REMODELERS INVESTMENT CORP
S-3/A, 1996-05-22
ASSET-BACKED SECURITIES
Previous: PEEKSKILL FINANCIAL CORP, DEF 14A, 1996-05-22
Next: DIME COMMUNITY BANCORP INC, 424B3, 1996-05-22




<PAGE>
   
  As filed with the Securities and Exchange Commission on  May 22, 1996 
                                                Registration No. 33- 65373
============================================================================

                   SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549

                          AMENDMENT NO. 3 TO
                               FORM S-3
          REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
    
                    FIRSTPLUS INVESTMENT CORPORATION
       (Exact name of registrant as specified in governing instruments)
                                
              NEVADA                              75-2596063
     (State of incorporation)         (I.R.S. Employer Identification No.)

      1250 MOCKINGBIRD LANE                    RONALD M. MANKOFF
     DALLAS, TEXAS 75247-4902                1250 MOCKINGBIRD LANE
         (214) 630-6006                      DALLAS, TEXAS 75247-4902
      (Address of principal                       (214) 630-6006
       executive offices)            (Name and address of agent for service)

                             Copies to:
                          MICHAEL THIMMIG
                        Andrews & Kurth L.L.P.
                        4400 Thanksgiving Tower
                           1601 Elm Street
                         Dallas, Texas 75201
                           (214) 979-4400

  Approximate date of commencement of proposed sale to public.  FROM TIME TO 
TIME AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT AS DETERMINED BY 
MARKET CONDITIONS AND PURSUANT TO RULE 415.

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

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

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

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

  If delivery of the Prospectus is expected to be made pursuant to Rule 434, 
please check the following box.  / /
                         
                                -----------

                       CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
==================================================================================================
                                           Proposed Maximum    Proposed Maximum
  Title of Securities        Amount Being    Offering Price        Aggregate          Amount of
   Being Registered           Registered       Per Unit*         Offering Price    Registration Fee
- --------------------------------------------------------------------------------------------------
<S>                         <C>                 <C>               <C>                 <C>
Asset-Backed Certificates   $1,000,000,000        100%           $1,000,000,000       $344,827
==================================================================================================
</TABLE>


     * Estimated solely for purposes of calculating the registration fee.
                         
     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR 
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT 
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS 
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH 
SECTION 8(a) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION 
STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING 
PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.

============================================================================
<PAGE>

                                    CROSS REFERENCE SHEET


<TABLE>
<CAPTION>
                                                                                LOCATION IN PROSPECTUS
          ITEM NUMBER AND CAPTION             LOCATION IN PROSPECTUS                  SUPPLEMENT
          -----------------------             ----------------------                  ----------
<S>  <C>                                    <C>                                <C>
1.   Forepart of Registration Statement     Forepart of Registration           Outside Front Cover Page
     and Outside Front Cover Page of        Statement; Outside Front Cover     
     Prospectus                             Page                               

2.   Inside Front and Outside Back          Inside Front Cover Page;           Outside Back Cover Page  
     Cover Pages of Prospectus              

3.   Summary Information, Risk Factors      Summary of Prospectus; Available   Summary of Prospectus 
     and Ratio of Earnings to Fixed         Information; Risk Factors          Supplement; Risk Factors
     Charges

4.   Use of Proceeds                        Use of Proceeds                    Use of Proceeds

5.   Determination of Offering Price        *                                  *

6.   Dilution                               *                                  *

7.   Selling Security Holders               *                                  *

8.   Plan of Distribution                   Plan of Distribution               Underwriting

9.   Description of Securities to be        Outside Front Cover Page;          Outside Front Cover Page;          
     Registered                             Summary of Prospectus;             Summary of Prospectus      
                                            Description of the Certificates;   Supplement; The 
                                            Assets Securing or Underlying the  Mortgage Loan Pool; The            
                                            Certificates; Credit Enhancement;  Guaranty Policy; 
                                            Servicing of the Mortgage Loans    Prepayment and Yield Considerations;
                                            and Contracts; The Pooling and     Description of the Certificates; 
                                            Servicing Agreement; The           Description of Book Entry
                                            Trustee; ERISA Considerations;     Procedures; Certain Federal
                                            Certain Federal Income Tax         Income Tax Consequences;      
                                            Consequences; State Tax            ERISA Considerations
                                            Consequences                       

10.  Interests of Named Experts and         Legal Matters                      Legal Matters
     Counsel                

11.  Material Changes                       *                                  *

12.  Incorporation of Certain Information   Incorporation of Certain           *
     by Reference                           Documents by Reference
</TABLE>

___________________
* Answer negative or item inapplicable.

<PAGE>

Information contained herein is subject to completion or amendment. A 
registration statement relating to these securities has been filed with the 
Securities and Exchange Commission. These securities may not be sold nor may 
offers to buy be accepted prior to the time the registration statement 
becomes effective. This prospectus shall not constitute an offer to sell or 
the solicitation of an offer to buy nor shall there be any sale of these 
securities in any State in which such offer, solicitation or sale would be 
unlawful prior to registration or qualification under the securities laws of 
any such State.

