURY LAWS

    Title V of the Depository Institutions Deregulation and Monetary Control Act
of  1980,  enacted  in  March  1980  ("Title  V"),  provides  that  state  usury
limitations shall not apply to certain types of residential first mortgage loans
originated  by certain  lenders after March  31, 1980.  Similar federal statutes
were in effect with respect to mortgage loans made during the first three months
of 1980.  The  OTS,  as successor  to  the  Federal Home  Loan  Bank  Board,  is
authorized  to  issue  rules  and  regulations  and  to  publish interpretations
governing implementation of Title  V. Title V authorizes  any state to  reimpose
interest  rate limits  by adopting,  before April  1, 1983,  a state  law, or by
certifying that the voters of such state  have voted in favor of any  provision,
constitutional  or  otherwise, which  expressly  rejects an  application  of the
federal law. Fifteen

                                       81
<PAGE>
states adopted such a law prior to the April 1, 1983 deadline. In addition, even
where Title V is not so rejected, any state is authorized by the law to adopt  a
provision limiting discount points or other charges on mortgage loans covered by
Title V.

    In  any state in which application of Title V has been expressly rejected or
a provision limiting discount  points or other charges  is adopted, no  Mortgage
Loans  originated  after the  date  of such  state  action will  be  eligible as
Mortgage Assets if  such Mortgage Loans  bear interest or  provide for  discount
points  or charges  in excess of  permitted levels. No  Mortgage Loan originated
prior to January 1, 1980  will bear interest or  provide for discount points  or
charges in excess of permitted levels.

ADJUSTABLE INTEREST RATE LOANS

    ARMs  originated by  non-federally chartered lenders  have historically been
subject to a variety of restrictions.  Such restrictions differed from state  to
state, resulting in difficulties in determining whether a particular alternative
mortgage  instrument  originated  by  a  state-chartered  lender  complied  with
applicable law. These difficulties were alleviated substantially as a result  of
the  enactment of Title  VIII of the  Garn-St Germain Act  ("Title VIII"). Title
VIII provides  that,  notwithstanding any  state  law to  the  contrary,  state-
chartered  banks  may  originate "alternative  mortgage  instruments" (including
ARMs) in  accordance with  regulations  promulgated by  the Comptroller  of  the
Currency  with  respect to  origination of  alternative mortgage  instruments by
national banks; state chartered credit unions may originate alternative mortgage
instruments in accordance  with regulations promulgated  by the National  Credit
Union  Administration  with  respect  to  origination  of  alternative  mortgage
instruments by  federal  credit unions  and  all other  non-federally  chartered
housing  creditors, including state-chartered savings and loan associations; and
state-chartered savings  banks  and  mortgage banking  companies  may  originate
alternative  mortgage instruments in accordance with the regulations promulgated
by the Federal Home Loan  Bank Board, as succeeded by  the OTS, with respect  to
origination  of  alternative mortgage  instruments by  federal savings  and loan
associations. Title VIII provides that any state may reject applicability of the
provisions of  Title VIII  by adopting,  prior to  October 15,  1985, a  law  or
constitutional   provision  expressly   rejecting  the   applicability  of  such
provisions. Certain states have taken such action.

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
possibly 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 otherwise  is 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.

MANUFACTURED HOME LOANS

    SECURITY INTERESTS IN THE MANUFACTURED HOMES.  Law governing perfection of a
security  interest in a  Manufactured Home varies from  state to state. Security
interests in  Manufactured Homes  may be  perfected either  by notation  of  the
secured  party's lien on the cetificate 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 lender  of a  servicer 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 Home Loan is registered. In the event
such notation or delivery is not effected or the security interest is not  filed
in

                                       82
<PAGE>
accordance  with the applicable law (for example, is filed under a motor vehicle
title statute rather  than under the  UCC, in  a few states),  a first  priority
security interest in the Manufactured Home securing a Manufactured Home Loan may
not be obtained.

    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 Manufactured Home under  applicable
state real estate law. In order to perfect a security interest in a Manufactured
Home  under real  estate laws,  the holder  of the  security interest  must file
either a "fixture  filing" under  the provisions  or 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 estate records office of the county where
the home  is  located.  Manufactured Home  Loans  typically  contain  provisions
prohibiting the borrower from permanently attaching the Manufactured Home to its
site.  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  its  site, other  parties could
obtain an  interest in  the manufactured  home which  is prior  to the  security
interest originally retained by the lender or its assignee.

    With  respect to  a Series of  Certificates evidencing interests  in a Trust
Fund that  includes Manufactured  Home Loans  and as  described in  the  related
Prospectus Supplement, the Master Servicer may be required to perfect a security
interest  in the  Manufactured Home under  applicable real estate  laws. If such
real estate filings  are not made  and if any  of the foregoing  events were  to
occur,  the only recourse of the  Certificateholders would be against the Master
Servicer pursuant to its repurchase obligation for breach of warranties. A  PMBS
Agreement  pursuant  to  which  Private  Mortgage-Backed  Securities  backed  by
Manufactured Home  Loans are  issued  will, unless  otherwise specified  in  the
related  Prospectus  Supplement,  have  substantially  similar  requirements for
perfection of a security interest.

    In general, upon an assignment of a Manufactured Home Loan, the  certificate
of  title relating to the Manufactured Home  will not be amended to identify the
assignee as the new secured party. In most states, an 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
assignor's rights as 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 assignor.

    RELOCATION  OF  A MANUFACTURED  HOME.   In  the event  that  the owner  of a
Manufactured Home moves the home 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
reregisters the Manufactured Home in such state. If the owner were to relocate a
Manufactured Home to another state and  not reregister the Manufactured Home  in
such  state, and  if steps  are not  taken to  reperfect the  Trustee's security
interest in such  state, the security  interest in the  Manufactured Home  would
cease  to be perfected.  A majority of  states generally require  surrender of a
certificate of title to reregister a Manufactured Home; accordingly,  possession
of the certificate of title to such Manufactured Home must be surrendered or, in
the  case of Manufactured Homes registered  in states which provide for notation
of lien, the  notice of surrender  must be  given to any  person whose  security
interest  in  the  Manufactured  Home  is noted  on  the  certificate  of title.
Accordingly, the owner of the Manufactured Home Loan would have the  opportunity
to  reperfect its  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, reregistration could defeat perfection. In
the ordinary  course  of  servicing  the Manufactured  Home  Loans,  the  Master
Servicer  will be required to take steps  to effect reperfection upon receipt of
notice of  reregistration or  information from  the borrower  as to  relocation.
Similarly,  when a  borrower under  a Manufactured  Home Loan  sells the related
Manufactured Home, the Trustee must  surrender possession of the certificate  of
title  or the Trustee will receive notice as  a result of its lien noted thereon
and accordingly will be  an opportunity to require  satisfaction of the  related
Manufactured

                                       83
<PAGE>
Home Loan before release of the lien. Under the Pooling and Servicing Agreement,
the  Master Servicer is obligated  to take such steps,  at the Master Servicer's
expense, as are necessary  to maintain perfection of  security interests in  the
Manufactured  Homes. PMBS  Agreements pursuant to  which Private Mortgage-Backed
Securities  backed  by   Manufactured  Home   Loans  are   issued  will   impose
substantially similar requirements.

    INTERVENING  LIENS.    Under the  laws  of  most states,  liens  for repairs
performed on a Manufactured  Home take priority even  over a perfected  security
interest.  The Master  Servicer or the  originator of such  Loans will represent
that it has no knowledge of any such liens with respect to any Manufactured Home
securing payment on any Manufactured Home Loan. However, such liens could  arise
at any time during the term of a Manufactured Home Loan. No notice will be given
to  the Trustee  or Certificateholders  in the  event such  a lien  arises. PMBS
Agreements pursuant  to  which  Private  Mortgage-Backed  Securities  backed  by
Manufactured   Home  Loans   are  issued  will   contain  substantially  similar
requirements.

    ENFORCEMENT OF SECURITY  INTERESTS IN MANUFACTURED  HOMES.  So  long as  the
Manufactured  Home has not become subject to the real estate law, a creditor can
repossess a Manufactured  Home securing  a Manufactured Home  Loan 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
Manufactured Home  Loan 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  holder  of a
Manufactured Home Loan 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 or subsequently perfected interests or, thereafter,  to
the borrower.

    Under the laws applicable in most states, a creditor is entitled to obtain a
deficiency  judgment  from a  borrower for  any  deficiency on  repossession and
resale of the  Manufactured Home  securing such borrower's  loan. However,  some
states   impose  prohibitions  or  limitations   on  deficiency  judgments.  See
"Anti-deficiency Legislation and Other Limitations on Lenders" above.

    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.  See "Federal Banktuptcy  and Other Laws  Affecting Creditors' Rights"
and "Equitable Limitations on Remedies" above.

    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  who 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 borrower thereunder. The effect of this
rule is to subject the  assignee of such a contract  to all claims and  defenses
which  the borrower  could assert against  the seller of  goods. Liability under
this rule is limited  to amounts paid under  a Manufactured Home Loan;  however,
the  borrower also may be  able to assert the rule  to set off remaining amounts
due as a defense against a  claim brought against such borrower. Numerous  other
federal and state consumer protection laws impose requirements applicable to the
origination  and lending pursuant  to the Manufactured  Home Loan, 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 Manufactured Home Loan.

    TRANSFERS   OF   MANUFACTURED   HOMES;   ENFORCEABILITY   OF   "DUE-ON-SALE"
CLAUSES.   Loans and installment sale  contracts relating to a Manufactured Home
Loan   typically   prohibit    the   sale   or    transfer   of   the    related

                                       84
<PAGE>
Manufactured Homes without the consent of the lender and permit the acceleration
of  the maturity of the Manufactured Home Loans by the lender upon any such sale
or transfer for which no such consent is granted.

    In the case of a  transfer of a Manufactured  Home, the lender's ability  to
accelerate the maturity of the related Manufactured Home Loan will depend on the
enforceability  under state law of the "due-on-sale" clause. The Garn-St Germain
Depository Institutions Act of 1982 preempts, subject to certain exceptions  and
conditions,   state  laws  prohibiting   enforcement  of  "due-on-sale"  clauses
applicable to  the  Manufactured Homes.  See  "Due-on-Sale Clauses  in  Mortgage
Loans"  above.  With  respect  to  any  Manufactured  Home  Loan  secured  by  a
Manufactured Home occupied by the borrower,  the ability to accelerate will  not
apply  to those types of transfers discussed in "Due-on-Sale Clauses in Mortgage
Loans" above. FHA Loans and VA Loans are not permitted to contain  "due-on-sale"
clauses, and so are freely assumable.

    APPLICABILITY  OF  USURY  LAWS.    Title V  provides  that,  subject  to the
following conditions, state usury limitations shall not apply to any loan  which
is  secured  by  a  first  lien on  certain  kinds  of  Manufactured  Homes. The
Manufactured Home Loans  would be  covered if they  satisfy certain  conditions,
among  other things,  governing the terms  of any prepayments,  late charges and
deferral fees and  requiring a  30-day notice  period prior  to instituting  any
action  leading to  repossession of or  foreclosure with respect  to the related
unit. See "Applicability of Usury Laws" above.

    SOLDIERS' AND SAILORS' CIVIL RELIEF ACT.  Generally, under the terms of  the
Relief Act, a borrower who enters military service after the origination of such
borrower's  Manufactured Home Loan (including a borrower  who is a member of the
National Guard or is  in reserve status  at the time of  the origination of  the
Manufactured  Home Loan and is  later called to active  duty) may not be charged
interest above an annual rate of 6% during the period of such borrower's  active
duty  status, unless a court orders otherwise upon application of the lender. It
is possible that  such interest  rate limitation could  have an  effect, for  an
indeterminate  period of time, on the ability  of the Trust Fund to collect full
amounts of interest on certain of the Manufactured Home Loans. Unless  otherwise
provided  in  the applicable  Prospectus Supplement,  any shortfall  in interest
collections resulting from  the application of  the Relief Act  could result  in
losses  to the holders of the Certificates,  In addition, the Relief Act imposes
limitations which would impair the ability of the Trust Fund to enforce the lien
with respect to an affected Manufactured Home Loan during the borrower's  period
of  active duty status.  Thus, in the  event that such  a Manufactured Home Loan
goes into default, there may be delays and losses occasioned by the inability to
enforce the lien with respect to the Manufactured Home in a timely fashion.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

    The following is a  general discussion of  the anticipated material  federal
income  tax  consequences  of the  purchase,  ownership and  disposition  of the
Certificates offered hereunder where Brown & Wood or Thacher Proffitt & Wood  is
identified  in the applicable Prospectus Supplement  as counsel to the Depositor
(hereinafter "Counsel  to  the Depositor").  For  a general  discussion  of  the
anticipated  material federal income tax consequences of the purchase, ownership
and disposition of the Certificates where  Skadden, Arps, Slate, Meagher &  Flom
is  identified  in  the  applicable  Prospectus  Supplement  as  counsel  to the
Depositor, see  "Certain  Federal  Income Tax  Considerations"  in  the  related
Prospectus  Supplement. This discussion is directed solely to Certificateholders
that hold the Certificates as capital assets within the meaning of Section  1221
of  the  Internal Revenue  Code of  1986 (the  "Code") and  does not  purport to
discuss all federal income tax consequences that may be applicable to particular
categories of investors, some of which  (such as banks, insurance companies  and
foreign  investors) may be subject to special rules. Further, the authorities on
which this discussion, and the opinion referred to below, are based are  subject
to  change  or  differing  interpretations,  which  could  apply  retroactively.
Taxpayers should  consult  their  own  tax advisors  and  tax  return  preparers
regarding  the  preparation  of  any  item  on  a  tax  return,  even  where the
anticipated tax treatment has been discussed herein. In addition to the  federal
income  tax consequences  described herein, potential  investors should consider
the state  and  local tax  consequences,  if  any, of  the  purchase,  ownership

                                       85
<PAGE>
and  disposition of  the Certificates. See  "State and  Other Tax Consequences."
Certificateholders are advised to consult their own tax advisors concerning  the
federal,  state,  local  or other  tax  consequences  to them  of  the purchase,
ownership and disposition of the Certificates offered hereunder.

    The following  discussion addresses  securities of  two general  types:  (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion  thereof, which the Trustee will covenant  to elect to have treated as a
real estate mortgage  investment conduit ("REMIC")  under Sections 860A  through
860G  (the "REMIC Provisions") of the Code and (ii) certificates ("Grantor Trust
Certificates") representing certain  interests in a  Trust Fund ("Grantor  Trust
Fund")  which the Master Servicer  or the Trustee will  covenant not to elect to
have  treated  as  a  REMIC.  The  Prospectus  Supplement  for  each  series  of
Certificates  will indicate whether a REMIC election (or elections) will be made
for the related Trust Fund and, if such an election is to be made, will identify
all "regular interests" and the "residual interests" in the REMIC. For  purposes
of this tax discussion, references to a "Certificateholder" or a "holder" are to
the beneficial owner of a Certificate.

    The  following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury regulations  issued thereunder (the  "OID Regulations"), and  in
part  upon the REMIC  Provisions and the  Treasury regulations issued thereunder
(the "REMIC Regulations"). The OID Regulations do not adequately address certain
issues relevant to, and in some  instances provide that they are not  applicable
to, securities such as the Certificates.

REMICS

        CLASSIFICATION OF REMICS

    Upon  the  issuance of  each series  of REMIC  Certificates, Counsel  to the
Depositor will  deliver  its opinion  generally  to the  effect  that,  assuming
compliance  with all provisions of the  related Pooling and Servicing Agreement,
the related Trust Fund  (or each applicable portion  thereof) will qualify as  a
REMIC and the REMIC Certificates offered with respect thereto will be considered
to  evidence ownership of "regular  interests" ("REMIC Regular Certificates") or
"residual interests" ("REMIC  Residual Certificates") in  that REMIC within  the
meaning of the REMIC Provisions.

    If  an entity electing to be treated as  a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any  taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year or thereafter. In that event, such  entity may be taxable as a  corporation
under  Treasury  regulations,  and the  related  REMIC Certificates  may  not be
accorded the status  or given the  tax treatment described  below. Although  the
Code authorizes the Treasury Department to issue regulations providing relief in
the  event of an  indadvertent termination of REMIC  status, no such regulations
have been issued. Any  such relief, moreover, may  be accompanied by  sanctions,
such  as the  imposition of a  corporate tax  on all or  a portion  of the Trust
Fund's income for the period in which  the requirements for such status are  not
satisfied.  The Pooling and Servicing Agreement  with respect to each REMIC will
include provisions designed to maintain the Trust Fund's status as a REMIC under
the REMIC Provisions. It is not anticipated that the status of any Trust Fund as
a REMIC will be terminated.

        CHARACTERIZATION OF INVESTMENTS IN REMIC CERTIFICATES

    In general, the REMIC Certificates will be "qualifying real property  loans"
within  the meaning of Section  593(d) of the Code,  "real estate assets" within
the meaning of Section 856(c)(5)(A) of the Code and assets described in  Section
7701(a)(19)(C)  of the Code in the same  proportion that the assets of the REMIC
underlying such Certificates would  be so treated. Moreover,  if 95% or more  of
the assets of the REMIC qualify for any of the foregoing treatments at all times
during   a  calendar  year,   the  REMIC  Certificates   will  qualify  for  the
corresponding  status  in  their  entirety  for  that  calendar  year.  Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated to the class of REMIC Residual Certificates will be interest described
in  Section 856(c)(3)(B) of  the Code to  the extent that  such Certificates are
treated as "real estate  assets" within the meaning  of Section 856(c)(5)(A)  of
the  Code.  In  addition,  the REMIC  Regular  Certificates  will  be "qualified
mortgages" within the meaning of Section  860G(a)(3) of the Code if  transferred
to  another  REMIC on  its startup  day in  exchange for  a regular  or residual
interest

                                       86
<PAGE>
therein.  The  determination as  to the  percentage of  the REMIC's  assets that
constitute assets described in the foregoing  sections of the Code will be  made
with  respect to each  calendar quarter based  on the average  adjusted basis of
each category of the assets held by the REMIC during such calendar quarter.  The
REMIC  will report those determinations to  Certificateholders in the manner and
at the times required by applicable Treasury regulations.

    The assets  of  the REMIC  will  include,  in addition  to  Mortgage  Loans,
payments  on Mortgage Loans held pending  distribution on the REMIC Certificates
and may include property acquired by foreclosure held pending sale, and  amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending  sale, or amounts in reserve accounts  would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing sections) otherwise would receive the same  treatment
as  the Mortgage Loans for purposes of  all the foregoing sections. In addition,
in some instances Mortgage Loans may not be treated entirely as assets described
in the  foregoing  sections.  If  so, the  related  Prospectus  Supplement  will
describe the Mortgage Loans that may not be so treated. The REMIC Regulations do
provide,  however, that payments on Mortgage Loans held pending distribution are
considered part  of the  Mortgage  Loans for  purposes  of Sections  593(d)  and
856(c)(5)(A) of the Code.

    TIERED REMIC STRUCTURES

    For certain series of REMIC Certificates, two or more separate elections may
be  made  to treat  designated  portions of  the  related Trust  Fund  as REMICs
("Tiered REMICs") for federal income tax purposes. Upon the issuance of any such
series of REMIC Certificates, Counsel to the Depositor will deliver its  opinion
generally  to the  effect that, assuming  compliance with all  provisions of the
related Pooling and Servicing Agreement, the Tiered REMICs will each qualify  as
a  REMIC  and  the  REMIC  Certificates issued  by  the  Tiered  REMICs  will be
considered to evidence ownership  of REMIC regular  interests or REMIC  residual
interests in the related REMIC within the meaning of the REMIC Provisions.

    Solely  for purposes of  determining whether the  REMIC Certificates will be
"qualifying real property loans" under Section 593(d) of the Code, "real  estate
assets"  within  the meaning  of Section  856(c)(5)(A) of  the Code,  and "loans
secured by an  interest in real  property" under Section  7701(a)(19)(C) of  the
Code,  and  whether the  income on  such Certificates  is interest  described in
Section 856(c)(3)(B)  of the  Code, the  Tiered REMICs  will be  treated as  one
REMIC.

    TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

        GENERAL

    Except  as otherwise stated  in this discussion,  REMIC Regular Certificates
will be treated for  federal income tax purposes  as debt instruments issued  by
the  REMIC and not as ownership interests  in the REMIC or its assets. Moreover,
holders of REMIC Regular Certificates that otherwise report income under a  cash
method  of accounting will  be required to  report income with  respect to REMIC
Regular Certificates under an accrual method.