<PAGE>


PROSPECTUS SUPPLEMENT                SUBJECT TO COMPLETION; DATED MAY __, 1996
(To Prospectus dated ___________, 199__)
                                   $_______________

                          FIRSTPLUS INVESTMENT CORPORATION
                                     (Depositor)
                             FIRSTPLUS FINANCIAL, INC.    
                             (Transferor and Servicer)

FIRSTPLUS HOME LOAN ASSET-BACKED CERTIFICATES, SERIES 199__-__

                     $__________   _____% Class A-1 Certificates
                     $__________   _____% Class A-2 Certificates
                     $__________   _____% Class A-3 Certificates
                     $__________   _____% Class A-4 Certificates

    The FIRSTPLUS Home Loan Asset-Backed Certificates, Series 199__-__ (the
"SERIES 199__-__"), will consist of the following classes: (i) the Class A-1
Certificates, the Class A-2 Certificates, the Class A-3 Certificates and the
Class A-4 Certificates (collectively, the "CLASS A CERTIFICATES" or the "SENIOR
CERTIFICATES"), (ii) the Class B Certificates (the "CLASS B CERTIFICATES") and
(iii) the Class R Certificates (the "CLASS R CERTIFICATES").  The Class R
Certificates and the Class B Certificates are collectively referred to as the
"SUBORDINATED CERTIFICATES"; and the Senior Certificates and the Subordinated
Certificates are collectively referred to as the "CERTIFICATES".  Only the
Senior Certificates are offered hereby (the "OFFERED CERTIFICATES").  It is a
condition to the issuance of the Offered Certificates that the each be rated
"_____" by Standard & Poor's, a division of The McGraw-Hill Companies, Inc.
("STANDARD & POOR'S") and "_____" by Moody's Investors Service ("MOODY'S").



    For capitalized terms used but not defined herein, SEE the "Index to
Location of Principal Terms" included as an Appendix A to both this Prospectus
Supplement and the Prospectus.



    BEFORE PURCHASING ANY OFFERED CERTIFICATES PROSPECTIVE INVESTORS SHOULD
REVIEW THE INFORMATION SET FORTH HEREIN AND IN THE PROSPECTUS, SEE  "RISK
FACTORS" BEGINNING ON PAGE S-__ AND "PREPAYMENT AND YIELD CONSIDERATIONS"
BEGINNING ON PAGE S-__ HEREIN, AND SEE "RISK FACTORS" BEGINNING ON PAGE __ IN
THE PROSPECTUS.                                   (cover continued on next page)


                                 ____________________


    PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON
THE OFFERED CERTIFICATES.  THE OFFERED CERTIFICATES REPRESENT INTERESTS IN THE
TRUST FUND ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE
DEPOSITOR, TRANSFEROR, SERVICER, TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER
THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE DEPOSITOR, TRANSFEROR OR ANY OF
THEIR AFFILIATES OR ANY OTHER PERSON, EXCEPT THAT THE TITLE I MORTGAGE LOANS
WILL BE PARTIALLY INSURED BY THE FHA AND THE OFFERED CERTIFICATES WILL BE
INSURED UNDER THE GUARANTY POLICY ISSUED BY THE CERTIFICATE INSURER.


                                 ____________________


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.
                                 ____________________



    The Offered Certificates will be purchased by the Underwriter from the
Depositor and will be offered by the Underwriter from time to time in negotiated
transactions or otherwise at varying prices to be determined, in each case, at
the time of sale. Proceeds to the Depositor from the sale of the Offered
Certificates will be approximately ____% of the Original Principal Balance of
the Offered Certificates sold, before deducting certain expenses.  The Offered
Certificates are offered subject to prior sale, when, as, and if accepted by the
Underwriter, and subject to the Underwriter's right to reject any order in whole
or in part.  It is expected that delivery of each Class of the Offered
Certificates will be made in book-entry form only through the facilities of The
Depository Trust Company on or about ______________, 199__.


                                    [UNDERWRITER]

            THE DATE OF THIS PROSPECTUS SUPPLEMENT IS ____________, 199__

<PAGE>


    The Class A-1, Class A-2, Class A-3 and Class A-4 Certificates will have
initial aggregate principal balances of the approximate dollar amounts set forth
above for each such Class, respectively (the "ORIGINAL CLASS PRINCIPAL
BALANCES"), which in the aggregate, together with the Original Class Principal
Balances of the Class B Certificates, will equal ____% of the sum of the
outstanding principal balances of the Initial Mortgage Loans as of the
_____________, 199__ Cut-Off Date of approximately $_____________, plus the
amount deposited into the Pre-Funding Account as described herein of
approximately $___________.  Each of the Offered Certificates will be insured
under a Certificate Guaranty Insurance Policy (the "GUARANTY POLICY") issued by
_________________________ (the "CERTIFICATE INSURER") as described herein, SEE
"The Guaranty Policy" herein, but the Subordinated Certificates will not be so
guaranteed.



    The Certificates will evidence in the aggregate the entire beneficial 
ownership interest in a trust fund (the "TRUST FUND"), to be formed pursuant 
to a Pooling and Servicing Agreement dated as of _____________, 199__ (the 
"POOLING AND SERVICING AGREEMENT"), between FIRSTPLUS INVESTMENT CORPORATION, 
as depositor (the "DEPOSITOR"), FIRSTPLUS FINANCIAL, INC., as transferor and 
servicer (in its capacity as such, the "TRANSFEROR" or the "SERVICER", 
respectively), and _______________________________, as trustee (the 
"TRUSTEE"). The Trust Fund will consist primarily of certain fixed-rate, 
fully amortizing property improvement and/or debt consolidation loans 
conveyed to the Trust Fund on or before the Closing Date (the "INITIAL 
MORTGAGE LOANS"), any additional property improvement and/or debt 
consolidation loans conveyed to the Trust Fund during the Funding Period, as 
described herein (the "SUBSEQUENT MORTGAGE LOANS", and together with the 
Initial Mortgage Loans, the "MORTGAGE LOANS"), funds on deposit in a trust 
account to acquire such Subsequent Mortgage Loans (the "PRE-FUNDING ACCOUNT") 
and certain other property.  All such Mortgage Loans will be secured by liens 
(substantially all of which are junior liens) on the related real properties. 
Approximately _____% of the Initial Mortgage Loans (by outstanding principal 
balance) will be conventional (i.e., not insured or guaranteed by a 
governmental agency) property improvement and/or debt consolidation loans 
("CONVENTIONAL  MORTGAGE LOANS"), and approximately ____% of the Initial 
Mortgage Loans (by outstanding principal balance) will be property 
improvement loans that will be partially insured ("TITLE I MORTGAGE LOANS") 
by the Federal Housing Administration (the "FHA") of the United States 
Department of Housing and Urban Development ("HUD"), subject to the 
satisfaction of certain regulatory requirements as described herein, pursuant 
to Title I of the National Housing Act of 1934, as amended.



    THE MORTGAGE LOANS WILL NOT BE COVERED BY ANY MORTGAGE GUARANTY INSURANCE,
ANY SPECIAL HAZARD INSURANCE, ANY FRAUD INSURANCE OR ANY INSURANCE COVERING
CERTAIN LOSSES RESULTING FROM MORTGAGOR BANKRUPTCY PROCEEDINGS, EXCEPT THAT THE
TITLE I MORTGAGE LOANS WILL BE PARTIALLY INSURED BY THE FHA.  The obligations of
the FHA with respect to the insurance concerning the Title I Mortgage Loans will
not be unlimited or unconditional obligations of the FHA, but will be limited by
the amount of insurance coverage available to reimburse for losses on the Title
I Mortgage Loans pursuant to, and will be conditioned upon compliance with, the
regulations and rules of the FHA under the Title I Program as described herein
and in the Prospectus.  The FHA insurance coverage available for the Title I
Mortgage Loans may not be sufficient to reimburse all insurable losses on the
Title I Mortgage Loans.  SEE "Risk Factors -- Additional Credit Enhancement
Limitations -- Limitations on FHA Insurance" herein, and "Risk Factors -- Credit
Enhancement Limitations -- Limitations on FHA Insurance for Title I Loans" and
"Certain Legal Aspects of Mortgage Assets -- The Title I Program" in the
Prospectus.


    Distributions on the Certificates will be made on the 20th day of each
month, or, if such day is not a business day, then on the next business day,
commencing on ______________, 199__ (each, a "DISTRIBUTION DATE").  On each
Distribution Date, holders of the Certificates will be entitled to receive, from
and to the extent that funds are available therefor in the Certificate Account,
distributions with respect to interest and principal calculated as described
herein.  SEE "Description of the Certificates" herein.


    As described herein, a "real estate mortgage investment conduit" ("REMIC")
election will be made with respect to the Trust Fund (other than the Pre-Funding
Account and the Capitalized Interest Account) for federal income tax purposes.
The Offered Certificates constitute "regular interests" in the REMIC.  SEE
"Certain Federal Income Tax Consequences" herein and in the Prospectus.



    The yield to maturity on the Offered Certificates will depend on (i) the
rate and timing of principal reductions of the Class Principal Balances for the
Offered Certificates from the receipt of payments of principal and interest on
and other principal reductions of the Mortgage Loans (including scheduled
payments, prepayments, delinquencies, recognition of defaults and allocation of
losses by the Servicer, and substitutions and repurchases by the Transferor and
the Depositor),


                                          ii

<PAGE>

substantially all of which may be prepaid at any time without penalty, (ii) any
principal reductions of the Class Principal Balances of the Offered Certificates
from amounts remaining on deposit in the Pre-Funding Account after the
termination of the Funding Period, and (iii) the price paid for the Offered
Certificates by the holders thereof.  Potential investors should carefully
consider the associated risks.  SEE "Risk Factors" and "Prepayment and Yield
Considerations" herein.


                                 ____________________


    THE OFFERED CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT WILL BE PART
OF A SEPARATE SERIES OF CERTIFICATES ISSUED BY THE DEPOSITOR AND ARE BEING
OFFERED PURSUANT TO ITS PROSPECTUS DATED _____________, 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.  SALES OF THE OFFERED CERTIFICATES MAY NOT
BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS.



    UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS TO WHICH IT RELATES.  THIS DELIVERY REQUIREMENT 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.