        ORIGINAL ISSUE DISCOUNT

    Certain REMIC  Regular  Certificates  may be  issued  with  "original  issue
discount"  within the  meaning of  Section 1273(a) of  the Code.  Any holders of
REMIC Regular Certificates issued with original issue discount generally will be
required to  include  original  issue  discount in  income  as  it  accrues,  in
accordance  with the method  described below, in  advance of the  receipt of the
cash attributable to such  income. In addition, Section  1272(a)(6) of the  Code
provides  special  rules applicable  to REMIC  Regular Certificates  and certain
other debt instruments issued with original issue discount. Regulations have not
been issued under that section.

    The Code  requires that  a prepayment  assumption be  used with  respect  to
Mortgage  Loans  held by  a REMIC  in  computing the  accrual of  original issue
discount  on  REMIC  Regular  Certificates  issued  by  that  REMIC,  and   that
adjustments  be  made in  the amount  and rate  of accrual  of such  discount to
reflect differences  between  the  actual prepayment  rate  and  the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The  Conference Committee Report  (the "Committee Report")  accompanying the Tax

                                       87
<PAGE>
Reform Act  of  1986  indicates  that the  regulations  will  provide  that  the
prepayment  assumption used with respect to  a REMIC Regular Certificate must be
the same as  that used in  pricing the  initial offering of  such REMIC  Regular
Certificate.  The prepayment  assumption (the  "Prepayment Assumption")  used in
reporting original issue discount for each  series will be consistent with  this
standard  and will be  disclosed in the  related Prospectus Supplement. However,
neither the  Depositor,  any Master  Servicer  nor  the Trustee  will  make  any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate.

    The original issue discount, if any, on a REMIC Regular Certificate will  be
the  excess of its stated redemption price over its issue price. The issue price
of a particular class of REMIC Regular Certificates will be the first cash price
at which a  substantial amount of  REMIC Regular Certificates  of that class  is
sold  (excluding sales to bond houses, brokers and underwriters). If less than a
substantial amount of a particular class  of REMIC Regular Certificates is  sold
for cash on or prior to the date of their initial issuance (the "Closing Date"),
the  issue price for such class  will be the fair market  value of such class on
the Closing Date.  Under the OID  Regulations, the stated  redempton price of  a
REMIC  Regular Certificate is equal  to the total of all  payments to be made on
such Certificate  other  than  "qualified stated  interest."  "Qualified  stated
interest" includes interest that is unconditionally payable at least annually at
a  single fixed rate, at a "qualified  floating rate," a combination of a single
fixed rate and one or more "qualified floating rates" or one "qualified  inverse
floating  rate,"  or  a  combination  of "qualified  floating  rates"  or  at an
"objective rate" that does  not operate in a  manner that accelerates or  defers
interest payments on such REMIC Regular Certificate.

    In the case of REMIC Regular Certificates bearing adjustable interest rates,
the  determination of the total amount of original issue discount and the timing
of the inclusion  thereof will  vary according  to the  characteristics of  such
REMIC  Regular Certificates. If the original  issue discount rules apply to such
Certificates, the  related Prospectus  Supplement will  describe the  manner  in
which such rules will be applied with respect to those Certificates in preparing
information  returns to the Certificateholders  and the Internal Revenue Service
(the "IRS").

    Certain classes of the REMIC Regular Certificates may provide for the  first
interest  payment with  respect to  such Certificates to  be made  more than one
month after the date of issuance, a  period which is longer than the  subsequent
monthly  intervals between interest payments.  Assuming the "accrual period" (as
defined below) for original issue discount is each monthly period that ends on a
Distribution Date, in some cases, as  a consequence of this "long first  accrual
period,"  all interest  payments may  be required to  be included  in the stated
redemption price of the REMIC Regular Certificate and accounted for as  original
discount.  Because interest on  REMIC Regular Certificates must  in any event be
accounted for under an  accrual method, applying this  analysis would result  in
only  a slight difference in the timing of  the inclusion in income of the yield
on the REMIC Regular Certificates.

    In addition, if the  accrued interest to be  paid on the first  Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a  portion  of the  purchase price  paid  for a  REMIC Regular  Certificate will
reflect such  accrued  interest.  In  such cases,  information  returns  to  the
Certificateholders and the IRS will be based on the position that the portion of
the  purchase price paid for the interest  accrued with respect to periods prior
to the Closing Date is treated as part of the overall cost of such REMIC Regular
Certificate (and not as a separate asset the cost of which is recovered entirely
out of interest received on the next Distribution Date) and that the portion  of
the  interest paid on the first Distribution  Date in excess of interest accrued
for a number of days corresponding to  the number of days from the Closing  Date
to the first Distribution Date should be included in the stated redemption price
of  such REMIC Regular Certificate. However,  the OID Regulations state that all
or some portion of such accrued interest may be treated as a separate asset  the
cost  of  which  is  recovered  entirely  out  of  interest  paid  on  the first
Disribution Date. It is unclear how an election to do so would be made under the
OID Regulations and  whether such an  election could be  made unilaterally by  a
Certificateholder.

    Notwithstanding  the general definition of original issue discount, original
issue discount  on a  REMIC Regular  Certificate  will be  considered to  be  de
minimis   if   it  is   less  than   0.25%  of   the  stated   redemption  price

                                       88
<PAGE>
of the REMIC Regular  Certificate multiplied by its  weighted average life.  For
this  purpose, the  weighted average  life of  the REMIC  Regular Certificate is
computed as the sum of  the amounts determined, as  to each payment included  in
the  stated redemption price  of such REMIC  Regular Certificate, by multiplying
(i) the number  of complete  years (rounding down  for partial  years) from  the
issue  date until such  payment is expected  to be made  (presumably taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of  payment, and the  denominator of which  is the stated  redemption
price  at maturity of such REMIC Regular Certificate. Under the OID Regulations,
original issue  discount of  only a  de minimis  amount (other  than de  minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial  interest holiday) will be included in  income as each payment of stated
principal is made, based on the product  of the total amount of such de  minimis
original  issue discount and a fraction, the numerator of which is the amount of
such principal payment and  the denominator of which  is the outstanding  stated
principal  amount of  the REMIC  Regular Certificate.  The OID  Regulations also
would permit a Certificateholder  to elect to accrue  de minimis original  issue
discount  into income currently based on  a constant yield method. See "Taxation
of Owners of REMIC Regular  Certificates--Market Discount" for a description  of
such election under the OID Regulations.

    If  original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily portions"  of original issue discount for each  day
during  its  taxable  year on  which  it  held such  REMIC  Regular Certificate,
including the purchase date but excluding  the disposition date. In the case  of
an  original  holder  of a  REMIC  Regular  Certificate, the  daily  portions of
original issue discount will be determined as follows.

    As to each "accrual period," that is, unless otherwise stated in the related
Prospectus Supplement, each  period that ends  on a date  that corresponds to  a
Distribution  Date  and  begins  on  the  first  day  following  the immediately
preceding accrual period (or in the case of the first such period, begins on the
Closing Date), a calculation will be made  of the portion of the original  issue
discount  that accrued during such accrual period. The portion of original issue
discount that accrues in any  accrual period will equal  the excess, if any,  of
(i)  the sum of (A) the  present value, as of the  end of the accrual period, of
all of the distributions remaining to be made on the REMIC Regular  Certificate,
if  any, in future periods and (B)  the distributions made on such REMIC Regular
Certificate during  the  accrual  period  of  amounts  included  in  the  stated
redemption  price,  over (ii)  the adjusted  issue price  of such  REMIC Regular
Certificate at the  beginning of the  accrual period. The  present value of  the
remaining distributions referred to in the preceding sentence will be calculated
(i)  assuming  that  distributions  on the  REMIC  Regular  Certificate  will be
received in future periods based on the  Mortgage Loans being prepaid at a  rate
equal  to the Prepayment Assumption and (ii)  using a discount rate equal to the
original yield to maturity of the Certificate. For these purposes, the  original
yield to maturity of the Certificate will be calculated based on its issue price
and  assuming that distributions on the Certificate  will be made in all accrual
periods based  on the  Mortgage  Loans being  prepaid at  a  rate equal  to  the
Prepayment  Assumption. The adjusted issue price  of a REMIC Regular Certificate
at the  beginning of  any accrual  period will  equal the  issue price  of  such
Certificate,  increased by the aggregate amount  of original issue discount that
accrued with respect to such Certificate  in prior accrual periods, and  reduced
by  the amount of  any distributions made  on such REMIC  Regular Certificate in
prior accrual periods of  amounts included in the  stated redemption price.  The
original  issue  discount  accruing  during  any  accrual  period,  computed  as
described above, will be allocated ratably to each day during the accrual period
to determine the daily portion of original issue discount for such day.

    A subsequent purchaser of  a REMIC Regular  Certificate that purchases  such
Certificate  at  a cost  (excluding  any portion  of  such cost  attributable to
accrued qualified stated  interest) less  than its  remaining stated  redemption
price will also be required to include in gross income the daily portions of any
original  issue discount  with respect to  such Certificate.  However, each such
daily portion will be reduced,  if such cost is in  excess of the REMIC  Regular
Certificate's  "adjusted issue  price," in proportion  to the  ratio such excess
bears to the aggregate original issue  discount remaining to be accrued on  such
REMIC  Regular  Certificate.  The  adjusted  issue  price  of  a  REMIC  Regular
Certificate  on   any  given   day  equals   the  sum   of  (i)   the   adjusted

                                       89
<PAGE>
issue  price (or, in the  case of the first accrual  period, the issue price) of
such Certificate at the beginning of the accrual period which includes such  day
and  (ii) the daily portions of original issue discount for all days during such
accrual period prior to such day.

    MARKET DISCOUNT

    A Certificateholder that purchases a  REMIC Regular Certificate at a  market
discount,  that is, in  the case of  a REMIC Regular  Certificate issued without
original issue discount,  at a  purchase price  less than  its remaining  stated
principal  amount, or  in the  case of a  REMIC Regular  Certificate issued with
original issue discount, at a purchase price less than its adjusted issue  price
will  recognize  gain  upon  receipt of  each  distribution  representing stated
redemption price.  In  particular,  under  Section  1276  of  the  Code  such  a
Certificateholder  generally will  be required to  allocate the  portion of each
such distribution representing stated redemption  price first to accrued  market
discount  not previously included in income, and to recognize ordinary income to
that extent. A Certificateholder may elect to include market discount in  income
currently  as  it  accrues rather  than  including  it on  a  deferred  basis in
accordance with the foregoing. If made,  such election will apply to all  market
discount  bonds acquired by such Certificateholder on  or after the first day of
the first taxable  year to  which such election  applies. In  addition, the  OID
Regulations permit a Certificateholder to elect to accrue all interest, discount
(including  de minimis market or original  issue discount) and premium in income
as interest, based on  a constant yield  method. If such  an election were  made
with   respect  to  a  REMIC  Regular  Certificate  with  market  discount,  the
Certificateholder would be deemed to have made an election to include  currently
market  discount in  income with  respect to  all other  debt instruments having
market discount that such Certificateholder acquires during the taxable year  of
the  election  or  thereafter,  and  possibly  previously  acquired instruments.
Similarly, a Certificateholder that made this election for a Certificate that is
acquired at a premium would be deemed to have made an election to amortize  bond
premium  with respect  to all debt  instruments having  amortizable bond premium
that such Certificateholder owns or acquires.  See "Taxation of Owners of  REMIC
Regular  Certificates--Premium."  Each of  these  elections to  accrue interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest would be irrevocable.

    However, market discount with respect to a REMIC Regular Certificate will be
considered to be de  minimis for purposes  of Section 1276 of  the Code if  such
market  discount is less than 0.25% of  the remaining stated redemption price of
such REMIC Regular  Certificate multiplied by  the number of  complete years  to
maturity  remaining after  the date of  its purchase. In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations refer  to the  weighted average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount, presumably  taking into account  the Prepayment Assumption.  If
market  discount is treated as  de minimis under this  rule, it appears that the
actual discount would be treated in a manner similar to original issue  discount
of   a  de   minimis  amount.   See  "Taxation   of  Owners   of  REMIC  Regular
Certificates--Original Issue Discount." Such treatment would result in  discount
being  included in income at a slower rate than discount would be required to be
included in income using the method described above.

    Section  1276(b)(3)  of  the  Code  specifically  authorizes  the   Treasury
Department  to issue  regulations providing for  the method  for accruing market
discount on debt instruments, the principal of which is payable in more than one
installment. Until regulations  are issued  by the  Treasury Department  certain
rules  described  in  the  Committee Report  will  apply.  The  Committee Report
indicates  that  in  each  accrual  period  market  discount  on  REMIC  Regular
Certificates  should accrue, at the Certificateholder's option: (i) on the basis
of a constant  yield method, (ii)  in the  case of a  REMIC Regular  Certificate
issued  without original issue discount, in an  amount that bears the same ratio
to the  total remaining  market discount  as  the stated  interest paid  in  the
accrual period bears to the total amount of stated interest remaining to be paid
on  the REMIC Regular Certificate as of  the beginning of the accrual period, or
(iii) in the  case of  a REMIC Regular  Certificate issued  with original  issue
discount,  in an amount that bears the  same ratio to the total remaining market
discount as the original issue discount  accrued in the accrual period bears  to
the  total original issue discount remaining on the REMIC Regular Certificate at
the beginning of the accrual period. Morever, the Prepayment Assumption used  in
calculating  the accrual of original issue  discount is also used in calculating

                                       90
<PAGE>
the accrual of  market discount.  Because the  regulations referred  to in  this
paragraph  have not been issued, it is  not possible to predict what effect such
regulations might  have on  the tax  treatment of  a REMIC  Regular  Certificate
purchased at a discount in the secondary market.

    To  the extent that REMIC Regular  Certificates provide for monthly or other
periodic distributions throughout their term, the  effect of these rules may  be
to  require market  discount to be  includible in income  at a rate  that is not
significantly slower than  the rate at  which such discount  would accrue if  it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally will be  required to treat  a portion of  any gain on the
sale or exchange of  such Certificate 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.

    Further,  under  Section  1277 of  the  Code  a holder  of  a  REMIC Regular
Certificate may be required  to defer a portion  of its interest deductions  for
the  taxable  year attributable  to any  indebtedness  incurred or  continued to
purchase or carry such Regular Certificate.  For these purposes, the de  minimis
rule  referred to  above applies. Any  such deferred interest  expense would not
exceed the market  discount that  accrues during such  taxable year  and is,  in
general,  allowed as a  deduction not later  than the year  in which such market
discount is  includible in  income.  If such  holder  elects to  include  market
discount  in income currently  as it accrues on  all market discount instruments
acquired by  such  holder in  that  taxable  year or  thereafter,  the  interest
deferral rule described above will not apply.

        PREMIUM

    A  REMIC Regular Certificate  purchased at a cost  (excluding any portion of
such cost attributable to  accrued qualified stated  interest) greater than  its
remaining  stated  redemption price  will  be considered  to  be purchased  at a
premium. The holder of such a REMIC Regular Certificate may elect under  Section
171  of the Code to  amortize such premium under  the constant yield method over
the life of the Certificate.  If made, such an election  will apply to all  debt
instruments having amortizable bond premium that the holder owns or subsequently
acquires. Amortizable premium will be treated as an offset to interest income on
the  related debt instrument  rather than as a  separate interest deduction. The
OID Regulations  also permit  Certificateholders  to elect  to account  for  all
interest,  discount  and  premium  based on  a  constant  yield  method, further
treating the Certificateholder as having  made the election to amortize  premium
generally.  See  "Taxation  of  Owners  of  REMIC  Regular  Certificates--Market
Discount." The Committee Report states that the same rules that apply to accrual
of market discount (which rules will  require use of a prepayment assumption  in
accruing  market  discount with  respect to  REMIC Regular  Certificates without
regard to  whether such  Certificates have  original issue  discount) will  also
apply in amortizing bond premium under Section 171 of the Code.

    REALIZED LOSSES

    Under  Section 166 of the Code, both  corporate holders of the REMIC Regular
Certificates and noncorporate  holders of  the REMIC  Regular Certificates  that
acquire  such  Certificates in  connection with  a trade  or business  should be
allowed to deduct,  as ordinary losses,  any losses sustained  during a  taxable
year  in which  their Certificates become  wholly or partially  worthless as the
result of one or more realized losses on the Mortgage Loans. However, it appears
that a noncorporate holder that does not acquire a REMIC Regular Certificate  in
connection  with a trade or business will not be entitled to deduct a loss under
Section 166 of the Code until such holder's Certificate becomes wholly worthless
(i.e., until its  outstanding principal balance  has been reduced  to zero)  and
that the loss will be characterized as a short-term capital loss.

    Each  holder  of a  REMIC  Regular Certificate  will  be required  to accrue
interest and original issue discount with respect to such Certificates,  without
giving  effect to  any reductions in  distributions attributable  to defaults or
delinquencies on the Mortgage  Loans until it can  be established that any  such
reduction ultimately will not be recoverable. As a result, the amount of taxable
income reported in any period by the holder of a REMIC Regular Certificate could
exceed  the amount of  economic income actually  realized by the  holder in such
period. Although  the holder  of  a REMIC  Regular Certificate  eventually  will
recognize a

                                       91
<PAGE>
loss  or reduction  in income  attributable to  previously accrued  and included
income that as the result  of a realized loss  ultimately will not be  realized,
the  law is  unclear with respect  to the timing  and character of  such loss or
reduction in income.

    TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

        GENERAL

    As residual interests, the  REMIC Residual Certificates  will be subject  to
tax  rules that differ  significantly from those  that would apply  if the REMIC
Residual Certificates were  treated for  federal income tax  purposes as  direct
ownership  interests in the Mortgage Loans or  as debt instruments issued by the
REMIC.

    An owner  of a  REMIC Residual  Certificate generally  will be  required  to
report  its daily portion of  the taxable income or,  subject to the limitations
noted in  this discussion,  the net  loss of  the REMIC  for each  day during  a
calendar  quarter that  such holder owned  such REMIC  Residual Certificate. For
this purpose, the taxable income or net  loss of the REMIC will be allocated  to
each  day in the calendar quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise disclosed in the  related
Prospectus  Supplement. The  daily amounts so  allocated will  then be allocated
among the REMIC  Residual Certificateholders in  proportion to their  respective
ownership  interests on such day. Any amount  included in the gross income of or
allowed as a  loss to  any REMIC Residual  Certificateholder by  virtue of  this
paragraph  will be treated as ordinary income or loss. The taxable income of the
REMIC will be determined under the  rules described below in "Taxable Income  of
the  REMIC" and will be taxable to the REMIC Residual Certificateholders without
regard to the  timing or  amount of cash  distributions by  the REMIC.  Ordinary
income  derived from REMIC Residual Certificates  will be "portfolio income" for
purposes of the taxation of taxpayers  subject to limitations under Section  469
of the Code on the deductibility of "passive losses."

    A  holder of  a REMIC Residual  Certificate that  purchased such Certificate
from a prior holder also  will be required to report  on its federal income  tax
return  amounts representing its daily share of the taxable income (or net loss)
of the REMIC for each  day that it holds  such Certificate. Those daily  amounts
generally  will equal the  amounts of taxable  income or net  loss determined as
described above. The  Committee Report indicates  that certain modifications  of
the  general rules  may be  made, by  regulations, legislation  or otherwise, to
reduce (or  increase) the  income  of a  REMIC Residual  Certificateholder  that
purchased  such Certificate from a  prior holder of such  Certificate at a price
greater than (or  less than) the  adjusted basis (as  defined below) such  REMIC
Residual  Certificate would have had in the  hands of an original holder of such
Certificate. The  REMIC  Regulations,  however,  do not  provide  for  any  such
modifications.

    Any  payments  received  by a  holder  of  a REMIC  Residual  Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into account in  determining the income  of such holder  for federal income  tax
purposes.  Although it appears likely that  any such payment would be includible
in income immediately upon its receipt,  the IRS might assert that such  payment
should  be included in income over time according to an amortization schedule or
according to  some  other method.  Because  of the  uncertainty  concerning  the
treatment  of  such  payments,  holders of  REMIC  Residual  Certificates should
consult their tax advisors concerning the treatment of such payments for  income
tax purposes.