                                AVAILABLE INFORMATION



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



                                  REPORTS TO OWNERS



    Monthly and annual reports concerning the Certificates and the Trust Fund
will be sent by the Trustee to the Beneficial Owners of the Offered
Certificates.  So long as any Offered Certificate is in book-entry form, such
reports will be sent to Cede & Co., as the nominee of DTC and as the registered
owner of such Offered Certificates pursuant to the Pooling and Servicing
Agreement.  DTC will supply such reports to Owners of any such Offered
Certificates in accordance with its procedures.



                                         iii

<PAGE>


                                  TABLE OF CONTENTS
                              FOR PROSPECTUS SUPPLEMENT



                                                                            PAGE

SUMMARY OF PROSPECTUS SUPPLEMENT.............................................S-1

RISK FACTORS................................................................S-15
       Acquisition of Subsequent Mortgage Loans from Pre-Funding Account....S-15
       Additional Effect of Prepayments on Yield............................S-15
       Additional Credit Enhancement Limitations............................S-16
       Limitations on Rights of Majority Certificateholders.................S-17
       Delinquency Status of Initial Mortgage Loans.........................S-17
       Additional Factors Affecting Delinquencies, Foreclosures and Losses 
       on Mortgage Loans....................................................S-18
       Limitations on Repurchase or Replacement of Defective Mortgage Loans
       by Transferor........................................................S-20
       Limitations on Liquidity of Transferor and Servicer..................S-21
       Bankruptcy Recharacterization of Sale of Mortgage Loans..............S-21

USE OF PROCEEDS.............................................................S-21

THE MORTGAGE LOAN POOL......................................................S-22
       General..............................................................S-22
       Characteristics of Initial Mortgage Loans............................S-22
       Conveyance of Subsequent Mortgage Loans..............................S-25
THE GUARANTY POLICY.........................................................S-25
       General..............................................................S-25
       The Certificate Insurer..............................................S-27

FHA INSURANCE FOR TITLE I MORTGAGE LOANS....................................S-28
       General..............................................................S-28
       Transfer of FHA Insurance............................................S-28
       Submission of FHA Claims.............................................S-29

THE DEPOSITOR...............................................................S-30

THE TRANSFEROR AND SERVICER.................................................S-30
       General..............................................................S-30
       Underwriting Criteria................................................S-31
       Repurchase or Substitution of Mortgage Loans.........................S-31
       Servicing and FHA Claims Experience..................................S-32

PREPAYMENT AND YIELD CONSIDERATIONS.........................................S-33
       General..............................................................S-33
       Excess Spread Distributions..........................................S-35
       Reinvestment Risk....................................................S-36
       Weighted Average Life of the Offered Certificates....................S-36

DESCRIPTION OF THE CERTIFICATES.............................................S-40
       General..............................................................S-40
       Collection Account and Certificate Account...........................S-40
       FHA Insurance Premium Account........................................S-41
       Income from Accounts.................................................S-41
       Available Remittance Amount..........................................S-41
       Distributions on the Offered Certificates............................S-42
       Class A Overcollateralization........................................S-45


                                          iv

<PAGE>

       Subordination and Allocation of Losses...............................S-46
       Reports to Certificateholders........................................S-48
       Assignment of Mortgage Loans.........................................S-48
       Pre-Funding Account..................................................S-49
       Capitalized Interest Account.........................................S-50
       Trust Fund Fees and Expenses.........................................S-51
       Servicing............................................................S-51
       The Trustee..........................................................S-51
       Termination..........................................................S-51
       The Certificates; Restrictions on Transfer....................... ...S-51

DESCRIPTION OF BOOK ENTRY PROCEDURES........................................S-51

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................S-52

ERISA CONSIDERATIONS........................................................S-52

LEGAL INVESTMENT............................................................S-53

RATINGS.....................................................................S-53

LEGAL MATTERS...............................................................S-54

UNDERWRITING................................................................S-54

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

APPENDIX B -- AUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER......B-1



                                          v

<PAGE>

                           SUMMARY OF PROSPECTUS SUPPLEMENT


    The following Summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus.  Certain capitalized terms that are used in this
Summary may be defined elsewhere in this Prospectus Supplement or in the
Prospectus.  SEE "Index to Location of Principal Terms" included as an Appendix
A to both this Prospectus Supplement and the Prospectus.  Capitalized terms that
are used but not defined in this Prospectus Supplement will have the meanings
specified in the Prospectus.




Issuer . . . . . . . . .     FIRSTPLUS Home Loan Asset-Back Certificates,
                             Trust 199_-_ (the "TRUST FUND").



Offered Certificates . .     The FIRSTPLUS Home Loan Asset-Backed
                             Certificates, Series 199__-__, to be issued in the
                             following Classes:


                             $_______________ Original Class Principal Balance
                             of Class A-1 Certificates with a ____% Certificate
                             Interest Rate and an Assumed Final Distribution
                             Date in _____________, 20__;

                             $_______________ Original Class Principal Balance
                             of Class A-2 Certificates with a ____% Certificate
                             Interest Rate and an Assumed Final Distribution
                             Date in ______________, 20__;

                             $_______________ Original Class Principal Balance
                             of Class A-3 Certificates with a ____% Certificate
                             Interest Rate and an Assumed Final Distribution
                             Date in _______________ 20__; and

                             $_______________ Original Class Principal Balance
                             of Class A-4 Certificates with a ____% Certificate
                             Interest Rate and an Assumed Final Distribution
                             Date in _______________ 20__.


                             The Class A-1 Certificates, the Class A-2
                             Certificates, the Class A-3 Certificates and the
                             Class A-4 Certificates are collectively, referred
                             to herein as the "CLASS A CERTIFICATES" or the
                             "SENIOR CERTIFICATES".  Only the Senior
                             Certificates are offered hereby (the "OFFERED
                             CERTIFICATES").



                             The "ASSUMED FINAL DISTRIBUTION DATES" for each
                             Class of Offered Certificates set forth above are
                             merely estimates of the final Distribution Dates
                             and are based upon the assumption that the
                             aggregate Cut-Off Date Principal Balances of the
                             Subsequent Mortgage Loans conveyed to the Trust
                             Fund equals the Pre-Funding Account Deposit, that
                             such Subsequent Mortgage Loans are all delivered
                             to the Trust Fund on the Closing Date and that the
                             Mortgage Loans amortize with no prepayments,
                             delinquencies, liquidations, substitutions or
                             repurchases thereof and that the Excess Spread (as
                             defined below) is distributed in reduction of the
                             Class Principal Balances of the Class A
                             Certificates until the Class A
                             Overcollateralization Level (as defined below) has
                             been met.  The actual maturity of any Class of
                             Offered Certificates may be substantially earlier,
                             and in certain instances could be later, than the
                             Assumed Final Distribution Date of such Class set
                             forth above.  SEE "Prepayment and Yield
                             Considerations" herein.



Depositor. . . . . . . .     FIRSTPLUS INVESTMENT CORPORATION, a Nevada
                             corporation, as the depositor of the Mortgage
                             Loans (the "DEPOSITOR").



                                         S-1

<PAGE>


Transferor . . . . . . .     FIRSTPLUS FINANCIAL, INC. ("FFI"), a
                             Texas corporation, and one or more affiliated
                             corporations of FFI, each as a transferor of
                             Mortgage Loans to the Depositor (in such capacity,
                             individually or collectively, the "TRANSFEROR").
                             Each Transferor, including FFI, is wholly-owned
                             either directly or indirectly by RAC Financial
                             Group, Inc. ("RAC").




Servicer . . . . . . . .     FFI as the servicer of the Mortgage Loans under
                             the Pooling and Servicing Agreement (in such
                             capacity, the "SERVICER").



Trustee. . . . . . . . .     ________________________ (the "TRUSTEE").



Custodian. . . . . . . .     ________________________ or another person which
                             the Servicer and the Trustee agree upon as
                             custodian (the "CUSTODIAN").



Description of Certificates
                             The FIRSTPLUS Home Loan Asset-Backed Certificates,
                             Series 199__-__ (the "CERTIFICATES") will represent
                             an undivided beneficial ownership interest in a 
                             trust fund (the "TRUST FUND"), created pursuant to 
                             a Pooling and Servicing Agreement dated as of
                             __________________, 199__ (the "POOLING AND 
                             SERVICING AGREEMENT"), between FIRSTPLUS
                             INVESTMENT CORPORATION, as depositor, FIRSTPLUS
                             FINANCIAL, INC., as transferor and 
                             servicer, and __________________________________, 
                             as trustee.  In addition to the Offered 
                             Certificates, the Certificates also include the 
                             Class B Certificates and the Class R
                             Certificates (collectively, the "SUBORDINATED
                             CERTIFICATES"), which are not being offered 
                             hereby.



                             The Trust Fund will consist primarily of:  (i) a
                             pool of certain property improvement and/or debt
                             consolidation loans conveyed to the Trust Fund on
                             or before the Closing Date (the "INITIAL MORTGAGE
                             LOANS"); any additional property improvement
                             and/or debt consolidation loans conveyed to the
                             Trust Fund during the Funding Period (the
                             "SUBSEQUENT MORTGAGE LOANS", and together with the
                             Initial Mortgage Loans, the "MORTGAGE LOANS");
                             (ii) except as specified below, payments in
                             respect of the Mortgage Loans received after
                             __________________, 199__, in the case of the
                             Initial Mortgage Loans, and the related cut-off
                             date for any Subsequent Mortgage Loans (in each
                             case, a "CUT-OFF DATE"); (iii) amounts on deposit
                             in the Pre-Funding Account and the Capitalized
                             Interest Account (as defined herein) until the end
                             of the Funding Period; (iv) the Guaranty Policy
                             issued by the Certificate Insurer; and (v) certain
                             other funds, rights and property related to the
                             foregoing.  The Transferor will retain accrued
                             interest at the respective Mortgage Loan Rates on
                             the principal amount of the Initial Mortgage Loans
                             up to the Closing Date and of the Subsequent
                             Mortgage Loans up to the related Subsequent
                             Transfer Date.  The Trust Fund will include the
                             unpaid principal balance of each Mortgage Loan as
                             of the related Cut-Off Date (the "CUT-OFF DATE
                             PRINCIPAL BALANCE").  The "PRINCIPAL BALANCE" of a
                             Mortgage Loan on any day is equal to its related
                             Cut-Off Date Principal Balance, minus all
                             principal reductions credited against the
                             Principal Balance of such Mortgage Loan since such
                             Cut-Off Date, including any net loan losses
                             recorded by the Servicer.  With respect to any
                             date, the "POOL PRINCIPAL BALANCE" will be equal
                             to the aggregate of the Principal Balances of all
                             Mortgage Loans as of such date.