    The  amount of income REMIC Residual  Certificateholders will be required to
report (or the tax liability associated with such income) may exceed the  amount
of  cash distributions  received from  the REMIC  for the  corresponding period.
Consequently, REMIC  Residual Certificateholders  should have  other sources  of
funds  sufficient  to pay  any federal  income taxes  due as  a result  of their
ownership of REMIC Residual Certificates  or unrelated deductions against  which
income  may be  offset, subject  to the  rules relating  to "excess inclusions,"
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests  discussed below. The fact that  the tax liability associated with the
income allocated  to  REMIC  Residual Certificateholders  may  exceed  the  cash
distributions  received  by  such  REMIC  Residual  Certificateholders  for  the
corresponding period  may significantly  adversely  affect such  REMIC  Residual
Certificateholders' after-tax rate of return.

                                       92
<PAGE>
        TAXABLE INCOME OF THE REMIC

    The  taxable income  of the  REMIC will equal  the income  from the Mortgage
Loans and other assets of the REMIC plus any cancellation of indebtedness income
due to the allocation of realized losses to REMIC Regular Certificates, less the
deductions allowed to the REMIC for interest (including original issue  discount
and  reduced by any premium on issuance)  on the REMIC Regular Certificates (and
any other class of  REMIC Certificates constituting  "regular interests" in  the
REMIC  not offered hereby),  amortization of any premium  on the Mortgage Loans,
bad debt losses  with respect  to the Mortgage  Loans and,  except as  described
below, servicing, administrative and other expenses.

    For  purposes  of determining  its taxable  income, the  REMIC will  have an
initial aggregate basis in its  assets equal to the sum  of the issue prices  of
all  REMIC  Certificates (or,  if  a class  of  REMIC Certificates  is  not sold
initially, their fair  market values).  Such aggregate basis  will be  allocated
among  the Mortgage  Loans and the  other assets  of the REMIC  in proportion to
their respective fair market values. The  issue price of any REMIC  Certificates
offered   hereby  will  be  determined  in  the  manner  described  above  under
"--Taxation of Owners of  REMIC Regular Certificates--Original Issue  Discount."
The  issue price of a REMIC Certificate  received in exchange for an interest in
the Mortgage Loans or other  property will equal the  fair market value of  such
interests  in the Mortgage Loans or other  property. Accordingly, if one or more
classes of  REMIC Certificates  are  retained initially  rather than  sold,  the
Trustee  may be required to estimate the  fair market value of such interests in
order to  determine the  basis of  the REMIC  in the  Mortgage Loans  and  other
property held by the REMIC.

    Subject  to  possible application  of the  de minimis  rules, the  method of
accrual by  the REMIC  of original  issue discount  income and  market  discount
income  with respect to Mortgage  Loans that it holds  will be equivalent to the
method for accruing original issue discount income for holders of REMIC  Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment Assumption).  However,  a  REMIC  that acquires  loans  at  a  market
discount must include such market discount in income currently as it accrues, on
a constant yield basis. See "--Taxation of Owners of REMIC Regular Certificates"
above,  which  describes a  method  for accruing  such  discount income  that is
analogous to that  required to  be used  by a REMIC  as to  Mortgage Loans  with
market discount that it holds.

    A  Mortgage Loan  will be  deemed to  have been  acquired with  discount (or
premium) to the extent that the  REMIC's basis therein, determined as  described
above,  is less  than (or  greater than) its  stated redemption  price. Any such
discount will be includible in the income of the REMIC as it accrues, in advance
of the cash attributable to  such income, under a  method similar to the  method
described  above  for  accruing original  issue  discount on  the  REMIC Regular
Certificates. It is anticipated that the  REMIC will elect under Section 171  of
the  Code to amortize any premium on the Mortgage Loans. Premium on any Mortgage
Loan to which  such election  applies may be  amortized under  a constant  yield
method,  presumably taking into account the Prepayment Assumption. Further, such
an election  would  not apply  to  any Mortgage  Loan  originated on  or  before
September 27, 1985. Instead, premium on such a Mortgage Loan should be allocated
among  the principal payments  thereon and be  deductible by the  REMIC as those
payments become due or upon the prepayment of such Mortgage Loan.

    A REMIC will be  allowed deductions for  interest (including original  issue
discount)  on the REMIC Regular Certificates (including any other class of REMIC
Certificates constituting "regular interests" in  the REMIC not offered  hereby)
equal  to the deductions that would be allowed if the REMIC Regular Certificates
(including  any  other  class   of  REMIC  Certificates  constituting   "regular
interests"  in the  REMIC not  offered hereby)  were indebtedness  of the REMIC.
Original issue  discount  will be  considered  to  accrue for  this  purpose  as
described    above   under    "--Taxation   of    Owners   of    REMIC   Regular
Certificates--Original Issue Discount," except that the de minimis rule and  the
adjustments  for subsequent holders of REMIC Regular Certificates (including any
other class of REMIC Certificates constituting "regular interests" in the  REMIC
not offered hereby) described therein will not apply.

    If  a class of REMIC Regular Certificates is  issued at a price in excess of
the stated redemption price of such class (such excess "Issue Premium"), the net
amount of interest deductions  that are allowed the  REMIC in each taxable  year
with  respect to the REMIC Regular Certificates of such class will be reduced by

                                       93
<PAGE>
an amount equal to  the portion of  the Issue Premium that  is considered to  be
amortized  or repaid in that year. Although  the matter is not entirely certain,
it is likely that Issue Premium would be amortized under a constant yield method
in a  manner  analogous  to  the method  of  accruing  original  issue  discount
described    above   under    "--Taxation   of    Owners   of    REMIC   Regular
Certificates--Original Issue Discount."

    As a general rule, the taxable income  of a REMIC will be determined in  the
same  manner as if the REMIC were an  individual having the calendar year as its
taxable year and  using the accrual  method of accounting.  However, no item  of
income,  gain, loss or  deduction allocable to a  prohibited transaction will be
taken into  account. See  "--Prohibited Transactions  and Other  Possible  REMIC
Taxes"  below.  Further,  the limitation  on  miscellaneous  itemized deductions
imposed on individuals by Section 67  of the Code (which allows such  deductions
only  to the extent they  exceed in the aggregate  two percent of the taxpayer's
adjusted gross income) will not be applied at the REMIC level so that the  REMIC
will  be allowed deductions for servicing, administrative and other non-interest
expenses in determining its taxable income. All such expenses will be  allocated
as  a  separate  item to  the  holders  of REMIC  Certificates,  subject  to the
limitation  of  Section  67  of  the  Code.  See  "--Possible  Pass-Through   of
Miscellaneous  Itemized  Deductions." If  the  deductions allowed  to  the REMIC
exceed its gross income for a calendar quarter, such excess will be the net loss
for the REMIC for that calendar quarter.

        BASIS RULES, NET LOSSES AND DISTRIBUTIONS

    The adjusted basis  of a  REMIC Residual Certificate  will be  equal to  the
amount paid for such Certificate, increased by amounts included in the income of
the  REMIC  Residual Certificateholder  and decreased  (but  not below  zero) by
distributions made,  and  by  net  losses  allocated,  to  such  REMIC  Residual
Certificateholder.

    A  REMIC Residual Certificateholder is not  allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close  of such calendar  quarter (determined without  regard to such  net
loss).  Any loss that is  not currently deductible by  reason of this limitation
may be carried forward indefinitely to future calendar quarters and, subject  to
the  same limitation, may be used only  to offset income from the REMIC Residual
Certificate. The  ability of  REMIC Residual  Certificateholders to  deduct  net
losses  may be  subject to  additional limitations under  the Code,  as to which
REMIC Residual Certificateholders should consult their tax advisors.

    Any distribution  on a  REMIC  Residual Certificate  will  be treated  as  a
non-taxable  return of  capital to  the extent it  does not  exceed the holder's
adjusted basis in  such Certificate.  To the extent  a distribution  on a  REMIC
Residual  Certificate exceeds  such adjusted basis,  it will be  treated as gain
from  the  sale  of  such   Certificate.  Holders  of  certain  REMIC   Residual
Certificates  may be entitled to distributions early  in the term of the related
REMIC  under  circumstances  in  which  their  bases  in  such  REMIC   Residual
Certificates  will not  be sufficiently  large that  such distributions  will be
treated as nontaxable  returns of capital.  Their bases in  such REMIC  Residual
Certificates  will  initially  equal the  amount  paid for  such  REMIC Residual
Certificates and will  be increased  by their  allocable shares  of the  taxable
income  of the REMIC. However, such basis  increases may not occur until the end
of the calendar quarter, or perhaps the  end of the calendar year, with  respect
to  which  such  REMIC  taxable  income  is  allocated  to  the  REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial   bases  are  less  than  the   distributions  to  such  REMIC  Residual
Certificateholders, and increases in such initial bases either occur after  such
distributions or (together with their initial bases) are less than the amount of
such   distributions,   gain  will   be  recognized   to  such   REMIC  Residual
Certificateholders on such distributions  and will be treated  as gain from  the
sale of their REMIC Residual Certificates.

    The effect of these rules is that a REMIC Residual Certificateholder may not
amortize  its basis in  a REMIC Residual  Certificate, but may  only recover its
basis through distributions,  through the  deduction of  any net  losses of  the
REMIC  or upon the sale of its REMIC Residual Certificate. See "--Sales of REMIC
Certificates," below. For a discussion of possible modifications of these  rules
that  may  require  adjustments  to  income of  a  holder  of  a  REMIC Residual
Certificate  other   than  an   original  holder   in  order   to  reflect   any

                                       94
<PAGE>
difference  between the  cost of such  REMIC Residual Certificate  to such REMIC
Residual  Certificateholder  and   the  adjusted  basis   such  REMIC   Residual
Certificate  would have had in the hands  of an original holder, see "--Taxation
of Owners of REMIC Residual Certificates--General."

        EXCESS INCLUSIONS

    Any "excess inclusions" with respect  to a REMIC Residual Certificate  will,
with  an exception discussed below for  certain REMIC Residual Certificates held
by thrift institutions, be subject to federal income tax in all events.

    In general,  the  "excess  inclusions"  with respect  to  a  REMIC  Residual
Certificate  for any  calendar quarter will  be the  excess, if any,  of (i) the
daily portions  of  REMIC  taxable  income  allocable  to  such  REMIC  Residual
Certificate  over (ii) the  sum of the  "daily accruals" (as  defined below) for
each day during such  quarter that such REMIC  Residual Certificate was held  by
the  REMIC Residual  Certificateholder. The daily  accruals of  a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable portion of the product of the "adjusted issue price" of  the
REMIC  Residual Certificate at the beginning of the calendar quarter and 120% of
the "long-term Federal rate"  in effect on the  Closing Date. For this  purpose,
the  adjusted issue price of a REMIC Residual Certificate as of the beginning of
any calendar quarter  will be equal  to the  issue price of  the REMIC  Residual
Certificate,  increased by the sum of the  daily accruals for all prior quarters
and decreased (but  not below zero)  by any distributions  made with respect  to
such  REMIC Residual Certificate before the beginning of such quarter. The issue
price of  a REMIC  Residual Certificate  is the  initial offering  price to  the
public  (excluding bond houses and brokers) at which a substantial amount of the
REMIC Residual  Certificates  were sold.  The  "long-term Federal  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.

    For REMIC Residual Certificateholders, an  excess inclusion (i) will not  be
permitted  to  be offset  by deductions,  losses or  loss carryovers  from other
activities, (ii) will be  treated as "unrelated business  taxable income" to  an
otherwise  tax-exempt organization and  (iii) will not be  eligible for any rate
reduction or exemption under any applicable  tax treaty with respect to the  30%
United  States  withholding  tax  imposed  on  distributions  to  REMIC Residual
Certificateholders  that  are  foreign   investors.  See,  however,   "--Foreign
Investors in REMIC Certificates," below.

    As  an exception to  the general rules  described above, thrift institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or  loss carryovers, but only if  the REMIC Residual Certificates are considered
to have "significant value." The REMIC  Regulations provide that in order to  be
treated  as having significant value, the  REMIC Residual Certificates must have
an aggregate issue price at  least equal to two  percent of the aggregate  issue
prices  of  all of  the related  REMIC's Regular  and Residual  Certificates. In
addition, based on the Prepayment  Assumption, the anticipated weighted  average
life  of the REMIC Residual Certificates must  equal or exceed 20 percent of the
anticipated weighted  average  life  of  the  REMIC,  based  on  the  Prepayment
Assumption and on any required or permitted clean up calls or required qualified
liquidation  provided for in  the REMIC's organizational  documents. Although it
has not done so, the Treasury also has authority to issue regulations that would
treat the entire amount of income accruing on a REMIC Residual Certificate as an
excess inclusion if the REMIC Residual  Certificates are considered not to  have
"significant  value." The  related Prospectus  Supplement will  disclose whether
offered REMIC  Residual  Certificates may  be  considered to  have  "significant
value"  under the REMIC Regulations; provided, however, that any disclosure that
a REMIC Residual Certificate  will have "significant value"  will be based  upon
certain  assumptions, and the Depositor will make no representation that a REMIC
Residual  Certificate  will  have  "significant  value"  for  purposes  of   the
above-described  rules. The  above described  exception for  thrift institutions
applies only  to those  residual  interests held  directly by,  and  deductions,
losses  and loss  carryovers incurred  by, such  institutions (and  not by other
members of an affiliated group of corporations filing a consolidated income  tax
return)  or by  certain wholly  owned direct  subsidiaries of  such institutions
formed or operated exclusively in connection with the organization and operation
of one or more REMICs.

                                       95
<PAGE>
    In the  case  of any  REMIC  Residual Certificates  held  by a  real  estate
investment   trust,  the  aggregate  excess  inclusions  with  respect  to  such
Certificates, reduced (but not below zero)  by the real estate investment  trust
taxable  income (within the meaning of  Section 857(b)(2) of the Code, excluding
any net capital gain), will be allocated among the shareholders of such trust in
proportion to the dividends received by  such shareholders from such trust,  and
any amount so allocated will be treated as an excess inclusion with respect to a
REMIC  Residual Certificate  as if held  directly by  such shareholder. Treasury
regulations yet to be issued could apply a similar rule to regulated  investment
companies,  common trust funds  and certain cooperatives;  the REMIC Regulations
currently do not address this subject.

    NONECONOMIC REMIC RESIDUAL CERTIFICATES

    Under the REMIC Regulations,  a transfer of  a "noneconomic" REMIC  Residual
Certificate  will  be disregarded  for  all federal  income  tax purposes  if "a
significant purpose of the transfer was  to enable the transferor to impede  the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor  will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC  Residual Certificate. The REMIC  Regulations
provide  that a REMIC  Residual Certificate is noneconomic  unless, based on the
Prepayment Assumption  and  on any  required  or  permitted clean  up  calls  or
required  qualified  liquidation  provided  for  in  the  REMIC's organizational
documents,  (1)  the  present  value   of  the  expected  future   distributions
(discounted  using the "applicable Federal rate" for obligations whose term ends
on the close  of the last  quarter in  which excess inclusions  are expected  to
accrue  with respect to  the REMIC Residual Certificate,  which rate is computed
and published monthly by  the IRS) on the  REMIC Residual Certificate equals  at
least  the  present  value  of  the  expected  tax  on  the  anticipated  excess
inclusions, and (2) the transferor  reasonably expects that the transferee  will
receive distributions with respect to the REMIC Residual Certificate at or after
the  time the  taxes accrue  on the anticipated  excess inclusions  in an amount
sufficient to satisfy  the accrued  taxes. Accordingly, all  transfers of  REMIC
Residual Certificates that may constitute noneconomic residual interests will be
subject  to  certain restrictions  under the  terms of  the related  Pooling and
Servicing Agreement that  are intended  to reduce  the possibility  of any  such
transfer  being  disregarded. Such  restrictions will  require  each party  to a
transfer to provide an affidavit that no  purpose of such transfer is to  impede
the assessment or collection of tax, including certain representations as to the
financial  condition of the  prospective transferee, as  to which the transferor
will also  be required  to make  a reasonable  investigation to  determine  such
transferee's  historic payments of its debts and  ability to continue to pay its
debts as they  come due  in the  future. Prior  to purchasing  a REMIC  Residual
Certificate,  prospective  purchasers  should consider  the  possibility  that a
purported transfer of  such REMIC Residual  Certificate by such  a purchaser  to
another  purchaser at some  future date might be  disregarded in accordance with
the above-described rules, which would result in the retention of tax  liability
by such purchaser.

    The  related  Prospectus  Supplement  will  disclose  whether  offered REMIC
Residual Certificates may be  considered "noneconomic" residual interests  under
the  REMIC  Regulations; provided,  however, that  any  disclosure that  a REMIC
Residual Certificate will  not be  considered "noneconomic" will  be based  upon
certain  assumptions, and the Depositor will make no representation that a REMIC
Residual Certificate will not  be considered "noneconomic"  for purposes of  the
above-described  rules.  See "--Foreign  Investors In  REMIC Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.

    MARK-TO-MARKET RULES

    On  December  28,  1993,  the   IRS  released  temporary  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 owned by 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 "negative value" REMIC Residual  Certificate is not treated as a
security and thus generally may not be marked to market. This exclusion from the
mark-to-market  requirement   is  expanded   to  include   all  REMIC   Residual
Certificates under proposed Treasury regulations published January 4, 1995 which
provide that any REMIC Residual Certificate issued after

                                       96
<PAGE>
January  4, 1995 will not  be treated as a  security and therefore generally may
not be marked to market. Prospective purchasers of a REMIC Residual  Certificate
should  consult their  tax advisors  regarding the  possible application  of the
mark-to-market requirement to REMIC Residual Certificates.

    POSSIBLE PASS-THROUGH OF MISCELLANEOUS ITEMIZED DEDUCTIONS

    Fees and expenses of a REMIC generally  will be allocated to the holders  of
the  REMIC Residual Certificates. The  applicable Treasury regulations indicate,
however, that in the case of a REMIC  that is similar to a single class  grantor
trust,  all or a  portion of such fees  and expenses should  be allocated to the
holders of the related  REMIC Regular Certificates.  Unless otherwise stated  in
the  related Prospectus Supplement, such fees  and expenses will be allocated to
holders of the related REMIC Residual Certificates in their entirety and not  to
the holders of the related REMIC Regular Certificates.

    With  respect to REMIC  Residual Certificates or  REMIC Regular Certificates
the holders of which  receive an allocation of  fees and expenses in  accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and  (ii) such individual's, estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction allowable subject to  the
limitation  of Section 67 of the Code, which permits such deductions only to the
extent they exceed in the aggregate  two percent of a taxpayer's adjusted  gross
income. In addition, Section 68 of the Code provides that the amount of itemized
deductions  otherwise allowable  for an  individual whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the individual's adjusted gross  income over such amount  or (ii) 80% of  the
amount  of itemized  deductions otherwise  allowable for  the taxable  year. The
amount of additional taxable income  reportable by holders of such  Certificates
that  are subject to the  limitations of either Section 67  or Section 68 of the
Code may be  substantial. Furthermore,  in determining  the alternative  minimum
taxable  income of such a  holder of a REMIC  Certificate that is an individual,
estate or trust, or  a "pass-through entity" beneficially  owned by one or  more
individuals,  estates or trusts, no deduction  will be allowed for such holder's
allocable portion of servicing fees and other miscellaneous itemized  deductions
of  the REMIC, even though an amount equal  to the amount of such fees and other
deductions will be  included in  such holder's gross  income. Accordingly,  such
REMIC  Certificates may not be  appropriate investments for individuals, estates
or  trusts,  or  pass-through  entities  beneficially  owned  by  one  or   more
individuals,  estates  or trusts.  Such  prospective investors  should carefully
consult with  their own  tax advisors  prior  to making  an investment  in  such
Certificates.