                             On the Closing Date, the "INITIAL POOL PRINCIPAL
                             BALANCE" will be equal to the aggregate Principal
                             Balances of the Initial Mortgage Loans as of
                             __________________, 199__, the related Cut-Off
                             Date, which is expected to equal approximately
                             $_____________.  On the Closing Date, the "ASSUMED
                             POOL PRINCIPAL BALANCE" will be equal to the sum
                             of the Initial Pool Principal Balance, plus the
                             Pre-Funding Account Deposit, which sum is expected
                             to equal approximately $_______________.


                                         S-2

<PAGE>

                             Each of the Offered Certificates will be insured
                             under a Guaranty Policy issued by the Certificate
                             Insurer as described herein, SEE "The Guaranty
                             Policy", but the Subordinated Certificates will
                             not be so guaranteed.



Form, Denomination
  and Registration . . .     The Offered Certificates will initially be issued
                             only in book-entry form.  Persons acquiring
                             beneficial ownership interests in any Class of
                             Offered Certificates (each a "BENEFICIAL OWNER")
                             will hold their Certificates through the book
                             entry facilities of The Depository Trust Company
                             ("DTC").  So long as each Class of Offered
                             Certificates is in book-entry form, each such
                             Class of Offered Certificates will be evidenced by
                             one or more certificates registered in the name of
                             the nominee of DTC.  The interests of such
                             Beneficial Owners will be represented by book-
                             entries on the records of DTC and participating
                             members thereof.  No Beneficial Owners will be
                             entitled to receive a definitive certificate
                             representing such person's interest, except in the
                             event that Definitive Certificates (as defined
                             herein) are issued under the limited circumstances
                             described herein.  All references in this
                             Prospectus Supplement to any Class of Offered
                             Certificates reflect the rights of Beneficial
                             Owners only as such rights may be exercised
                             through DTC and its participating members for so
                             long as such Class of Offered Certificates are
                             held by DTC.  SEE "Description of Book Entry
                             Procedures" herein.  Beneficial ownership
                             interests in each Class of Offered Certificates
                             will be issued only in minimum denominations of
                             $250,000 and integral multiples of $5,000 in
                             excess thereof; provided, however, that one or
                             more beneficial ownership interests in each Class
                             of Offered Certificates may be issued in a
                             different denomination such that the aggregate
                             initial principal balance of such Class of Offered
                             Certificates will equal the Original Class
                             Principal Balance of such Class.



The Mortgage Loan Pool .     The "MORTGAGE LOAN POOL" will consist of the
                             collective pool of the Initial Mortgage Loans
                             together with any Subsequent Mortgage Loans
                             conveyed to the Trust Fund after the Closing Date.
                             All of the Mortgage Loans will be fixed rate,
                             fully-amortizing property improvement and/or debt
                             consolidation loans, that will be evidenced by
                             promissory notes, retail installment sales
                             contracts, or other evidences of indebtedness (the
                             "NOTES") and will be secured by mortgages, deeds
                             of trust or other similar security instruments
                             (the "MORTGAGES") creating a lien or security
                             interest on single family (one-to-four unit)
                             residences, units in planned unit developments,
                             units in condominium developments and town homes
                             (the "MORTGAGED PROPERTIES"). Substantially all of
                             these Mortgages will be junior (i.e., second,
                             third, etc.) in priority to one or more senior
                             liens on the related Mortgaged Properties, which
                             consist primarily of owner occupied single family
                             residences.  The Mortgage Loans have scheduled
                             monthly payment dates throughout a month.  A
                             majority of the Mortgage Loans will not be insured
                             or guaranteed by a governmental agency (the
                             "CONVENTIONAL MORTGAGE LOANS"); while the
                             remainder of the Mortgage Loans will be partially
                             insured to the extent described herein by the FHA
                             under the Title I Program (the "TITLE I MORTGAGE
                             LOANS").  The Conventional Mortgage Loans will
                             consist of mortgage loans for which the proceeds
                             thereof were used as follows: to finance property
                             improvements ("CONVENTIONAL HOME IMPROVEMENT
                             LOANS"), for debt consolidation purposes
                             ("CONVENTIONAL DEBT CONSOLIDATION LOANS"), and in
                             combination to finance approximately 50% property
                             improvements and approximately 50% for other
                             purposes, which are marketed by the Transferor
                             under the name "BUSTER-TM-  LOANS" ("CONVENTIONAL
                             COMBINATION LOANS").