    SALES OF REMIC CERTIFICATES

    If a REMIC Certificate is sold, the selling Certificateholder will recognize
gain or loss equal to the difference between the amount realized on the sale and
its  adjusted basis in  the REMIC Regular  Certificate. The adjusted  basis of a
REMIC Regular Certificate generally  will equal the cost  of such REMIC  Regular
Certificate  to  such Certificateholder,  increased by  income reported  by such
Certificateholder with respect to
such REMIC Regular  Certificate (including  original issue  discount and  market
discount income) and reduced (but not below zero) by distributions on such REMIC
Regular  Certificate  received by  such Certificateholder  and by  any amortized
premium. The adjusted basis of a  REMIC Residual Certificate will be  determined
as  described under "--Taxation of  Owners of REMIC Residual Certificates--Basis
Rules, Net Losses and  Distributions." Except as provided  in the following  two
paragraphs,  any such gain  or loss will  be capital gain  or loss provided such
REMIC Certficate  is  held as  a  capital  asset (generally  property  held  for
investment)  within the meaning of Section 1221 of  the Code. The Code as of the
date of  this prospectus  provides for  a top  marginal tax  rate of  39.6%  for
individuals  and  a  maximum  marginal  rate  for  long-term  capital  gains  of
individuals of  28%.  No such  rate  differential exists  for  corporations.  In
addition,  the distinction between a capital gain or loss and ordinary income or
loss remains relevant for other purposes.

    Gain from the sale  of a REMIC Regular  Certificate that might otherwise  be
capital gain will be treated as ordinary income to the extent such gain does not
exceed  the excess, if any, of (i) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued thereon at  a rate equal to  110% of the "applicable  Federal
rate" (generally a rate based

                                       97
<PAGE>
on  an  average  of current  yields  on  Treasury securities  having  a maturity
comparable to that of the Certificate based on the application of the Prepayment
Assumption to such Certificate, which rate is computed and published monthly  by
the  IRS), determined as of the date  of purchase of such Certificate, over (ii)
the amount of ordinary income actually  includible in the seller's income  prior
to  such  sale. In  addition, gain  recognized on  the sale  of a  REMIC Regular
Certificate by a seller who purchased such Certificate at a market discount will
be taxable as ordinary  income in an  amount not exceeding  the portion of  such
discount  that accrued during the period such REMIC Certificate was held by such
holder, reduced  by any  market  discount included  in  income under  the  rules
described    above   under    "--Taxation   of    Owners   of    REMIC   Regular
Certificates--Market Discount and--Premium."

    REMIC Certificates will be "evidences of indebtedness" within the meaning of
Section 582(c)(1) of the Code, so that gain or loss recognized from the sale  of
a  REMIC  Certificate by  a bank  or  thrift institution  to which  such section
applies will be ordinary income or loss.

    A portion of  any gain from  the sale  of a REMIC  Regular Certificate  that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as  part of a "conversion transaction" within  the
meaning  of Section 1258 of the Code.  A conversion transaction generally is one
in which the taxpayer  has taken two  or more positions in  the same or  similar
property  that  reduce or  eliminate market  risk, if  substantially all  of the
taxpayer's return  is attributable  to  the time  value  of the  taxpayer's  net
investment  in such transaction. The amount of  gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net  investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by  the  IRS)  at the  time  the  taxpayer  enters  into the
conversion transaction, subject to appropriate reduction for prior inclusion  of
interest and other ordinary income items from the transaction.

    Finally,  a taxpayer may  elect to have  net capital gain  taxed at ordinary
income rates  rather than  capital gains  rates  in order  to include  such  net
capital  gain in total net investment income  for the taxable year, for purposes
of the rule that  limits the deduction of  interest on indebtedness incurred  to
purchase  or carry property  held for investment to  a taxpayer's net investment
income.

    Except as may be provided in Treasury  regulations yet to be issued, if  the
seller  of a REMIC Residual Certificate reacquires a REMIC Residual Certificate,
or acquires any other residual interest in a REMIC or any similar interest in  a
"taxable  mortgage pool" (as defined in Section  7701(i) of the Code) during the
period beginning six  months before, and  ending six months  after, the date  of
such sale, such sale will be subject to the "wash sale" rules of Section 1091 of
the  Code. In that event, any loss realized by the Residual Certificateholder on
the sale  will not  be  deductible, but  instead will  be  added to  such  REMIC
Residual Certificateholder's adjusted basis in the newly acquired asset.

    PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES

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

    In  addition, certain contributions to  a REMIC made after  the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the  REMIC  equal  to  100%  of  the  value  of  the  contributed  property   (a
"Contributions   Tax").  Each  Pooling  and  Servicing  Agreement  will  include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.

    REMICs also are subject to federal income tax at the highest corporate  rate
on  "net income from foreclosure property," determined by reference to the rules
applicable to  real  estate  investment trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale  of a foreclosure property that is

                                       98
<PAGE>
inventory property  and  gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed in  the related  Prospectus  Supplement, it  is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

    Unless otherwise disclosed in the  related Prospectus Supplement, it is  not
anticipated  that any material  state or local  income or franchise  tax will be
imposed on any REMIC.

    Unless otherwise stated  in the  related Prospectus Supplement,  and to  the
extent  permitted  by then  applicable  laws, any  Prohibited  Transactions Tax,
Contributions Tax, tax  on "net income  from foreclosure property"  or state  or
local  income or franchise tax that may be imposed on the REMIC will be borne by
the related Master Servicer  or Trustee, in  either case out  of its own  funds,
provided  that  the Master  Servicer or  the Trustee,  as the  case may  be, has
sufficient assets to do so, and provided  further that such tax arises out of  a
breach  of the Master Servicer's  or the Trustee's obligations,  as the case may
be, under  the  related  Pooling  and Servicing  Agreement  and  in  respect  of
compliance  with applicable laws and regulations. Any  such tax not borne by the
Master Servicer or the Trustee will  be charged against the related Trust  Fund,
resulting  in a  reduction in  amounts payable to  holders of  the related REMIC
Certificates.

    TAX AND RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES TO CERTAIN
ORGANIZATIONS.

    If  a  REMIC  Residual  Certificate   is  transferred  to  a   "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to  the REMIC Residual Certificate,  which rate is  computed
and  published monthly  by the IRS)  of the total  anticipated excess inclusions
with respect to such REMIC Residual  Certificate for periods after the  transfer
and   (ii)  the  highest   marginal  federal  income   tax  rate  applicable  to
corporations. The anticipated  excess inclusions  must be determined  as of  the
date  that the REMIC  Residual Certificate is  transferred and must  be based on
events that  have occurred  up to  the  time of  such transfer,  the  Prepayment
Assumption  and any required  or permitted clean up  calls or required qualified
liquidation provided for  in the  REMIC's organizational documents.  Such a  tax
would  be generally imposed on the transferor of the REMIC Residual Certificate,
except that  where  such  transfer  is  through  an  agent  for  a  disqualified
organization,  the  tax  would instead  be  imposed  on such  agent.  However, a
transferor of a REMIC Residual Certificate would in no event 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  did not have  actual knowledge that  such
affidavit  was false.  Moreover, an  entity will not  qualify as  a REMIC unless
there are reasonable arrangements designed to ensure that (i) residual interests
in such entity are not held  by disqualified organizations and (ii)  information
necessary  for  the  application  of  the  tax  described  herein  will  be made
available. Restrictions  on  the transfer  of  REMIC Residual  Certificates  and
certain  other provisions  that are  intended to  meet this  requirement will be
included in the related Pooling and  Servicing Agreement, and will be  discussed
more  fully in any Prospectus  Supplement relating to the  offering of any REMIC
Residual Certificate.

    In addition,  if a  "pass-through  entity" (as  defined below)  includes  in
income  excess inclusions  with respect  to a  REMIC Residual  Certificate and a
disqualified organization is the  record holder of an  interest in such  entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest  in the pass-through entity held  by such disqualified organization and
(ii) the highest  marginal federal income  tax rate imposed  on corporations.  A
pass-through  entity will not be subject to this tax for any period, however, if
each record holder of an interest in such pass-through entity furnishes to  such
pass-through  entity (i)  such holder's social  security number  and a statement
under penalty of perjury that such social security number is that of the  record
holder  or (ii) a statement under penalty  of perjury that such record holder is
not a disqualified organization.

                                       99
<PAGE>
    For these  purposes,  a "disqualified  organization"  means (i)  the  United
States,  any State or political subdivision thereof, any foreign government, any
international organization, or  any agency or  instrumentality of the  foregoing
(not  including instrumentalities described in  Section 168(h)(2)(D) of the Code
or the Federal  Home Loan  Mortgage Corporation), (ii)  any organization  (other
than  a cooperative described  in Section 521  of the Code)  that is exempt from
federal income tax, unless it  is subject to the tax  imposed by Section 511  of
the  Code or  (iii) any organization  described in Section  1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company, real  estate  investment trust,  trust,  partnership or  certain  other
entities  described in  Section 860E(e)(6)  of the  Code. In  addition, a person
holding an interest  in a pass-through  entity as a  nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

    TERMINATION AND LIQUIDATION

    A  REMIC will  terminate immediately  after the  Distribution Date following
receipt by the REMIC of  the final payment in respect  of the Mortgage Loans  or
upon  a sale of the REMIC's assets following the adoption by the REMIC of a plan
of complete liquidation. The  last distribution on  a REMIC Regular  Certificate
will  be treated as a payment in retirement of a debt instrument. In the case of
a REMIC Residual Certificate,  if the last distribution  on such REMIC  Residual
Certificate  is less than the  REMIC Residual Certificateholder's adjusted basis
in such Certificate, such REMIC Residual Certificateholder should (but may  not)
be  treated as realizing a loss equal to the amount of such difference, and such
loss may be treated as  a capital loss. If the  REMIC adopts a plan of  complete
liquidation,  within the meaning of Section  860F(a)(4)(A)(i) of the Code, which
may be accomplished by  designating in the  REMIC's final tax  return a date  on
which  such adoption is deemed to occur, and sells all of its assets (other than
cash) within a  90-day period  beginning on  such date,  the REMIC  will not  be
subjected  to  any "prohibited  transactions taxes"  solely  on account  of such
qualified liquidation,  provided  that  the  REMIC  credits  or  distributes  in
liquidation  all of  the sale  proceeds plus  its cash  (other than  the amounts
retained to meet claims) to holders of Regular and Residual Certificates  within
the 90-day period.

    REPORTING AND OTHER ADMINISTRATIVE MATTERS

    Solely  for purposes of the administrative provisions of the Code, the REMIC
will be treated as a partnership  and REMIC Residual Certificateholders will  be
treated   as  partners.  Unless  otherwise  stated  in  the  related  Prospectus
Supplement, the Trustee will file REMIC federal income tax returns on behalf  of
the  REMIC, will  generally hold  at least  a nominal  amount of  REMIC Residual
Certificates, and will be designated as and will act as the "tax matters person"
with respect to the REMIC in all respects.

    As the  tax matters  person, the  Trustee will,  subject to  certain  notice
requirements  and  various  restrictions  and  limitations,  generally  have the
authority  to   act  on   behalf   of  the   REMIC   and  the   REMIC   Residual
Certificateholders  in connection with the administrative and judicial review of
items of income, deduction, gain  or loss of the REMIC,  as well as the  REMIC's
classification.  REMIC Residual Certificateholders will generally be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax return and  may in  some circumstances be  bound by  a settlement  agreement
between  the Trustee,  as tax  matters person, and  the IRS  concerning any such
REMIC item.  Adjustments  made to  the  REMIC tax  return  may require  a  REMIC
Residual  Certificateholder to make corresponding adjustments on its return, and
an audit of the REMIC's  tax return, or the  adjustments resulting from such  an
audit,  could result in an audit of a REMIC Residual Certificateholder's return.
No REMIC will be  registered as a  tax shelter pursuant to  Section 6111 of  the
Code  because it is not anticipated that any  REMIC will have a net loss for any
of the first five taxable years of its existence. Any person that holds a  REMIC
Residual  Certificate as a nominee for another person may be required to furnish
to the related REMIC, in a manner  to be provided in Treasury regulations,  with
the name and address of such person and other information.

    Reporting  of interest income,  including any original  issue discount, with
respect to REMIC Regular Certificates is required annually, and may be  required
more  frequently under Treasury regulations. These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS; holders  of  REMIC  Regular Certificates  that  are  corporations,  trusts,
securities  dealers and certain other  non-individuals will be provided interest
and original issue discount income information and the

                                      100
<PAGE>
information set forth in the following paragraph upon request in accordance with
the requirements of the applicable regulations. The information must be provided
by the later of 30 days after the  end of the quarter for which the  information
was  requested, or two  weeks after the  receipt of the  request. The REMIC must
also comply  with  rules  requiring  a REMIC  Regular  Certificate  issued  with
original  issue discount to  disclose on its  face the amount  of original issue
discount and the issue  date, and requiring such  information to be reported  to
the  IRS. Reporting with  respect to the  REMIC Residual Certificates, including
income,  excess  inclusions,  investment   expenses  and  relevant   information
regarding  qualification of the  REMIC's assets, will be  made as required under
the Treasury regulations, generally on a quarterly basis.

    As applicable,  the  REMIC  Regular  Certificate  information  reports  will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at  the beginning of each accrual period.  In addition, the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount  on
a  constant  yield method  would require  information  relating to  the holder's
purchase price that  the Master Servicer  will not have,  such regulations  only
require  that information pertaining to  the appropriate proportionate method of
accruing market discount be provided. See "--Taxation of Owners of REMIC Regular
Certificates--Market Discount."

    The responsibility for complying with the foregoing reporting rules will  be
borne by the Trustee.

    BACKUP WITHHOLDING WITH RESPECT TO REMIC CERTIFICATES

    Payments of interest and principal, as well as payments of proceeds from the
sale of REMIC Certificates, may be subject to the "backup withholding tax" under
Section 3406 of the Code at a rate of 31% if recipients of such payments fail to
furnish   to   the   payor  certain   information,   including   their  taxpayer
identification numbers, or otherwise  fail to establish  an exemption from  such
tax.  Any amounts deducted and withheld from a distribution to a recipient would
be allowed as a credit against such recipient's federal income tax. Furthermore,
certain penalties may be imposed by the  IRS on a recipient of payments that  is
required to supply information but that does not do so in the proper manner.

    FOREIGN INVESTORS IN REMIC CERTIFICATES

    A  REMIC Regular Certificateholder that is  not a "United States person" (as
defined below) and  is not  subject to  federal income tax  as a  result of  any
direct  or indirect connection to the United States in addition to its ownership
of a  REMIC Regular  Certificate will  not, unless  otherwise disclosed  in  the
related  Prospectus Supplement,  be subject to  United States  federal income or
withholding tax in  respect of a  distribution on a  REMIC Regular  Certificate,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
identification requirements (including  delivery of a  statement, signed by  the
Certificateholder   under   penalties   of   perjury,   certifying   that   such
Certificateholder is  not a  United States  person and  providing the  name  and
address  of such Certificateholder). For  these purposes, "United States 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 whose  income from
sources without  the United  States is  includible in  gross income  for  United
States federal income tax purposes regardless of its connection with the conduct
of a trade or business within the United States. It is possible that the IRS may
assert that the foregoing tax exemption should not apply with respect to a REMIC
Regular  Certificate  held  by  a  REMIC  Residual  Certificateholder  that owns
directly or  indirectly  a  10%  or  greater  interest  in  the  REMIC  Residual
Certificates.  If the  holder does not  qualify for  exemption, distributions of
interest, including distributions in respect of accrued original issue discount,
to such holder may be subject to a  tax rate of 30%, subject to reduction  under
any applicable tax treaty.

    In  addition, the foregoing rules  will not apply to  exempt a United States
shareholder of a  controlled foreign  corporation from taxation  on such  United
States  shareholder's allocable portion of the  interest income received by such
controlled foreign corporation.

    Further, it appears that a REMIC  Regular Certificate would not be  included
in  the estate of  a non-resident alien  individual and would  not be subject to
United States  estate taxes.  However, Certificateholders  who are  non-resident
alien  individuals should consult  their tax advisors  concerning this question.
Unless

                                      101
<PAGE>
otherwise stated  in  the  related Prospectus  Supplement,  transfers  of  REMIC
Residual  Certificates to investors  that are not United  States persons will be
prohibited under the related Pooling and Servicing Agreement.

    Certain restrictions relating to transfers of REMIC Residual Certificates to
and by investors who are not "United States persons" (as defined above) are also
imposed by  the  REMIC Regulations.  If  such  a transfer  is  disregarded,  the
purported  transferor of a REMIC Residual Certificate continues to remain liable
for any taxes  due with  respect to  the income  on such  Certificate. Prior  to
purchasing  a REMIC Residual Certificate,  prospective purchasers are advised to
review the  transferor  and  transferee  affidavits  that  are  required  to  be
delivered  upon a transfer of  a REMIC Residual Certificate  (forms of which are
attached to the Pooling and Servicing Agreement as exhibits thereto) and  should
consider  the  possibility  that a  purported  transfer of  such  REMIC Residual
Certificate by such purchaser to another purchaser at some future date might  be
disregarded,  which  would result  in  the retention  of  tax liability  by such
purchaser and the possibility that an amount equal to the total distributions on
such REMIC Residual Certificate might be  withheld to satisfy the United  States
federal income tax liability thereon.

GRANTOR TRUST FUNDS

    CLASSIFICATION OF GRANTOR TRUST FUNDS

    With  respect to each  series of Grantor Trust  Certificates, Counsel to the
Depositor will deliver its opinion to the effect that, assuming compliance  with
all  provisions  of the  related Pooling  and  Servicing Agreement,  the related
Grantor Trust Fund will be classified as a grantor trust under subpart E, part I
of subchapter J of the Code and  not as a partnership or an association  taxable
as  a  corporation.  Accordingly, each  holder  of a  Grantor  Trust Certificate
generally will be  treated as the  owner of  an interest in  the Mortgage  Loans
included in the Grantor Trust Fund.

    For  purposes  of  the  following discussion,  a  Grantor  Trust Certificate
representing an undivided equitable ownership  interest in the principal of  the
Mortgage  Loans  constituting  the  related Grantor  Trust  Fund,  together with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional Interest  Certificate."  A  Grantor  Trust  Certificate  representing
ownership  of all or  a portion of  the difference between  interest paid on the
Mortgage Loans  constituting  the related  Grantor  Trust Fund  (net  of  normal
administration  fees and any Spread) and interest paid to the holders of Grantor
Trust Fractional Interest Certificates issued with respect to such Grantor Trust
Fund will be referred to as a "Grantor Trust Strip Certificate." A Grantor Trust
Strip Certificate  may  also  evidence  a  nominal  ownership  interest  in  the
principal of the Mortgage Loans constituting the related Grantor Trust Fund.

    CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST CERTIFICATES

        GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES

    In  the  case  of  Grantor Trust  Fractional  Interest  Certificates, unless
otherwise disclosed  in the  related Prospectus  Supplement and  subject to  the
discussion  below  with  respect  to  Buydown  Mortgage  Loans,  Counsel  to the
Depositor will deliver  an opinion,  in general, that  Grantor Trust  Fractional
Interest  Certificates will represent interests in (i) "qualifying real property
loans" within the  meaning of  Section 593(d)  of the Code;  (ii) "loans  . .  .
secured  by  an  interest  in  real  property"  within  the  meaning  of Section
7701(a)(19)(C) of the Code; (iii) "obligation[s] (including any participation or
certificate of beneficial ownership therein) which [are] principally secured  by
an interest in real property" within the meaning of Section 860G(a)(3)(A) of the
Code;  and (iv) "real estate assets"  within the meaning of Section 856(c)(5)(A)
of the Code. In addition, Counsel to the Depositor will deliver an opinion  that
interest  on Grantor  Trust Fractional Interest  Certificates will,  to the same
extent, be  considered "interest  on obligations  secured by  mortgages on  real
property  or  on  interests in  real  property"  within the  meaning  of Section
856(c)(3)(B) of the Code.

    The assets  constituting certain  Grantor Trust  Funds may  include  Buydown
Mortgage  Loans. The characterization of an investment in Buydown Mortgage Loans
will depend upon the precise terms of the related Buydown Agreement, but to  the
extent   that   such   Buydown   Mortgage   Loans   are   secured   by   a  bank

                                      102
<PAGE>
account or other personal property, they may not be treated in their entirety as
assets described in the foregoing sections  of the Code. No directly  applicable
precedents  exist  with  respect to  the  federal  income tax  treatment  or the
characterization of investments in Buydown Mortgage Loans. Accordingly,  holders
of Grantor Trust Certificates should consult their own tax advisors with respect
to   the  characterization   of  investments   in  Grantor   Trust  Certificates
representing an interest in a Grantor Trust Fund that includes Buydown  Mortgage
Loans.

        GRANTOR TRUST STRIP CERTIFICATES

    Even  if Grantor Trust Strip Certificates  evidence an interest in a Grantor
Trust Fund consisting  of Mortgage Loans  that are "loans  . . .  secured by  an
interest  in real property" within the  meaning of Section 7701(a)(19)(C) of the
Code, "qualifying real property loans" within  the meaning of Section 593(d)  of
the Code, and "real estate assets" within the meaning of Section 856(c)(5)(A) of
the  Code, and  the interest  on which  is "interest  on obligations  secured by
mortgages on real property"  within the meaning of  Section 856(c)(3)(B) of  the
Code, it is unclear whether the Grantor Trust Strip Certificates, and the income
therefrom,  will  be so  characterized.  However, the  policies  underlying such
sections (namely,  to encourage  or  require investments  in mortgage  loans  by
thrift  institutions and  real estate investment  trusts) may  suggest that such
characterization is appropriate. Counsel to  the Depositor will not deliver  any
opinion   on   these   questions.   Prospective   purchasers   to   which   such
characterization of  an  investment  in  Grantor  Trust  Strip  Certificates  is
material  should consult their tax advisors  regarding whether the Grantor Trust
Strip Certificates, and the income therefrom, will be so characterized.

    The Grantor Trust Strip Certificates  will be "obligation[s] (including  any
participation  or  certificate  of  beneficial  ownership  therein)  which [are]
principally secured  by an  interest in  real property"  within the  meaning  of
Section 860G(a)(3)(A) of the Code.

    TAXATION OF OWNERS OF GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES

    Holders  of  a  particular  series  of  Grantor  Trust  Fractional  Interest
Certificates generally will be  required to report on  their federal income  tax
returns  their shares  of the entire  income from the  Mortgage Loans (including
amounts used to pay  reasonable servicing fees and  other expenses) and will  be
entitled  to deduct their shares of any such reasonable servicing fees and other
expenses. Because of stripped interests,  market or original issue discount,  or
premium,  the  amount  includible  in  income  on  account  of  a  Grantor Trust
Fractional  Interest  Certificate  may  differ  significantly  from  the  amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67  of  the  Code,  an  individual, estate  or  trust  holding  a  Grantor Trust
Fractional  Interest  Certificate  directly  or  through  certain   pass-through
entities  will be  allowed a  deduction for  such reasonable  servicing fees and
expenses only to the  extent that the aggregate  of such holder's  miscellaneous
itemized  deductions exceeds two percent of such holder's adjusted gross income.
In addition,  Section  68 of  the  Code provides  that  the amount  of  itemized
deductions  otherwise allowable  for an  individual whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the individual's adjusted gross  income over such amount  or (ii) 80% of  the
amount  of itemized  deductions otherwise  allowable for  the taxable  year. The
amount of  additional taxable  income  reportable by  holders of  Grantor  Trust
Fractional  Interest Certificates who  are subject to  the limitations of either
Section  67  or   Section  68  of   the  Code  may   be  substantial.   Further,
Certificateholders  (other than corporations) subject to the alternative minimum
tax may  not  deduct  miscellaneous  itemized  deductions  in  determining  such
holders'  alternative minimum taxable income. Although it is not entirely clear,
it appears  that in  transactions in  which multiple  classes of  Grantor  Trust
Certificates  (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the classes of Grantor Trust Certificates
using a method that  recognizes that each such  class benefits from the  related
services.  In the absence of statutory or administrative clarification as to the
method to  be used,  it currently  is intended  to base  information returns  or
reports  to  the IRS  and  Certificateholders on  a  method that  allocates such
expenses among classes of Grantor Trust Certificates with respect to each period
based on the distributions made to each such class during that period.

    The federal  income  tax  treatment of  Grantor  Trust  Fractional  Interest
Certificates  of  any series  will depend  on  whether they  are subject  to the
"stripped  bond"   rules  of   Section   1286  of   the  Code.   Grantor   Trust

                                      103
<PAGE>
Fractional Interest Certificates may be subject to those rules if (i) a class of
Grantor  Trust  Strip Certificates  is  issued as  part  of the  same  series of
Certificates or (ii) the Depositor or any of its affiliates retains (for its own
account or for purposes of resale) a right to receive a specified portion of the
interest payable  on the  Mortgage Loans.  Further, the  IRS has  ruled that  an
unreasonably high servicing fee retained by a seller or servicer will be treated
as  a  retained  ownership interest  in  mortgages that  constitutes  a stripped
coupon. For purposes of determining  what constitutes reasonable servicing  fees
for  various types of mortgages, the IRS has established certain "safe harbors."
The servicing fees paid with respect to the Mortgage Loans for certain series of
Grantor  Trust  Certificates  may  be  higher  than  the  "safe  harbors"   and,
accordingly,  may not constitute reasonable  servicing compensation. The related
Prospectus Supplement will include information regarding servicing fees paid  to
the Master Servicer, any subservicer or their respective affiliates necessary to
determine whether the preceding "safe harbor" rules apply.

    IF STRIPPED BOND RULES APPLY

    If  the stripped  bond rules apply,  each Grantor  Trust Fractional Interest
Certificate will be treated as having been issued with "original issue discount"
within the meaning  of Section  1273(a) of the  Code, subject,  however, to  the
discussion  below regarding  the treatment of  certain stripped  bonds as market
discount bonds  and the  discussion regarding  de minimis  market discount.  See
"--Taxation  of  Owners Grantor  Trust Fractional  Interest Certificates--Market
Discount." Under  the  stripped  bond  rules, the  holder  of  a  Grantor  Trust
Fractional Interest Certificate (whether a cash or accrual method taxpayer) will
be required to report interest income from its Grantor Trust Fractional Interest
Certificate for each month in an amount equal to the income that accrues on such
Certificate  in  that  month  calculated  under  a  constant  yield  method,  in
accordance with the rules of the Code relating to original issue discount.

    The  original  issue  discount  on  a  Grantor  Trust  Fractional   Interest
Certificate  will be  the excess of  such Certificate's  stated redemption price
over its issue  price. The issue  price of a  Grantor Trust Fractional  Interest
Certificate  as  to  any purchaser  will  be equal  to  the price  paid  by such
purchaser for the Certificate.  The stated redemption price  of a Grantor  Trust
Fractional  Interest Certificate will be  the sum of all  payments to be made on
such Certificate other than "qualified stated interest," if any, as well as such
Certificate's share  of  reasonable  servicing  fees  and  other  expenses.  See
"--Taxation   of  Owners  Grantor  Trust  Fractional  Interest  Certificates--If
Stripped Bond  Rules  Do  Not  Apply" for  a  definition  of  "qualified  stated
interest." In general, the amount of such income that accrues in any month would
equal  the  product  of  such  holder's adjusted  basis  in  such  Grantor Trust
Fractional Interest Certificate at the beginning of such month (See "--Sales  of
Grantor  Trust Certificates") and the yield  of such Certificate to such holder.
Such yield  would be  computed at  the  rate (compounded  based on  the  regular
interval  between payment dates) that, if used to discount the holder's share of
future payments on the  Mortgage Loans, would cause  the present value of  those
future  payments  to  equal  the  price  at  which  the  holder  purchased  such
Certificate.  In   computing   yield   under  the   stripped   bond   rules,   a
Certificateholder's  share of  future payments  on the  Mortgage Loans  will not
include any payments made in respect  of any ownership interest in the  Mortgage
Loans  retained by the Depositor, the  Master Servicer, any subservicer or their
respective affiliates, but  will include such  Certificateholder's share of  any
reasonable servicing fees and other expenses.

    Section  1272(a)(6)  of  the Code  requires,  (i)  the use  of  a reasonable
prepayment assumption in accruing original  issue discount and (ii)  adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment  assumption, with respect to  certain categories of debt instruments,
and regulations could be adopted applying those provisions to the Grantor  Trust
Fractional  Interest Certificates. It is  unclear whether those provisions would
be applicable to the Grantor  Trust Fractional Interest Certificates or  whether
use  of a reasonable prepayment assumption  may be required or permitted without
reliance on those  rules. It is  also uncertain, if  a prepayment assumption  is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions at  the  time of  the  first sale  of  the Grantor  Trust  Fractional
Interest  Certificate or, with respect to any holder, at the time of purchase of
the Certificate by that holder. Certificateholders are advised to consult  their
own tax advisors concerning reporting original issue discount in general and, in
particular, whether a prepayment assumption should be used in reporting original
issue discount with respect to Grantor Trust Fractional Interest Certificates.

                                      104
<PAGE>
    In the case of a Grantor Trust Fractional Interest Certificate acquired at a
price  equal to  the principal  amount of the  Mortgage Loans  allocable to such
Certificate, the use  of a prepayment  assumption generally would  not have  any
significant effect on the yield used in calculating accruals of interest income.
In  the  case,  however,  of a  Grantor  Trust  Fractional  Interest Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such principal  amount,  respectively),  the  use  of  a  reasonable  prepayment
assumption  would  increase  or  decrease such  yield,  and  thus  accelerate or
decelerate, respectively, the reporting of income.

    If a prepayment assumption is not used, then when a Mortgage Loan prepays in
full, the holder of a Grantor Trust Fractional Interest Certificate acquired  at
a  discount or a premium generally will  recognize ordinary income or loss equal
to the difference  between the portion  of the prepaid  principal amount of  the
Mortgage  Loan that  is allocable  to such  Certificate and  the portion  of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the Mortgage  Loan. If a prepayment  assumption is used, it  appears
that  no separate item of income or loss should be recognized upon a prepayment.
Instead, a  prepayment should  be treated  as a  partial payment  of the  stated
redemption  price  of  the  Grantor Trust  Fractional  Interest  Certificate and
accounted for under  a method similar  to that described  for taking account  of
original  issue discount on REMIC Regular Certificates. (See "--REMICs--Taxation
of Owners  of  REMIC  Regular Certificates--Original  Issue  Discount.")  It  is
unclear  whether any other adjustments would  be required to reflect differences
between an assumed prepayment rate and the actual rate of prepayments.

    In the absence of statutory or administrative clarification, it is currently
intended  to   base   information   reports   or  returns   to   the   IRS   and
Certificateholders  in  transactions subject  to the  stripped  bond rules  on a
prepayment assumption (the  "Prepayment Assumption") that  will be disclosed  in
the  related  Prospectus Supplement  and on  a constant  yield computed  using a
representative initial offering price for  each class of Certificates.  However,
neither  the  Depositor,  the Master  Servicer  nor  the Trustee  will  make any
representation that the Mortgage Loans will in fact prepay at a rate  conforming
to  such Prepayment Assumption  or any other  rate and Certificateholders should
bear in mind that the use of  a representative initial offering price will  mean
that such information returns or reports, even if otherwise accepted as accurate
by   the  IRS,  will  in   any  event  be  accurate   only  as  to  the  initial
Certificateholders who bought at that price.

    Under Treasury regulations Section 1.1286-1,  certain stripped bonds are  to
be  treated as market discount  bonds and, accordingly, any  purchaser of such a
bond is to account for any discount  on the bond as market discount rather  than
original  issue discount. This  treatment only applies,  however, if immediately
after the most recent disposition of the bond by a person stripping one or  more
coupons  from the  bond and  disposing of  the bond  or coupon  (i) there  is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual stated  rate of interest payable on  the stripped bond is  no
more than one percentage point lower than the gross interest rate payable on the
original  mortgage loan  (before subtracting any  servicing fee  or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest  Certificate
is  more than one percentage point lower than the gross interest rate payable on
the Mortgage Loans, the related  Prospectus Supplement will disclose that  fact.
If  the original issue discount or market discount on a Grantor Trust Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated redemption  price multiplied by the  weighted average maturity  of
the Mortgage Loans, then such original issue discount or market discount will be
considered  to be de minimis. Original issue discount or market discount of only
a de minimis amount will be included in income in the same manner as de  minimis
original issue and market discount described in "--Taxation of Owners of Grantor
Trust Fractional Interest Certificates--If Stripped Bond Rules Do Not Apply" and
"--Market Discount."

        IF STRIPPED BOND RULES DO NOT APPLY

    Subject  to the discussion below on original issue discount, if the stripped
bond rules do not apply to a Grantor Trust Fractional Interest Certificate,  the
Certificateholder will be required to report its share of the interest income on
the  Mortgage Loans in accordance with such Certificateholder's normal method of
a ccounting. The  original issue discount  rules will apply  to a Grantor  Trust
Fractional  Interest  Certificate  to the  extent  it evidences  an  interest in
Mortgage Loans issued with original issue discount.

                                      105
<PAGE>
    The  original issue discount, if  any, on the Mortgage  Loans will equal the
difference between the stated redemption price of such Mortgage Loans and  their
issue  price. Under the OID Regulations, the stated redemption price is equal to
the total of all payments to be made on such Mortgage Loan other than "qualified
stated  interest."  "Qualified  stated  interest"  includes  interest  that   is
unconditionally  payable  at  least  annually  at  a  single  fixed  rate,  at a
"qualified floating rate," a combination of a single fixed rate and one or  more
"qualified   floating  rates"  or  one  "qualified  inverse  floating  rate,"  a
combination of "qualified floating rates" or  an "objective rate" that does  not
operate  in  a  manner that  accelerates  or  defers interest  payments  on such
Mortgage Loan. In general, the issue price of a Mortgage Loan will be the amount
received by the borrower from the lender  under the terms of the Mortgage  Loan,
less  any "points" paid  by the borrower,  and the stated  redemption price of a
Mortgage Loan will equal its principal amount, unless the Mortgage Loan provides
for an initial below market rate of interest or the acceleration or the deferral
of interest payments.

    In the case of Mortgage Loans bearing adjustable or variable interest rates,
the related Prospectus Supplement will describe  the manner in which such  rules
will be applied with respect to those Mortgage Loans by the Trustee in preparing
information returns to the Certificateholders and the IRS.

    Notwithstanding  the general definition of original issue discount, original
issue discount  will be  considered to  be  de minimis  if such  original  issue
discount  is less than  0.25% of the  stated redemption price  multiplied by the
weighted average maturity of the Mortgage  Loan. For this purpose, the  weighted
average maturity of the Mortgage Loan will be computed as the sum of the amounts
determined  as to each payment  included in the stated  redemption price of such
Mortgage Loan, by multiplying  (i) the number of  complete years (rounding  down
for partial years) from the issue date until such payment is expected to be made
by  (ii) a  fraction, the numerator  of which is  the amount of  payment and the
denominator of which is the stated redemption price of the Mortgage Loan.  Under
the  OID Regulations, original issue discount of only a de minimis amount (other
than de minimis  original issue discount  attributable to a  so called  "teaser"
rate  or initial interest holiday) will be included in income as each payment of
stated principal is made, based  on the product of the  total amount of such  de
minimis  original issue discount and  a fraction, the numerator  of which is the
amount of each  such payment  and the denominator  of which  is the  outstanding
stated  principal amount of the Mortgage Loan. The OID Regulations also permit a
Certificateholder to elect  to accrue  de minimis original  issue discount  into
income  currently based on a constant yield method. See "--Taxation of Owners of
Grantor Trust Fractional Interest Certificates--Market Discount" below.

    If original issue discount is in excess of a de minimis amount, all original
issue discount with respect to  a Mortgage Loan will  be required to be  accrued
and  reported  in  income  each  month,  based  on  a  constant  yield.  The OID
Regulations suggest that  no prepayment assumption  is appropriate in  computing
the  yield on prepayable obligations issued with original issue discount. In the
absence of  statutory  or  administrative clarification,  it  currently  is  not
intended   to   base   information   reports  or   returns   to   the   IRS  and
Certificateholders on the  use of  a prepayment assumption  in transactions  not
subject  to the stripped bond rules. However, Section 1272(a)(6) of the Code may
require that a prepayment assumption be made in computing yield with respect  to
all  mortgage-backed securities. Certificateholders are advised to consult their
own tax advisors concerning  whether a prepayment assumption  should be used  in
reporting  original  issue discount  with  respect to  Grantor  Trust Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement with respect to each series  to determine whether and in what  manner
the  original issue discount rules will apply  to the Mortgage Loans held in the
related Grantor Trust Fund.

    A  purchaser  of  a  Grantor  Trust  Fractional  Interest  Certificate  that
purchases  such Certificate  at a  cost less  than such  Certificate's allocable
portion of the aggregate remaining stated redemption price of the Mortgage Loans
held in the related Grantor Trust Fund will also be required to include in gross
income such Certificate's  daily portions  of any original  issue discount  with
respect  to  such  Mortgage Loans.  However,  each  such daily  portion  will be
reduced, if the cost  of such Grantor Trust  Fractional Interest Certificate  to
such  purchaser  is in  excess of  such Certificate's  allocable portion  of the
aggregate "adjusted issue  prices" of  the Mortgage  Loans held  in the  related
Grantor  Trust Fund, approximately in proportion  to the ratio such excess bears
to such Certificate's allocable portion of the aggregate original issue discount
remaining to be accrued on  such Mortgage Loans. The  adjusted issue price of  a
Mortgage Loan on any given day equals the

                                      106
<PAGE>
sum  of (i)  the adjusted  issue price  (or, in  the case  of the  first accrual
period, the issue price) of such Mortgage  Loan at the beginning of the  accrual
period  that includes  such day  and (ii) the  daily portions  of original issue
discount for all days during such accrual period prior to such day. The adjusted
issue price of a Mortgage Loan at the beginning of any accrual period will equal
the issue price  of such  Mortgage Loan, increased  by the  aggregate amount  of
original issue discount with respect to such Mortgage Loan that accrued in prior
accrual periods, and reduced by the amount of any payments made on such Mortgage
Loan  in  prior accrual  periods of  amounts included  in its  stated redemption
price.

    The Trustee  will  provide to  any  holder  of a  Grantor  Trust  Fractional
Interest Certificate such information as such holder may reasonably request from
time  to time with respect to original  issue discount accruing on Grantor Trust
Fractional Interest Certificates. See "Grantor Trust Reporting" below.

        MARKET DISCOUNT

    If the stripped  bond rules  do not apply  to the  Grantor Trust  Fractional
Interest Certificates, a Certificateholder may be subject to the market discount
rules  of Sections 1276 through 1278 of the  Code to the extent an interest in a
Mortgage Loan is considered to have been purchased at a "market discount,"  that
is,  in the case of a Mortgage Loan issued without original issue discount, at a
purchase price  less than  its  remaining stated  redemption price  (as  defined
above),  or in the case of a  Mortgage Loan issued with original issue discount,
at a purchase price less  than its adjusted issue  price (as defined above).  If
market  discount is in excess  of a de minimis  amount (as described below), the
holder generally will be required to include in income in each month the  amount
of  such  discount that  has  accrued (under  the  rules described  in  the next
paragraph) through such month that has  not previously been included in  income,
but  limited, in the case  of the portion of such  discount that is allocable to
any Mortgage Loan, to  the payment of stated  redemption price on such  Mortgage
Loan  that is received by (or, in  the case of accrual basis Certificateholders,
due to) the Trust Fund in that  month. A Certificateholder may elect to  include
market  discount  in income  currently as  it accrues,  (under a  constant yield
method based  on  the yield  of  the Certificate  to  such holder)  rather  than
including it on a deferred basis in accordance with the foregoing. If made, such
election   will  apply   to  all   market  discount   bonds  acquired   by  such
Certificateholder during or after the first taxable year to which such  election
applies.  In addition, the  OID Regulations would  permit a Certificateholder to
elect to accrue all interest, discount (including de minimis market or  original
issue  discount) and premium  in income as  interest, based on  a constant yield
method. If such  an election  were made  with respect  to a  Mortgage Loan  with
market  discount, the Certificateholder would be deemed to have made an election
to include currently market  discount in income with  respect to all other  debt
instruments  having market discount that  such Certificateholder acquires during
the taxable year of the election or thereafter, and possibly previously acquired
instruments. Similarly,  a  Certificateholder  that made  this  election  for  a
Certificate  acquired at a premium  would be deemed to  have made an election to
amortize bond premium with  respect to all  debt instruments having  amortizable
bond  premium  that  such  Certificateholder  owns  or  acquires.  See "--REMICs
Taxation of  Owners  of  REMIC Regular  Certificates--Premium."  Each  of  these
elections to accrue interest, discount and premium with respect to a Certificate
on a constant yield method or as interest is irrevocable.