                             The Initial Mortgage Loans included in the
                             Mortgage Loan Pool will consist of approximately
                             ___________ loans, having an Initial Pool
                             Principal Balance of approximately
                             $_______________.  SEE "The Mortgage Loan Pool"
                             herein.  The Initial Mortgage Loans (by
                             outstanding principal balance) will be


                                         S-3

<PAGE>

                             comprised of the following: approximately ___%
                             will be Title I Mortgage Loans; and approximately
                             ___% will be Conventional Mortgage Loans, of which
                             approximately ___% will be Conventional Home
                             Improvement Loans, approximately ___% will be
                             Conventional Debt Consolidation Loans and
                             approximately ___% will be Conventional
                             Combination Loans.  The statistical information
                             presented in this Prospectus Supplement regarding
                             the Mortgage Loan Pool is based only on the
                             Initial Mortgage Loans proposed to be included in
                             the Mortgage Loan Pool as of the date of this
                             Prospectus Supplement, and does not take into
                             account any Subsequent Mortgage Loans that may be
                             added to the Mortgage Loan Pool during the Funding
                             Period through application of amounts in the Pre-
                             Funding Account.  In addition, prior to the
                             Closing Date, the Transferor may remove any of the
                             Initial Mortgage Loans intended for inclusion in
                             the Mortgage Loan Pool, substitute comparable
                             loans therefor, or add comparable loans thereto;
                             however, the aggregate principal balance of
                             Initial Mortgage Loans so removed, replaced or
                             added will not exceed 5.0% of the Initial Pool
                             Principal Balance.  If, prior to the Closing Date,
                             mortgage loans are removed from or added to the
                             Mortgage Loan Pool as described herein, an amount
                             equal to the aggregate principal balances of such
                             mortgage loans will be added to or deducted from,
                             respectively, the Pre-Funding Account Deposit on
                             the Closing Date.  As a result of the foregoing,
                             the statistical information presented herein
                             regarding the Initial Mortgage Loans proposed to
                             be included in the Mortgage Loan Pool as of the
                             date of this Prospectus Supplement may vary in
                             certain respects from comparable information based
                             on the actual composition of the Mortgage Loan
                             Pool at the Closing Date or any Subsequent
                             Transfer Date.



                             The Depositor and the Transferor each have the
                             option (1) to remove Mortgage Loans and substitute
                             Qualified Substitute Mortgage Loans (as defined 
                             below) during the three month period beginning on
                             the Closing Date up to an aggregate amount of not
                             more than __%, without Certificate Insurer
                             approval, and __%, with Certificate Insurer
                             approval, of the aggregate Cut-Off Date Principal
                             Balances of the Mortgage Loans, and (2) to
                             repurchase any Mortgage Loan incident to the
                             foreclosure, default or imminent default thereof
                             at any time after the Closing Date. As used 
                             herein, a "Qualified Substitute Mortgage Loan" will
                             have characteristics that are generaly the same as
                             or similar to the characteristics of the Mortgage 
                             Loan which it replaces. See "The Transferor and 
                             the Servicer -- Repurchase or Substitution of 
                             Mortgage Loans".



Acquisition and Origination
  of Mortgage Loans. . .     Generally, the Mortgage Loans will have been
                             originated or acquired by the Transferor in one of
                             four ways:  (i) the indirect origination and
                             purchase of retail installment sales contracts
                             from a network of independent contractors or
                             dealers professionally installing property
                             improvements ("indirect originations"); (ii) the
                             origination of loans directly to consumers,
                             including solicitations through direct mail and
                             telemarketing ("direct originations"); (iii) the
                             wholesale purchase of loans, on a flow basis,
                             originated by other unaffiliated lenders, as
                             correspondents ("correspondent originations"); or
                             (iv) the purchase, on a bulk basis, of loan
                             portfolios originated by other unaffiliated
                             lenders ("portfolio acquisitions").  All of the
                             Mortgage Loans will be acquired by the Transferor
                             and sold by the Transferor to the Depositor, who
                             in turn will convey such Mortgage Loans to the
                             Trust Fund.  The Transferor will retain accrued
                             interest at the respective Mortgage Loan Rates on
                             the principal amount of the Initial Mortgage Loans
                             up to the Closing Date and the Subsequent Mortgage
                             Loans up to the related Subsequent Transfer Date,
                             respectively.  SEE "Risk Factors -- Additional
                             Factors Affecting Delinquencies, Foreclosures and
                             Losses on Mortgage Loans" and "The Mortgage Loan
                             Pool" herein.



Pre-Funding Account. . .     On the Closing Date, the Depositor will direct
                             that a portion of the sales proceeds from the
                             Offered Certificates, in the amount of
                             approximately