    Section  1276(b)(3) of the Code authorized  the Treasury Department to issue
regulations providing  for  the method  for  accruing market  discount  on  debt
instruments,  the principal  of which is  payable in more  than one installment.
Until such time as  regulations are issued by  the Treasury Department,  certain
rules  described  in the  Committee  Report apply.  Under  those rules,  in each
accrual period, market  discount on  the Mortgage  Loans should  accrue, at  the
Certificateholder's option: (i) on the basis of a constant yield method, (ii) in
the case of a Mortgage Loan issued without original issue discount, in an amount
that  bears the same ratio to the  total remaining market discount as the stated
interest paid in the accrual period bears to the total stated interest remaining
to be paid on the  Mortgage Loan as of the  beginning of the accrual period,  or
(iii)  in the case of a Mortgage Loan issued with original issue discount, in an
amount that bears the same ratio to  the total remaining market discount as  the
original  issue  discount  accrued in  the  accrual  period bears  to  the total
original issue discount remaining  at the beginning of  the accrual period.  The
prepayment assumption, if any, used in calculating the accrual of original issue
discount is to be used in calculating the accrual of market discount. The effect
of    using   a   prepayment    assumption   could   be    to   accelerate   the

                                      107
<PAGE>
reporting of such discount income. Because  the regulations referred to in  this
paragraph  have not been issued, it is  not possible to predict what effect such
regulations might have on the  tax treatment of a  Mortgage Loan purchased at  a
discount in the secondary market.

    Because  the Mortgage  Loans will  provide for  periodic payments  of stated
redemption price, such market discount may be required to be included in  income
at  a rate that is not significantly slower than the rate at which such discount
would be included in income if it were original issue discount.

    Market discount with respect to Mortgage Loans generally will be  considered
to  exceed  a de  minimis  amount if  it  is greater  than  0.25% of  the stated
redemption price of  the Mortgage  Loans multiplied  by the  number of  complete
years  to maturity remaining after  the date of its  purchase. In interpreting a
similar rule with respect to original  issue discount on obligations payable  in
installments,  the OID  Regulations refer  to the  weighted average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount, presumably taking into account the prepayment assumption  used,
if  any. The effect of using a  prepayment assumption could be to accelerate the
reporting of such discount income. If  market discount is treated as de  minimis
under  the foregoing rule, it appears that actual discount would be treated in a
manner  similar  to  original  issue  discount  of  a  de  minimis  amount.  See
"--Taxation  of  Owners of  Grantor  Trust Fractional  Interest Certificates--If
Stripped Bond Rules Do Not Apply."

    Further, under the rules described in "--REMICs--Taxation of Owners of REMIC
Regular Certificates--Market Discount" above, any discount that is not  original
issue  discount and  exceeds a  de minimis  amount may  require the  deferral of
interest expense  deductions attributable  to accrued  market discount  not  yet
includible in income, unless an election has been made to report market discount
currently  as it accrues. This rule  applies without regard to origination dates
of the Mortgage Loans.

        PREMIUM

    If a Certificateholder is treated as acquiring the underlying Mortgage Loans
at a premium, that is, at a price in excess of their remaining stated redemption
price, such  Certificateholder  may elect  under  Section  171 of  the  Code  to
amortize using a constant yield method, the portion of such premium allocable to
Mortgage  Loans  originated after  September  27, 1985.  Amortizable  premium is
treated as an offset to interest  income on the related debt instrument,  rather
than  as a separate interest deduction.  However, premiums allocable to Mortgage
Loans originated before  September 28, 1985  or to Mortgage  Loans for which  an
amortization  election is  not made  should be  allocated among  the payments of
stated redemption price on the  Mortgage Loan and be  allowed as a deduction  as
such  payments are made (or, for a Certificateholder using the accrual method of
accounting, when such payments of stated redemption price are due).

    It is unclear whether  a prepayment assumption should  be used in  computing
amortization  of premium allowable under Section 171  of the Code. If premium is
not subject to amortization  using a prepayment assumption  and a Mortgage  Loan
prepays  in full, the holder of  a Grantor Trust Fractional Interest Certificate
acquired at a premium should recognize  a loss, equal to the difference  between
the  portion  of the  prepaid  principal amount  of  the Mortgage  Loan  that is
allocable to  the Certificate  and the  portion  of the  adjusted basis  of  the
Certificate  that is allocable to the  Mortgage Loan. If a prepayment assumption
is used  to  amortize  such premium,  it  appears  that such  a  loss  would  be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the Grantor Trust
Fractional Interest Certificate and accounted for under a method similar to that
described  for  taking  account  of original  issue  discount  on  REMIC Regular
Certificates.   See   "--REMICs--Taxation   of    Owners   of   REMIC    Regular
Certificates--Original   Issue  Discount."  It  is  unclear  whether  any  other
adjustments would  be required  to reflect  differences between  the  prepayment
assumption used, if any, and the actual rate of prepayments.

        TAXATION OF OWNERS OF GRANTOR TRUST STRIP CERTIFICATES

    The  "stripped coupon" rules of  Section 1286 of the  Code will apply to the
Grantor Trust Strip Certificates.  Except as described  above in "--Taxation  of
Owners of Grantor Trust Fractional Interest Certificates--If Stripped Bond Rules
Apply,"  no regulations or published rulings under Section 1286 of the Code have
been issued  and  some uncertainty  exists  as to  how  it will  be  applied  to
securities such as the

                                      108
<PAGE>
Grantor  Trust Strip Certificates.  Accordingly, holders of  Grantor Trust Strip
Certificates should consult their own tax  advisors concerning the method to  be
used in reporting income or loss with respect to such Certificates.

    The  OID  Regulations  do not  apply  to "stripped  coupons,"  although they
provide general guidance as to how  the original issue discount sections of  the
Code  will generally be applied. In addition, the discussion below is subject to
the discussion  under "--Possible  Application  of Proposed  Contingent  Payment
Rules" and assumes that the holder of a Grantor Trust Strip Certificate will not
own any Grantor Trust Fractional Interest Certificates.

    Under  the stripped  coupon rules, it  appears that  original issue discount
will be  required  to be  accrued  in each  month  on the  Grantor  Trust  Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust  Strip  Certificates would  include as  interest income  in each  month an
amount equal to the product of such holder's adjusted basis in such  Certificate
at the beginning of such month and the yield of such Certificate to such holder.
Such  yield would be calculated  based on the price  paid for that Grantor Trust
Strip Certificate by its holder and the payments remaining to be made thereon at
the time of the purchase,  plus an allocable portion  of the servicing fees  and
expenses  to be  paid with  respect to  the Mortgage  Loans. See  "--Taxation of
Owners of Grantor Trust Fractional Interest Certificates--If Stripped Bond Rules
Apply" above.

    As noted above, Section  1272(a)(6) of the Code  requires that a  prepayment
assumption  be used  in computing  the accrual  of original  issue discount with
respect to certain categories of debt instruments, and that adjustments be  made
in  the amount  and rate  of accrual  of such  discount when  prepayments do not
conform to such  prepayment assumption.  Regulations could  be adopted  applying
those  provisions to the Grantor Trust Strip Certificates. It is unclear whether
those provisions would be applicable to the Grantor Trust Strip Certificates  or
whether  use of  a prepayment  assumption may  be required  or permitted  in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions  at the time of the first sale of the Grantor Trust Strip Certificate
or, with  respect to  any subsequent  holder, at  the time  of purchase  of  the
Grantor Trust Strip Certificate by that holder.

    The  accrual  of income  on  the Grantor  Trust  Strip Certificates  will be
significantly slower if a prepayment assumption is permitted to be made than  if
yield  is  computed assuming  no  prepayments. In  the  absence of  statutory or
administrative clarification,  it  currently  is intended  to  base  information
returns  or  reports  to  the  IRS  and  Certificateholders  on  the  Prepayment
Assumption disclosed  in the  related Prospectus  Supplement and  on a  constant
yield  computed using a representative initial  offering price for each class of
Certificates. However,  neither the  Depositor  nor the  Trustee will  make  any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to the Prepayment Assumption or at any other rate and Certificateholders  should
bear  in mind that the use of  a representative initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by  the  IRS,  will  in   any  event  be  accurate   only  as  to  the   initial
Certificateholders  of  each  series  who  bought  at  that  price.  Prospective
purchasers of the Grantor Trust Strip Certificates should consult their own  tax
advisors regarding the use of the Prepayment Assumption.

    It is unclear under what circumstances, if any, the prepayment of a Mortgage
Loan  will  give  rise  to  a  loss to  the  holder  of  a  Grantor  Trust Strip
Certificate. If  a  Grantor Trust  Strip  Certificate  is treated  as  a  single
instrument  (rather than an interest in  discrete mortgage loans) and the effect
of prepayments is  taken into account  in computing yield  with respect to  such
Certificate,  it  appears that  no  loss may  be available  as  a result  of any
particular prepayment  unless  prepayments  occur  at a  rate  faster  than  the
Prepayment  Assumption. However, if a Grantor Trust Strip Certificate is treated
as an interest in  discrete Mortgage Loans, or  if the Prepayment Assumption  is
not  used, then when a  Mortgage Loan is prepaid, the  holder of a Grantor Trust
Strip Certificate should be able to recognize a loss equal to the portion of the
adjusted issue price of the Grantor Trust Strip Certificate that is allocable to
such Mortgage Loan.

                                      109
<PAGE>
        POSSIBLE APPLICATION OF PROPOSED CONTINGENT PAYMENT RULES

    The coupon  stripping rules'  general treatment  of stripped  coupons is  to
regard  them as newly issued debt instruments in the hands of each purchaser. To
the extent that payments on the Grantor Trust Strip Certificates would cease  if
the  Mortgage Loans were  prepaid in full, the  Grantor Trust Strip Certificates
could be considered to  be debt instruments  providing for contingent  payments.
Under  the OID Regulations,  debt instruments providing  for contingent payments
are  not  subject  to  the  same   rules  as  debt  instruments  providing   for
noncontingent  payments,  but no  final regulations  have been  promulgated with
respect to  contingent  payment  debt  instruments.  Proposed  regulations  were
promulgated  on December 16, 1994 regarding contingent payment debt instruments.
As in  the  case  of the  OID  Regulations,  such proposed  regulations  do  not
specifically  address securities, such as  the Grantor Trust Strip Certificates,
that are subject to the stripped bond rules of Section 1286 of the Code.

    If the  contingent payment  rules  under the  proposed regulations  were  to
apply,  the holder  of a  Grantor Trust Strip  Certificate would  be required to
apply a "noncontingent bond method." Under that method, the issuer of a  Grantor
Trust  Strip  Certificate  would  determine a  projected  payment  schedule with
respect to such Grantor Trust Strip Certificate. Holders of Grantor Trust  Strip
Certificates  would be bound  by the issuer's  projected payment schedule, which
would consist of  all noncontingent  payments and  a projected  amount for  each
contingent  payment based  on the  projected yield  (as described  below) of the
Grantor Trust Strip Certificate. The projected  amount of each payment would  be
determined  so that the projected payment schedule reflected the projected yield
reasonably expected  to be  received by  the  holder of  a Grantor  Trust  Strip
Certificate.  The projected yield referred to  above would be a reasonable rate,
not less  than  the  "applicable Federal  rate"  that,  as of  the  issue  date,
reflected  general market conditions, the credit  quality of the issuer, and the
terms and conditions of the Mortgage Loans. The holder of a Grantor Trust  Strip
Certificate  would be required to  include as interest income  in each month the
adjusted issue price of the Grantor Trust Strip Certificate at the beginning  of
the  period multiplied  by the  projected yield, and  would add  to, or subtract
from, such income any  variation between the payment  actually received in  such
month and the payment originally projected to be made in such month.

    Certificateholders should consult their tax advisors concerning the possible
application  of  the  contingent  payment  rules  to  the  Grantor  Trust  Strip
Certificates.

        SALES OF GRANTOR TRUST CERTIFICATES

    Any gain or loss equal to the difference between the amount realized on  the
sale  or  exchange  of  a  Grantor Trust  Certificate  and  its  adjusted basis,
recognized on the sale or exchange of  a Grantor Trust Certificate as a  capital
asset,  will  be capital  gain  or loss,  except to  the  extent of  accrued and
unrecognized market discount, which will be treated as ordinary income, and  (in
the  case  of banks  and  other financial  institutions)  except as  provided in
Section 582(c) of the  Code. The adjusted basis  of a Grantor Trust  Certificate
generally  will equal its cost,  increased by any income  reported by the Seller
(including original issue discount and market discount income) and reduced  (but
not  below zero) by any previously reported losses, any amortized premium and by
any distributions with respect to such Grantor Trust Certificate. The Code as of
the date  of this  Prospectus provides  a top  marginal tax  rate of  39.6%  for
individuals  and  a maximum  marginal rate  for the  long-term capital  gains of
individuals of  28%.  No such  rate  differential exists  for  corporations.  In
addition,  the distinction between a capital gain or loss and ordinary income or
loss remains relevant for other purposes.

    Gain or loss from the sale of  a Grantor Trust Certificate may be  partially
or  wholly ordinary and not capital  in certain circumstances. Gain attributable
to accrued and unrecognized market discount will be treated as ordinary  income,
as  will  gain or  loss  recognized by  banks  and other  financial institutions
subject to Section 582(c) of the Code.  Furthermore, a portion of any gain  that
might  otherwise be capital gain may be treated as ordinary income to the extent
that the Grantor Trust Certificate is held as part of a "conversion transaction"
within the  meaning  of Section  1258  of  the Code.  A  conversion  transaction
generally  is one in which  the taxpayer has taken two  or more positions in the
same or similar property that reduce or eliminate market risk, if  substantially
all of the taxpayer's return is attributable to the time value of the taxpayer's
net

                                      110
<PAGE>
investment  in such  transaction. The  amount of  gain realized  in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net  investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by  the  IRS)  at the  time  the  taxpayer  enters  into the
conversion transaction, subject to appropriate reduction for prior inclusion  of
interest and other ordinary income items from the transaction.

    Finally,  a taxpayer may  elect to have  net capital gain  taxed at ordinary
income rates  rather than  capital gains  rates  in order  to include  such  net
capital  gain in total net investment income for that taxable year, for purposes
of the rule that limits on the deduction of interest on indebtedness incurred to
purchase or carry property  held for investment to  a taxpayer's net  investment
income.

        GRANTOR TRUST REPORTING

    The  Trustee will furnish to each holder of a Grantor Trust Certificate with
each distribution  a statement  setting forth  the amount  of such  distribution
allocable  to principal on the underlying Mortgage Loans and to interest thereon
at the related Pass-Through  Rate. In addition, within  a reasonable time  after
the  end of  each calendar  year, based  on information  provided by  the Master
Servicer, the Trustee will  furnish to each  Certificateholder during such  year
such  customary factual information as the  Trustee deems necessary or desirable
to enable holders of Grantor Trust Certificates to prepare their tax returns and
will furnish comparable information to the IRS as and when required by law to do
so. Because the rules for accruing discount and amortizing premium with  respect
to the Grantor Trust Certificates are uncertain in various respects, there is no
assurance  the IRS  will agree  with the  Trustee's information  reports of such
items of  income  and  expense.  Moreover, such  information  reports,  even  if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to  the  initial  Certificateholders  that  bought  their  Certificates  at  the
representative initial offering price used in preparing such reports.

        BACKUP WITHHOLDING

    In general, the rules described in "--REMICs--Backup Withholding" will  also
apply to Grantor Trust Certificates.

        FOREIGN INVESTORS

    In  general, the  discussion with respect  to REMIC  Regular Certificates in
"--REMICs--Foreign Investors  in REMIC  Certificates" applies  to Grantor  Trust
Certificates  except  that  Grantor Trust  Certificates  will,  unless otherwise
disclosed in the related Prospectus  Supplement, be eligible for exemption  from
U.S.  withholding tax, subject  to the conditions  described in such discussion,
only to the  extent the related  Mortgage Loans were  originated after July  18,
1984.

    To  the extent that interest on a  Grantor Trust Certificate would be exempt
from United States withholding tax under Section 871(h)(1) of the Code, and  the
Grantor  Trust Certificate is not held  in connection with a Certificateholder's
trade or business in the United States, such Grantor Trust Certificate will  not
be  subject to United States estate taxes  in the estate of a non-resident alien
individual.

                        STATE AND OTHER TAX CONSEQUENCES

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

                              ERISA CONSIDERATIONS

    ERISA imposes certain fiduciary  and prohibited transaction restrictions  on
employee  benefit  plans subject  to  the fiduciary  and  prohibited transaction
restrictions under ERISA ("ERISA Plans"). The Code imposes essentially the  same
prohibited  transaction restrictions on tax-qualified retirement plans described
in Section 401(a) of the Code and on Individual Retirement Accounts described in
Section 408 of the Code

                                      111
<PAGE>
(collectively, "Tax Favored Plans"). ERISA and  the Code prohibit a broad  range
of  transactions  involving  assets  of  ERISA  Plans  and  Tax  Qualified Plans
(collectively, "Plans") and persons who have certain specified relationships  to
such  Plans  (so-called "parties  in interest"  within the  meaning of  ERISA or
"disqualified persons" within  the meaning of  the Code) unless  a statutory  or
administrative   exemption  is   available.  Certain  parties   in  interest  or
disqualified persons that participate in a prohibited transaction may be subject
to a penalty or excise taxes, unless a statutory or administrative exemption  is
available.

    Certain  affiliates of the Depositor, including Donaldson, Lufkin & Jenrette
Securities Corporation,  the Underwriter  of  the Certificates,  and  Donaldson,
Lufkin  & Jenrette  Inc., the  parent of the  Depositor, might  be considered or
might become "parties in interest" or  "disqualified persons" with respect to  a
Plan.  Moreover, the  Trustee, the  Master Servicer  or any  other Servicer, any
insurer, special hazard insurer, primary insurer or any other issuer of a credit
support instrument relating to the Mortgage Assets in a Trust Fund or certain of
their  respective  affiliates  might   be  considered  "parties  in   interest."
Prohibited  transactions within the meaning  of ERISA and the  Code may arise if
Certificates are acquired by  a Plan with respect  to which Donaldson, Lufkin  &
Jenrette  Securities Corporation or Donaldson, Lufkin & Jenrette Inc. is a party
in interest or disqualified person.  The acquisition or holding of  Certificates
by  or on behalf  of a Plan  could be considered  to give rise  to a "prohibited
transaction" within the  meaning of  ERISA and the  Code unless  a statutory  or
administrative  exemption is available. One or more exemptions may be available,
however, with respect  to any  such prohibited transaction,  including, but  not
limited   to:   Prohibited  Transaction   Exemption  ("PTE")   78-19,  regarding
investments by insurance company pooled separate accounts; PTE 80-51,  regarding
investments  by bank collective  investment funds; PTE  83-1, regarding mortgage
pool investment  trusts; or  PTE  84-14, regarding  transactions effected  by  a
"qualified professional asset manager."

    A  final  regulation  promulgated by  the  Department of  Labor  (the "DOL")
defining the term "plan assets" was published in the Federal Register (the  "DOL
Regulation").  Under the DOL Regulation, generally,  when a Plan makes an equity
investment in another entity (for example,  the purchase of a Residual  Interest
in  a REMIC), the underlying assets of that entity may be considered Plan assets
unless certain  exceptions apply.  There can  be no  assurance that  any of  the
exceptions set forth in the DOL Regulation will apply to the purchase or holding
of Certificates.

    Under  ERISA, any person  who exercises any  authority or control respecting
the management  or disposition  of the  assets of  a Plan,  and any  person  who
provides investment advice with respect to such assets for a fee, is a fiduciary
of  such Plan. A Plan's  investment in Certificates may  cause the housing loans
comprising or underlying the  Mortgage Assets to be  deemed Plan assets. If  the
housing  loans constitute Plan  assets, then any  party exercising management or
discretionary control  regarding  those  assets  may be  deemed  to  be  a  Plan
"fiduciary,"  and  thus subject  to  the fiduciary  requirements  and prohibited
transaction provisions of ERISA and the Code with respect to the housing loans.

    The U.S. Department  of Labor has  granted to Donaldson,  Lufkin &  Jenrette
Securities  Corporation  an  administrative  exemption  (Prohibited  Transaction
Exemption 90-83, as amended; Exemption Application No. D-8346, 55 Fed. Reg.  50,
250  (1990)) (the "Exemption") from certain  of the prohibited transaction rules
of ERISA and the related excise tax provisions of Section 4975 of the Code  with
respect  to the initial purchase, the holding and the subsequent resale by Plans
of certificates  in pass-through  trusts that  consist of  certain  receivables,
loans,  and other obligations  that meet the conditions  and requirements of the
Exemption. The Exemption applies to mortgage loans such as the Mortgage Loans in
the Mortgage Trust.

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

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

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

                                      112
<PAGE>
        (3)  the certificates acquired by the Plan have received a rating at the
    time of such  acquisition that is  one of the  three highest generic  rating
    categories  from  either  Standard  &  Poor's  Corporation  ("S&P"), Moody's
    Investors Service, Inc.  ("Moody's"), Duff  & Phelps Inc.  ("D&P") or  Fitch
    Investors Service, Inc. ("Fitch");

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

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

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

    The trust fund must also meet the following requirements:

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

        (ii) certificates in such other investment pools must have been rated in
    one of the three highest rating categories of S&P, Moody's, Fitch or D&P for
    at least one year prior to the Plan's acquisition of certificates; and

       (iii) certificates evidencing  interests in such  other investment  pools
    must have been purchased by investors other than Plans for at least one year
    prior to any Plan's acquisition of certificates.

    Moreover,  the Exemption provides  relief from certain self-dealing/conflict
of interest  prohibited transactions  that  may occur  when the  Plan  fiduciary
causes  a Plan to acquire certificates in a trust in which the fiduciary (or its
affiliate) is an  obligor on the  receivables held in  the trust provided  that,
among  other requirements, (i) in the case  of an acquisition in connection with
the initial issuance of  certificates, at least fifty  percent of each class  of
certificates  in which Plans have invested is acquired by persons independent of
the Restricted Group; (ii) such fiduciary (or its affiliate) is an obligor  with
respect  to five  percent 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  served
by  the same  entity. The  Exemption does  not apply  to Plans  sponsored by the
seller of a Certificate, the Underwriter, the Trustee, the Servicer, any obligor
with respect to Mortgage Loans included in the assets in the Mortgage Trust,  or
any affiliate of such parties (the "Restricted Group").

    Before purchasing a Certificate, a fiduciary of a Plan should itself confirm
that  (a)  the  Certificates  constitute  "certificates"  for  purposes  of  the
Exemption and (b)  that the  specific and general  conditions set  forth in  the
Exemption  would be satisfied. In addition to making its own determination as to
the availability of  the exemptive relief  provided in the  Exemption, the  Plan
fiduciary  should  consider its  general  fiduciary obligations  under  ERISA in
determining whether to purchase a Certificate on behalf of a Plan.

    There can be no assurance that any DOL exemption will apply with respect  to
any particular Plan that acquires Certificates or, even if all of the conditions
specified therein were satisfied, that the exemption would apply to transactions
involving  the Trust Fund. Prospective ERISA  Plan investors should consult with
their legal  advisors  concerning the  impact  of ERISA  and  the Code  and  the
potential  consequences  to  their  specific circumstances  prior  to  making an
investment in the Certificates.

                                      113
<PAGE>
                                LEGAL INVESTMENT

    Unless  otherwise   set  forth   in  the   related  Prospectus   Supplement,
Certificates  of any  Series will  constitute "mortgage  related securities" for
purposes of the Secondary Mortgage Market  Enhancement Act of 1984 ("SMMEA")  so
long  as they are rated by a Rating  Agency in one of its two highest categories
and, as  such, will  be  legal investments  for persons,  trusts,  corporations,
partnerships,  associations, business  trusts and  business entities (including,
but not limited to, state-chartered savings banks, commercial banks, savings and
loan associations  and  insurance  companies,  as well  as  trustees  and  state
government  employee retirement systems)  created pursuant to  or existing under
the laws  of the  United  States or  of any  State  (including the  District  of
Columbia  and Puerto  Rico) whose  authorized investments  are subject  to State
regulation to the same extent that, under applicable law, obligations issued  by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities.

    Under  SMMEA,  if  a State  enacted  legislation  prior to  October  4, 1991
specifically limiting the legal investment  authority of any such entities  with
respect to "mortgage related securities," the Certificates 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 provides,  however, that in no event will
the enactment of  any such legislation  affect the validity  of any  contractual
commitment  to purchase,  hold or  invest in  "mortgage related  securities," or
require the  sale  or other  disposition  of such  securities  so long  as  such
contractual  commitment  was  made  or such  securities  acquired  prior  to the
enactment of such legislation.

    SMMEA also amended  the legal  investment authority  of federally  chartered
depository  institutions as follows:  federal savings and  loan associations and
federal  savings   banks  may   invest   in,  sell   or  otherwise   deal   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  Council  has  adopted   a
supervisory  policy  statement  (the  "Policy  Statement"),  applicable  to  all
depository  institutions,   setting  forth   guidelines  for   and   significant
restrictions  on  investments  in "high-risk  mortgage  securities."  The Policy
Statement has  been adopted  by the  Federal Reserve  Board, the  Office of  the
Comptroller  of the Currency, the FDIC and the Office of Thrift Supervision with
an effective date of February 10, 1992. 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 Certificates 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 Certificates. Similar  policy
statements  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  Certificates or  to  purchase  any  Class of
Certificates 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 Certificates  for legal  investment or  other
purposes,  or as to the ability of particular investors to purchase any Class of
Certificates under applicable legal investment restrictions. These uncertainties
may adversely affect the  liquidity of any  Class of Certificates.  Accordingly,
all  investors whose investment activities are  subject to legal investment laws
and  regulations,  regulatory  capital  requirements  or  review  by  regulatory

                                      114
<PAGE>
authorities  should consult with their own legal advisors in determining whether
and to what extent  the Certificates of any  Class constitute legal  investments
under  SMMEA or  are subject to  investment, capital or  other restrictions, and
whether SMMEA  has  been  overridden  in any  jurisdiction  applicable  to  such
investor.

                                 LEGAL MATTERS

    Certain  legal matters  in connection  with the  Certificates offered hereby
will be passed upon for the Depositor and for the Underwriters by Brown &  Wood,
New  York, New  York, provided  that if so  specified in  the related Prospectus
Supplement, certain legal  matters in connection  with the Certificates  offered
hereby  will  be passed  upon  for the  Depositor  and for  the  Underwriters by
Skadden, Arps, Slate, Meagher & Flom, New York, New York, or by Thacher Proffitt
& Wood, New York, New York.

                                 THE DEPOSITOR

    The Depositor was incorporated  in the State of  Delaware on April 14,  1988
and  is  a  wholly-owned subsidiary  of  Donaldson,  Lufkin &  Jenrette  Inc., a
Delaware corporation.  The  principal executive  offices  of the  Depositor  are
located at 140 Broadway, New York, New York 10005. Its telephone number is (212)
504-3000.

    The  Depositor  was  organized,  among other  things,  for  the  purposes of
establishing trusts,  selling beneficial  interests  therein and  acquiring  and
selling  mortgage assets to such  trusts. The Depositor has  one class of common
stock, all of which is owned by Donaldson, Lufkin & Jenrette Inc.

    Neither the Depositor, its parent nor any of the Depositor's affiliates will
ensure or guarantee distributions on the Certificates of any Series.

    As described herein, the only obligations of the Depositor will be  pursuant
to  certain representations and warranties with  respect to the Mortgage Assets.
See "LOAN  UNDERWRITING STANDARDS--  Representations  and Warranties"  and  "THE
POOLING  AND SERVICING  AGREEMENTS--Assignment of  Mortgage Assets"  herein. The
Depositor  will   have   no   ongoing  servicing   responsibilities   or   other
responsibilities with respect to any Mortgage Asset. The Depositor does not have
nor  is it expected in  the future to have any  significant assets with which to
meet any  obligations with  respect to  any Trust  Fund. If  the Depositor  were
required  to repurchase or substitute  a Loan, its only  source of funds to make
the required payment would be funds  obtained from the Originator of such  Loan,
or   if  applicable,  the  Master  Servicer   or,  the  Servicer.  See  "SPECIAL
CONSIDERATIONS" herein.

    Mortgage Assets will be acquired by the Depositor directly or through one or
more affiliates.

                                USE OF PROCEEDS

    The Depositor will apply all or  substantially all of the net proceeds  from
the  sale of each Series offered hereby and by the related Prospectus Supplement
to purchase the Mortgage Assets, to  repay indebtedness which has been  incurred
to  obtain funds to acquire the Mortgage Assets, to establish the reserve funds,
if any, for the Series and to pay costs of structuring, guaranteeing and issuing
the  Certificates.  If  so  specified  in  the  related  Prospectus  Supplement,
Certificates  may  be exchanged  by the  Depositor  for Mortgage  Assets. Unless
otherwise specified in  the related Prospectus  Supplement, the Mortgage  Assets
for  each  Series  of Certificates  will  be  acquired by  the  Depositor either
directly, or  through one  or  more affiliates  which  will have  acquired  such
Mortgage  Assets from  time to time  either in  the open market  or in privately
negotiated transactions.

                              PLAN OF DISTRIBUTION

    Each Series  of Certificates  offered hereby  and by  means of  the  related
Prospectus  Supplements may be sold directly by  the Depositor or may be offered
through Donaldson, Lufkin & Jenrette Securities Corporation, an affiliate of the
Depositor, or through underwriting syndicates represented by Donaldson, Lufkin &
Jenrette Securities Corporation (the "Underwriters"). The Prospectus  Supplement
with respect to each such Series of Certificates will set forth the terms of the
offering of such Series of Certificates and each

                                      115
<PAGE>
Class  within such Series, including the name  or names of the Underwriters, the
proceeds to  the Depositor,  and including  either the  initial public  offering
price,  the discounts and  commissions to the Underwriters  and any discounts or
commissions allowed or reallowed to certain dealers, or the method by which  the
prices at which the Underwriters will sell the Certificates will be determined.

    Unless  otherwise specified  in the Prospectus  Supplement, the Underwriters
will be obligated to purchase all of  the Certificates of a Series described  in
the  Prospectus Supplement with respect to  such Series if any such Certificates
are purchased. The Certificates  may 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 a  fixed  public offering  price  or  at
varying prices determined at the time of sale.

    If  so indicated in the Prospectus  Supplement, the Depositor will authorize
Underwriters or other persons acting as the Depositor's agents to solicit offers
by certain institutions to purchase the Certificates from the Depositor pursuant
to contracts providing for payment and  delivery on a future date.  Institutions
with  which such  contracts may  be made  include commercial  and savings banks,
insurance  companies,  pension  funds,  investment  companies,  educational  and
charitable  institutions and others, but in  all cases such institutions must be
approved by  the Depositor.  The  obligation of  any  purchaser under  any  such
contract  will be  subject to  the condition  that the  purchase of  the offered
Certificates shall not at the time of  delivery be prohibited under the laws  of
the  jurisdiction to which such purchaser  is subject. The Underwriters and such
other agents will  not have  any responsibility in  respect of  the validity  or
performance of such contracts.

    The  Depositor may also sell the Certificates offered hereby and by means of
the related Prospectus Supplements from time to time in negotiated  transactions
or otherwise, at prices determined at the time of sale. The Depositor may effect
such transactions by selling Certificates to or through dealers and such dealers
may  receive compensation in the form  of underwriting discounts, concessions or
commissions from the Depositor and any purchasers of Certificates for whom  they
may act as agents.

    The  place  and time  for delivery  of each  Series of  Certificates offered
hereby and by means of  the related Prospectus Supplement  will be set forth  in
the Prospectus Supplement with respect to such Series.

                                      116
<PAGE>
                                    GLOSSARY

    The  following are abbreviated definitions of certain capitalized terms used
in this Prospectus. Unless  otherwise provided in  a "Supplemental Glossary"  in
the  Prospectus  Supplement  for  a  Series,  such  definitions  will  apply  to
capitalized terms used in such  Prospectus Supplement. The definitions may  vary
from  those in the Pooling and Servicing Agreement and the Pooling and Servicing
Agreement generally provides a more complete definition of certain of the terms.
Reference should  be made  to the  Pooling and  Servicing Agreement  for a  more
complete definition of such terms.

    "Accrual  Date" means, with  respect to any Multiple  Class Series, the date
upon which  interest begins  accruing  on the  Certificates  of the  Series,  as
specified in such Certificates and the related Prospectus Supplement.

    "Accrual  Distribution Amount" means, with  respect to any Distribution Date
for a Multiple Class Series that occurs  prior to or on the Accrual  Termination
Date,  the  aggregate  amount of  interest  which  has accrued  on  the Compound
Interest Certificates of such Series  during the Interest Accrual Period  ending
on or prior to such Distribution Date but which is not then required to be paid.

    "Accrual  Termination  Date"  means, with  respect  to a  Class  of Compound
Interest Certificates, the Distribution  Date on which  all Certificates of  the
related  Series  with  Stated Maturities  earlier  than  that of  such  Class of
Compound Interest  Certificates have  been fully  paid, or  such other  date  or
period as may be specified in the related Prospectus Supplement.

    "Advance"  means a  cash advance  by the  Master Servicer  or a  Servicer in
respect of delinquent payments of principal of  and interest on a Loan, and  for
the other purposes specified herein and in the related Prospectus Supplement.

    "Agency   Securities"  means  mortgage  pass-through  securities  issued  or
guaranteed  by   GNMA,   FNMA,   FHLMC   or   other   government   agencies   or
government-sponsored agencies.

    "Appraised  Value" means,  with respect to  a property securing  a Loan, the
lesser of the appraised value determined in an appraisal obtained at origination
of the Loan or the sales price of such mortgaged property.

    "ARM" or "Adjustable Rate  Mortgage" means a Mortgage  Loan as to which  the
related  Mortgage Note  provides for periodic  adjustments in  the interest rate
component of the  Scheduled Payment  pursuant to an  Index as  described in  the
related Prospectus Supplement.

    "Asset  Group"  means  a group  of  individual Mortgage  Assets  which share
similar characteristics  and  are aggregated  into  one group  for  purposes  of
assigning a single aggregate Asset Value.

    "Asset  Value" means, unless  otherwise specified in  the related Prospectus
Supplement for a Series,  with respect to Mortgage  Assets comprising the  Trust
Fund  for a Multiple  Class Series, an amount  equal to, as of  the date of such
determination, the lesser of  (a) the present value  of the stream of  remaining
regularly  Scheduled Payments of  principal and interest  on the Mortgage Assets
(less any Retained  Interest) through  the earlier  of (1)  the Final  Scheduled
Distribution  Date of the Class of such Series having the latest Final Scheduled
Distribution Date  or  (2) the  Distribution  Date next  succeeding  the  latest
maturity  date of  such Mortgage  Assets (after  taking into  account applicable
withdrawals from any funds or accounts and charges for servicing, insurance  and
related  matters, as specified  in the related  Prospectus Supplement), together
with Reinvestment  Income thereon  at  the Assumed  Reinvestment Rate  for  such
Series,  from the Assumed Deposit Date to the next succeeding Distribution Date,
discounted from such Distribution Date to the date for which such  determination
is made with the same frequency as payments are made on the Certificates of such
Series  at the weighted average Certificate  Rate for such Series; provided that
if any Class pays more frequently  than another Class, such determination  shall
be  made as provided in the related  Series Supplement and (b) the maximum Asset
Value specified in the related Prospectus Supplement.

    "Assumed Deposit Date" means the  date specified therefor in the  Prospectus
Supplement  for a  Series, upon which  distributions on the  Mortgage Assets are
assumed to be received for purposes of calculating Reinvestment Income thereon.

                                      117
<PAGE>
    "Assumed Reinvestment Rate" means, with respect  to a Series, the per  annum
rate  or rates specified  in the related Prospectus  Supplement for a particular
period or periods as the "Assumed Reinvestment Rate" for funds held in any  fund
or account for the Series.

    "Available  Distribution Amount" means the amount in the Certificate Account
(including amounts deposited  therein from  any reserve  fund or  other fund  or
account) eligible for distribution to Certificateholders on a Distribution Date.

    "Bankruptcy  Code" means the federal bankruptcy  code, 11 United States Code
101 et seq., and regulations promulgated thereunder.

    "Bi-Weekly Loan"  means  a Mortgage  Loan  which provides  for  payments  of
principal and interest by the borrower once every two weeks.

    "Business  Day" means a day that, in the City  of New York or in the city or
cities in  which the  corporate trust  office  of the  Trustee are  located,  is
neither  a legal holiday nor a day  on which banking institutions are authorized
or obligated by law, regulation or executive order to be closed.

    "Buy-Down Fund"  means  a  custodial  account,  established  by  the  Master
Servicer  or the Servicer for  a Buy-Down Loan, that  meets the requirements set
forth herein.

    "Buy-Down Loan" means  a level payment  Mortgage Loan for  which funds  have
been  provided by a  Person other than  the mortgagor to  reduce the mortgagor's
Scheduled Payment during the early years of such Mortgage Loan.

    "Certificate  Account"  means,  with  respect  to  a  Series,  the   account
established  in the name of the Trustee  for the deposit of remittances received
from the Master Servicer in respect of the Mortgage Assets in a Trust Fund.

    "Certificate Guarantee Insurance" means an insurance policy issued by one or
more insurance companies which will  guarantee timely distributions of  interest
and  full distributions of principal  of a Series on the  basis of a schedule of
principal distributions set forth  in or determined in  the manner specified  in
the related Prospectus Supplement for the Series.

    "Certificateholder" or "Holder" means the Person in whose name a Certificate
is registered in the Certificate register.

    "Certificate Rate" means, with respect to any Multiple Class Series, the per
annum   rate  at  which  interest  accrues  on  the  principal  balance  of  the
Certificates of such Series or a Class  of such Series, which rate may be  fixed
or variable, as specified in the related Prospectus Supplement.

    "Certificates" means the Mortgage Pass-Through Certificates.

    "Class" means a Class of Certificates of a Series.

    "Closing  Date" means, with respect  to a Series, the  date specified in the
related Prospectus Supplement as the date  on which Certificates of such  Series
are first issued.

    "Code"  means the Internal Revenue Code of 1986, as amended, and regulations
promulgated thereunder.

    "Collection  Account"  means,  with  respect   to  a  Series,  the   account
established  in the name  of the Master  Servicer for the  deposit by the Master
Servicer of payments received from the Mortgage Assets in a Trust Fund (or  from
the Servicers, if any).

    "Compound  Interest Certificate" means  any Certificate of  a Multiple Class
Series on which interest accrues and is  added to the principal balance of  such
Certificate  periodically, but  with respect to  which no  interest or principal
will be payable  except during the  period or periods  specified in the  related
Prospectus Supplement.

                                      118
<PAGE>
    "Compound  Value"  means,  with  respect to  a  Class  of  Compound Interest
Certificates, as of any  Determination Date, the  original principal balance  of
such  Class, plus all accrued  and unpaid interest, if  any, previously added to
the  principal  balance  thereof  and  reduced  by  any  payments  of  principal
previously made on such Class of Compound Interest Certificates.

    "Condominium"  means a form of ownership of real property wherein each owner
is entitled to the exclusive ownership  and possession of his or her  individual
Condominium  Unit and also owns a  proportionate undivided interest in all parts
of the Condominium Building  (other than the  individual Condominium Units)  and
all areas or facilities, if any, for the common use of the Condominium Units.

    "Condominium  Association" means the  person(s) appointed or  elected by the
Condominium Unit owners to govern the affairs of the Condominium.

    "Condominium Building" means a multi-unit building or buildings, or a  group
of  buildings whether or not attached to each other, located on property subject
to Condominium ownership.

    "Condominium Loan" means a Loan secured by a Mortgage on a Condominium  Unit
(together with its appurtenant interest in the common elements).

    "Condominium  Unit"  means  an  individual  housing  unit  in  a Condominium
Building.

    "Conventional Loan" means a  Loan that is not  insured or guaranteed by  the
FHA or the VA.

    "Cooperative"  means a corporation owned by tenant-stockholders who, through
the ownership of stock,  shares or membership  certificates in the  corporation,
receive proprietary leases or occupancy agreements which confer exclusive rights
to occupy specific units.

    "Cooperative  Dwelling" means an individual housing unit in a building owned
by a cooperative.

    "Cooperative Loan" means a housing loan  made with respect to a  Cooperative
Dwelling  and secured by an assignment by the borrower (tenant-stockholder) of a
security interest in shares issued by the applicable Cooperative.

    "Cut-Off Date"  means  the date  designated  in the  Pooling  and  Servicing
Agreement  for a Series on or before  which amounts due and payable with respect
to a Mortgage Asset will not inure  to the benefit of Certificateholders of  the
Series.

    "Deferred  Interest"  means excess  interest  resulting when  the  amount of
interest paid by a Mortgagor on a Negatively Amortizing ARM in any month is less
than the amount of interest accrued on the Stated Principal Balance thereof.

    "Deficiency Event"  means, with  respect  to a  Multiple Class  Series,  the
inability  of the  Trustee to distribute  to Holders  of one or  more Classes of
Certificates of the  Series (other  than any Class  of Subordinate  Certificates
prior  to the time that the Available  Subordination Amount is reduced to zero),
in accordance  with the  terms thereof  and the  related Pooling  and  Servicing
Agreement,  any  distribution  of  principal or  interest  thereon  when  and as
distributable due  to insufficient  funds  for such  purpose  then held  in  the
related Trust Fund.

    "Deleted  Mortgage Loan" means a Mortgage Loan which is repurchased from the
Trust Fund by  the Depositor  or as  to which  a Qualifying  Substitute Loan  is
substituted therefor.

    "Depositor" means DLJ Mortgage Acceptance Corp.

    "Determination  Date"  means the  day  specified in  the  related Prospectus
Supplement as the day on which the Master Servicer calculates the amounts to  be
distributed to Certificateholders on the next succeeding Distribution Date.

    "Distribution  Date" means,  with respect  to a  Series or  Class, each date
specified as  a  distribution date  for  such Series  or  Class in  the  related
Prospectus Supplement.

                                      119
<PAGE>
    "Due  Date"  means  each  date,  as  specified  in  the  related  Prospectus
Supplement for a Series, on  which any payment of  principal or interest is  due
and payable to the Trustee or its nominee on any Mortgage Asset.

    "Eligible  Investments"  means  any  one  or  more  of  the  obligations  or
securities   described    as    such    at   "THE    POOLING    AND    SERVICING
AGREEMENTS--Investment of Funds."

    "Eligible Reserve Fund Investments" means Eligible Investments and any other
obligations  or securities described as Eligible Reserve Fund Investments in the
Applicable  Pooling  and  Servicing  Agreement,  as  described  in  the  related
Prospectus Supplement for a Series.

    "ERISA"  means  the  Employee Retirement  Income  Security Act  of  1974, as
amended.

    "Escrow Account" means an account, established and maintained by the  Master
Servicer  or the Servicer  for a Loan,  into which payments  by borrowers to pay
taxes, assessments, mortgage and hazard  insurance premium and other  comparable
items that are required to be paid to the mortgagee are deposited.

    "Excess  Cash  Flow" means,  with respect  to a  Multiple Class  Series, the
amount, if any, by which (a) the cash flow received from the Mortgage Assets  in
the  related  Trust  Fund  and  deposited  in  the  related  Certificate Account
(excluding any Retained  Interest but  including transfers  from any  applicable
Reserve  Fund),  net of  applicable  servicing fees,  guarantee  fees, insurance
premiums and other administrative expenses,  on the relevant determination  date
exceeds  (b) the sum of  (1) the Minimum Principal  Distribution Amount for such
Series on such  Distribution Date and  (2) the Accrual  Distribution Amount,  if
any, on such Distribution Date.

    "FDIC" means the Federal Deposit Insurance Corporation.

    "FHA" means the Federal Housing Administration, a division of HUD.

    "FHA Loan" means a fixed-rate housing loan insured by the FHA.

    "FHLMC" means the Federal Home Loan Mortgage Corporation.

    "Final  Scheduled Distribution  Date" means,  with respect  to a  Class of a
Series, the  date  after  which  no  Certificates  of  such  Class  will  remain
outstanding  assuming timely payments or distributions  are made on the Mortgage
Assets in the related Trust Fund.

    "Floating Interest Certificate"  means any Certificate  of a Multiple  Class
Series which accrues interest at a Floating Rate.

    "Floating  Interest  Distribution Date"  means the  Distribution Date  for a
Class of  Floating Interest  Certificates,  which may  be  either more  or  less
frequent than the Distribution Date for other Classes of the Series.

    "Floating  Interest Period"  means the period  of time during  which a given
Certificate Rate applies to a Class of Floating Interest Certificates.

    "Floating Rate" means  a Certificate Rate  which is subject  to change  from
time to time.

    "FNMA" means the Federal National Mortgage Association.

    "GEM  Loan"  means, unless  specified  otherwise in  the  related Prospectus
Supplement for a Series, a fixed rate, fully amortizing mortgage loan  providing
for  monthly  payments  based on  a  10-to 30-year  amortization  schedule, with
further provisions for scheduled annual payment increases for a number of  years
with  the full  amount of  such increases being  applied to  principal, and with
further provision for level payments thereafter.

    "GNMA" means the Government National Mortgage Association.

    "GPM Certificate" means a Certificate backed by GPM Loans.

                                      120
<PAGE>
    "GPM Fund" means a trust account  established by the Master Servicer or  the
Servicer  of a GPM Loan into which funds sufficient to cover the amount by which
payments of  principal and  interest on  such GPM  Loan assumed  in  calculating
payments  due on  the Certificates of  the related Multiple  Class Series exceed
scheduled payments on such GPM Loan.

    "GPM Loan" means a mortgage loan providing for graduated payments, having an
amortization schedule  (a) requiring  the  mortgagor's monthly  installments  of
principal  and  interest to  increase  at a  predetermined  rate annually  for a
predetermined period of time after  which the monthly installments became  fixed
for  the remainder of the mortgage term, (b) providing for deferred payment of a
portion of the interest due monthly during such period of time and (c) providing
for recoupment of  the interest deferred  through negative amortization  whereby
the  difference between the  scheduled payment of interest  on the mortgage note
and the amount of interest actually accrued is added monthly to the  outstanding
principal balance of the mortgage note.

    "Guaranteed  Investment Contract" means a  guaranteed investment contract or
reinvestment agreement providing for the investment  of funds held in a fund  or
account,  guaranteeing a minimum or a fixed  rate of return on the investment of
moneys deposited therein.

    "HUD" means the United States Department of Housing and Urban Development.

    "Index" means the index applicable to any adjustments in the Mortgage  Rates
of any ARMs included in the Mortgage Assets.

    "Insurance  Policies" means certain mortgage insurance, hazard insurance and
other insurance policies required to be maintained with respect to Loans.

    "Insurance Proceeds" means  amounts paid  by the  insurer under  any of  the
Insurance Policies covering any Loan or Mortgaged Property.

    "Interest  Accrual  Period"  means  the  period  specified  in  the  related
Prospectus Supplement for a Multiple Class Series, during which interest accrues
on the Certificates or a  Class of Certificates of  such Series with respect  to
any Distribution Date or Special Distribution Date.

    "Interest Weighted Certificates" means a Class of Certificates entitled to a
greater  percentage  of  interest  on the  Loans  underlying  or  comprising the
Mortgage Assets for the Series than the percentage of principal, if any, on such
Loans to which it is entitled.

    "IRS" means the Internal Revenue Service.

    "L/C Bank" means the issuer of a letter of credit.

    "L/C Percentage" means the maximum liability  of an L/C Bank under a  letter
of  credit,  equal  to  the  percentage  specified  in  the  related  Prospectus
Supplement for a Series for  which a letter of credit  is issued of the  initial
aggregate  principal balance of  the Loans in  the related Trust  Fund or one or
more Classes of Certificates of the Series.

    "Letter of Credit" means an irrevocable  letter of credit issued by the  L/C
Bank  to provide limited protection against certain losses relating to Loans, as
described in the related Prospectus Supplement for a Series.

    "Lifetime Mortgage Rate  Cap" means  the maximum  permissible Mortgage  Rate
during the life of each ARM.

    "Liquidation  Proceeds"  means amounts  received by  the Master  Servicer or
Servicer in connection with  the liquidation of a  mortgage, net of  liquidation
expenses.

    "Loan"   means  a  Mortgage  Loan  (including  an  interest  therein)  or  a
Manufactured Home Loan (including an interest therein) that is deposited by  the
Depositor into the Trust Fund for a Series.

    "Loan-to-Value  Ratio" means  the ratio, expressed  as a  percentage, of the
principal amount of a Loan at the date of determination to the Appraised Value.

                                      121
<PAGE>
    "Manufactured Home"  means a  manufactured  home within  the meaning  of  42
United  States Code, Section 5402(6), which  defines a "manufactured home" as "a
structure, transportable in one or more  sections, which in the traveling  mode,
is  eight body feet or more  in width or forty body  feet or more in length, or,
when erected on site, is three hundred twenty or more square feet, and which  is
built  on a  permanent chassis  and designed to  be used  as a  dwelling with or
without a permanent  foundation when  connected to the  required utilities,  and
includes   the  plumbing,  heating,  air-conditioning,  and  electrical  systems
contained therein; except that such term shall include any structure which meets
all the requirements of [this] paragraph  except the size requirements and  with
respect  to which the manufacturer voluntarily files a certification required by
the Secretary of Housing and Urban  Development and complies with the  standards
established under [this] chapter."

    "Manufactured Home Loan" means a loan secured by a Manufactured Home.

    "Master  Servicer" means,  with respect  to a  Series secured  by Loans, the
Person, if any, designated  in the related Prospectus  Supplement to manage  and
supervise  the  administration  and  servicing by  the  Servicers  of  the Loans
comprising or underlying the Mortgage Assets for that Series, or the  successors
or assigns of such Person.

    "Maximum  Floating Rate"  means, as  to any  Multiple Class  Series, the per
annum interest rate  cap specified for  any Floating Rate  Certificates of  such
Series in the related Prospectus Supplement.

    "Minimum  Floating Rate"  means, as  to any  Multiple Class  Series, the per
annum interest rate floor  specified for any Floating  Rate Certificate of  such
Series in the related Prospectus Supplement.

    "Minimum   Principal  Distribution   Amount"  means,   with  respect   to  a
Distribution Date for a Multi-Class Series, the amount, if any, by which (a) the
outstanding principal balance of the Certificates of such Series (before  giving
effect  to any payment of  principal on that Distribution  Date) exceeds (b) the
aggregate Asset  Value  of  the  Mortgage  Assets for  the  Series  as  of  that
Distribution Date.

    "Minimum  Mortgage Rate" means the lifetime minimum Mortgage Rate during the
life of each ARM.

    "Mortgage" means the mortgage, deed of trust or other instrument securing  a
Mortgage Note.

    "Mortgage  Assets"  means  the  Private  Mortgage-Backed  Securities, Agency
Securities or Loans, as the  case may be, which are  included in the Trust  Fund
for  such Series. A Mortgage Asset  refers to a specific Private Mortgage-Backed
Security, Agency Security or Loan, as the case may be.

    "Mortgage Loan"  means  a  mortgage loan  (including  an  interest  therein)
secured by Mortgaged Property including Cooperative Loans and Condominium Loans.

    "Mortgage  Note"  means the  note  or other  evidence  of indebtedness  of a
Mortgagor under the Mortgage Loan.

    "Mortgage  Rate"  means,  unless  otherwise  indicated  herein  or  in   the
Prospectus Supplement, the interest rate borne by each Loan.

    "Mortgaged Property" means the real property securing a Mortgage.

    "Multifamily  Property"  means any  property securing  a Loan  consisting of
multifamily residential  rental  property  or  cooperatively  owned  multifamily
property consisting of five or more dwelling units.

    "Multiple  Class Series"  means a Series  of Certificates  that may include,
Floating Interest  Certificates,  Compound  Interest  Certificates  and  Planned
Amortization  Certificates, and/or  Subordinate and  Senior Classes  embodying a
subordination feature which protects the Senior Class or Classes in the event of
failure of timely payment of Mortgage Assets.

    "1986 Act" means the Tax Reform Act of 1986.

    "Negatively Amortizing ARMs"  means ARMs  which provide  for limitations  on
changes  in the Scheduled  Payment which can result  in Scheduled Payments which
are greater or less than the amount necessary to amortize such ARM by its stated
maturity at the Mortgage Rate in effect in any particular month.

                                      122
<PAGE>
    "Participation Certificate" means a  certificate evidencing a  participation
interest in a pool of Loans.

    "Pass-Through   Rate"   means   the   rate   of   interest   paid   to   the
Certificateholders in respect of the Mortgage Assets.

    "Percentage Interest" means, with respect  to a Certificate, the  proportion
(expressed as a percentage) of the percentage amounts of all of the Certificates
in  the  related Class  represented  by such  Certificate,  as specified  in the
related Prospectus Supplement.

    "Person" means  any  individual, corporation,  partnership,  joint  venture,
association,  joint stock  company, trust  (including any  beneficiary thereof),
unincorporated  organization,  or   government  or  any   agency  or   political
subdivision thereof.

    "PMBS Agreement" means the pooling and servicing agreement, indenture, trust
agreement  or  similar agreement  pursuant to  which a  Private Mortgaged-Backed
Security is issued.

    "PMBS Issuer" means, with respect to Private Mortgage-Backed Securities, the
depositor or seller/ servicer under a PMBS Agreement.

    "PMBS Servicer" means the servicer of the housing loans underlying a Private
Mortgage-Backed Security.

    "PMBS Trustee" means the trustee designated under a PMBS Agreement.

    "Pooling and Servicing Agreement" means  the agreement relating to a  Series
among the Depositor, the Master Servicer and the Trustee.

    "Prepayment  Period" means with respect to any Distribution Date, the period
specified in the related Prospectus Supplement for a Series.

    "Principal Distribution  Amount" means,  unless specified  otherwise in  the
Prospectus  Supplement for a Multiple  Class Series, the sum  of (a) the Accrual
Distribution Amount, if any, (b)  the Minimum Principal Distribution Amount  and
(c)  the  percentage, if  any,  of Excess  Cash  Flow specified  in  the related
Prospectus Supplement.

    "Principal Weighted Certificates" means a Class of Certificates entitled  to
a  greater percentage  of principal  on the  Loans underlying  or comprising the
Mortgage Assets in the Trust Fund for the related Series than the percentage  of
interest to which it is entitled.

    "Private   Mortgage-Backed  Security"  means  a  mortgage  participation  or
pass-through certificate representing  a fractional, undivided  interest in  (i)
Loans, (ii) collateralized mortgage obligations secured by Loans or (iii) Agency
Securities.

    "Proceeding"  means any suit in  equity, action at law  or other judicial or
administrative proceeding.

    "Proposed Regulations" means the proposed Treasury regulations issued  under
Section 1271-1273 and 1275 of the Code.

    "Qualified  Insurer" means  a mortgage  guarantee or  insurance company duly
qualified as such under the laws of the states in which the Mortgaged Properties
are located,  duly  authorized and  licensed  in  such states  to  transact  the
applicable insurance business and to write the insurance provided.

    "Rating   Agency"   means   a  nationally   recognized   statistical  rating
organization.

    "RV Certificate"  or  "Reduced Volatility  Certificates"  means a  Class  of
Certificates  on which minimum payments of principal are made in accordance with
a schedule specified  in the Prospectus  Supplement, the date  specified in  the
related  Prospectus  Supplement  or  the  date on  which  the  principal  of all
Certificates of the Series having  an earlier Final Scheduled Distribution  Date
have been paid in full.

    "Regular  Interest" means a regular interest  in a REMIC as described herein
under "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS--Tax Status as a REMIC."

                                      123
<PAGE>
    "Reinvestment Income"  means any  interest  or other  earnings on  funds  or
accounts that are part of the Trust Fund for a Series.

    "REMIC"  means a real estate mortgage  investment conduit under Section 860D
of the Code.

    "REMIC Administrator" means  the Person,  if any, specified  in the  related
Prospectus  Supplement for a Series for which a REMIC election is made, to serve
as administrator of the Series.

    "Remittance Date" means the calendar day or days of each month, as specified
in the related  Prospectus Supplement  for a Series,  on which  the Servicer  is
required  to withdraw funds from the  related Servicer Account for remittance to
the Master Servicer.

    "REO Property" means real property which secured a defaulted Loan which  has
been acquired upon foreclosure, deed in lieu of foreclosure or repossession.

    "Reserve Fund" means, with respect to a Series, any Reserve Fund established
pursuant to the Pooling and Servicing Agreement.

    "Residual Interest" means a residual interest in a REMIC as described herein
under "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS--Tax Status as a REMIC."

    "Retained  Interest" means, with respect to  a Mortgage Asset, the amount or
percentage specified in the related Prospectus  Supplement which is not sold  by
the Depositor or seller of the Mortgage Asset and, therefore, is not included in
the Trust Fund for the related Series.

    "Scheduled  Payments" means the scheduled payments of principal and interest
to be made by the  borrower on a Mortgage Loan  in accordance with the terms  of
the related Mortgage Note.

    "Senior Certificateholder" means the Holder of a Senior Certificate.

    "Senior Certificates" means a Class of Certificates as to which the Holders'
rights  to receive  distributions of  principal and  interest are  senior to the
rights of Holders of  Subordinate Certificates, to the  extent specified in  the
related Prospectus Supplement.

    "Servicer"  means the entity which has primary liability for servicing Loans
if other than the Master Servicer.

    "Servicer Account" means an  account established by  a Servicer (other  than
the  Master Servicer) who is directly  servicing Loans, into which such Servicer
will be required  to deposit all  receipts received  by it with  respect to  the
Mortgage Assets serviced by such Servicer.

    "Single Family Property" means property securing a Loan consisting of one-to
four-family  attached  or  detached residential  housing,  including Cooperative
Dwellings.

    "Special Distribution" means,  with respect  to a Multiple  Class Series,  a
distribution  (other than a regular distribution on a Distribution Date) made on
account of particular circumstances specified herein.

    "Special Distribution Date"  means, with respect  to Multiple Class  Series,
the  date each month (other than any  month in which a Distribution Date occurs)
on which  Special Distributions  may  be made  on  Certificates of  that  Series
pursuant  to the related Pooling and Servicing Agreement; such date shall be the
same day  of  the  month  as  the  day  on  which  Distribution  Dates  for  the
Certificates of that Series occur.

    "Subordinate Certificateholder" means a Holder of a Subordinate Certificate.

    "Subordinate  Certificates" means  a Class of  Certificates as  to which the
rights of  Holders  to  receive  distributions of  principal  and  interest  are
subordinated  to the rights of Holders of Senior Certificates, to the extent and
under the circumstances specified in the related Prospectus Supplement.

    "Subordinated Amount" means  the amount,  if any, specified  in the  related
Prospectus  Supplement for a  Series with a  Class of Subordinated Certificates,
that the Subordinate Certificates are subordinated to the Senior Certificates of
the same Series.

                                      124
<PAGE>
    "Subordination Reserve Fund" means the  subordination reserve fund, if  any,
for  a Series with a Class  of Subordinate Certificates, established pursuant to
the related Pooling and Servicing Agreement.

    "Subsidy Account"  means  a  custodial account  established  by  the  Master
Servicer  or the Servicer for a Loan into which subsidy funds contributed by the
seller of the  property securing  the Loan (or  by another  party) necessary  to
maintain the scheduled level of payments due on the Loan are deposited.

    "Trustee" means the trustee under a Pooling and Servicing Agreement, and its
successors.

    "Trust  Fund" means  all property  and assets  held for  the benefit  of the
Certificateholders by the Trustee under the Pooling and Servicing Agreement  for
a  Series  of Certificates  including, without  limitation, the  Mortgage Assets
(except  any  Retained  Interest),  all  amounts  in  the  Certificate  Account,
Collection  Account or Servicer  Accounts, distributions on  the Mortgage Assets
(net of servicing fees), and reinvestment earnings on such net distributions and
amounts deposited in any reserve fund and the proceeds of any insurance policies
required to be maintained with respect to the Loans.

    "UCC" means the Uniform Commercial Code.

    "VA" means the Department of Veterans Affairs.

    "VA Loans" means housing loans partially guaranteed by the VA.

                                      125
<PAGE>

                        DLJ MORTGAGE ACCEPTANCE CORP.
                                   DEPOSITOR



                                  $82,959,390


                      MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1995-Q8



      $           0     CLASS S     CERTIFICATES,     VARIABLE RATE*
      $  30,000,000     CLASS A-1   CERTIFICATES,     7.250%
      $  26,500,000     CLASS A-2   CERTIFICATES,     7.250%
      $  15,816,992     CLASS A-3   CERTIFICATES,     7.250%
      $   5,534,047     CLASS M     CERTIFICATES,     7.250%
      $   5,108,351     CLASS B-1   CERTIFICATES,     7.250%

              *Based on the Notional Amount, as described herein.

                                  ___________

                            PROSPECTUS SUPPLEMENT

                                  ___________



                         DONALDSON, LUFKIN & JENRETTE
                            SECURITIES CORPORATION



                               NOVEMBER 20, 1995




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