                                         S-4

<PAGE>

                             $_______________ (the "PRE-FUNDING ACCOUNT
                             DEPOSIT"), be deposited in an Eligible Account
                             (the "PRE-FUNDING ACCOUNT") maintained by and in
                             the name of the Trustee for the purchase of
                             Subsequent Mortgage Loans after the Closing Date.
                             The Pre-Funding Account Deposit will be increased
                             or decreased by an amount equal to the aggregate
                             of the principal balances of any mortgage loans
                             removed from or added to, respectively, the
                             Mortgage Loan Pool prior to the Closing Date as
                             described herein, provided that any such increase
                             or decrease will not exceed ____% of the Initial
                             Pool Principal Balance.  SEE "The Mortgage Loan
                             Pool" herein.  During the period (the "FUNDING
                             PERIOD") from the Closing Date until the earlier
                             of (i) the date on which the amount on deposit in
                             the Pre-Funding Account is reduced below
                             $_____________ and (ii) __________________, 199__
                             the amount on deposit in the Pre-Funding Account
                             will be reduced by the amount used to purchase
                             Subsequent Mortgage Loans after the Closing Date
                             in accordance with the applicable provisions of
                             the Pooling and Servicing Agreement; provided that
                             the Funding Period will be subject to an earlier
                             termination if insufficient funds are on deposit
                             in the Capitalized Interest Account on any
                             Determination Date to cover any interest shortfall
                             for distributions to the Class A Certificates and
                             the Class B Certificates on the immediately
                             following Distribution Date.  Subsequent Mortgage
                             Loans purchased by and added to the Trust Fund on
                             any Subsequent Transfer Date (as defined below)
                             must satisfy the criteria set forth in the Pooling
                             and Servicing Agreement and must be approved by
                             the Certificate Insurer. After each transfer of
                             Subsequent Mortgage Loans to the Trust Fund it is
                             expected that the Pool Principal Balance will
                             consist of approximately ____% to ____%
                             Conventional Mortgage Loans and approximately
                             ____% to ____% Title I Mortgage Loans.  SEE "The
                             Mortgage Loan Pool -- Conveyance of Subsequent
                             Mortgage Loans" herein.  Any date on which such
                             Subsequent Mortgage Loans will be conveyed by the
                             Depositor to the Trust Fund after the Closing Date
                             is a "SUBSEQUENT TRANSFER DATE."



                             On the Distribution Date following the Due Period
                             in which such Funding Period ends, the portion of
                             the Pre-Funding Account Deposit that is remaining
                             at the end of the Funding Period (net of
                             reinvestment income which will be transferred to
                             the Capitalized Interest Account) will be applied
                             only to reduce the Class Principal Balance of each
                             Class of Offered Certificates, on a pro rata
                             basis.  Although it is intended that the principal
                             amount of the Subsequent Mortgage Loans sold to
                             the Trust Fund after the Closing Date will require
                             application of substantially all of the Pre-
                             Funding Account Deposit, and it is not currently
                             anticipated that there will be any material amount
                             of principal distributions from amounts remaining
                             on deposit in the Pre-Funding Account in reduction
                             of the Class Principal Balances of the Offered
                             Certificates, no assurance can be given that such
                             a distribution with respect to the Offered
                             Certificates will not occur on the Distribution
                             Date following the Due Period in which the Funding
                             Period ends.  In any event, it is unlikely that
                             the aggregate principal balances of the Subsequent
                             Mortgage Loans transferred to the Trust Fund will
                             be exactly equal to the Pre-Funding Account
                             Deposit, and thus, some portion of the Pre-Funding
                             Account Deposit remaining at the end of the
                             Funding Period, if any, will be distributed in
                             reduction of the Class Principal Balance of each
                             Class of Offered Certificates, on a pro rata
                             basis, on the Distribution Date following the Due
                             Period in which such Funding Period ends.  SEE
                             "Risk Factors -- Acquisition of Subsequent
                             Mortgage Loans from Pre-Funding Account" and
                             "Description of the Certificates -- Pre-Funding
                             Account" herein.



Capitalized Interest
Account. . . . . . . . .     On the Closing Date, at the direction of the
                             Depositor an amount (the "CAPITALIZED INTEREST
                             ACCOUNT DEPOSIT") sufficient to cover the
                             projected interest shortfall for ____ days form
                             the Pre-Funding Account, as approved by


                                         S-5

<PAGE>

                              the Rating Agencies, will be deposited in an
                              Eligible Account maintained by and in the name of
                              the Trustee (the "CAPITALIZED INTEREST ACCOUNT")
                              from a portion of the sales proceeds from the
                              Offered Certificates.  The amount on deposit in
                              the Capitalized Interest Account will be
                              specifically allocated to cover shortfalls in
                              interest on the Class A Certificates and the Class
                              B Certificates that may arise as a result of the
                              utilization of the Pre-Funding Account for the
                              purchase by the Trust Fund of Subsequent Mortgage
                              Loans and will be so applied by the Trustee for
                              the distribution of interest to
                              Certificateholders.  Any amounts remaining in the
                              Capitalized Interest Account on any Determination
                              Date, that are not required to cover the
                              anticipated interest shortfall described above,
                              will be distributed to the Depositor, including
                              any net reinvestment income thereon.  SEE
                              "Description of the Certificates -- Capitalized
                              Interest Account" herein.



Closing Date . . . . . . . .  On or about __________________, 199__ ("CLOSING
                              DATE").



Cut-Off Date . . . . . . . .  __________________, 199__ for the Initial Mortgage
                              Loans, and the cut-off date specified in the
                              Subsequent Transfer Agreement for the Subsequent
                              Mortgage Loans ("CUT-OFF DATE").



Distribution Date. . . . . .  The 20th day of each month or, if such day is not
                              a business day, then the next succeeding business
                              day, commencing __________________, 199__ (each, a
                              "DISTRIBUTION DATE").



Due Period . . . . . . . . .  With respect to a Distribution Date, the calendar
                              month immediately preceding  such Distribution
                              Date (except with respect to the first
                              Distribution Date, which will consist of the
                              partial calendar month commencing on the Cut-Off
                              Date) (each, a "DUE PERIOD").



Determination Date . . . . .  The 5th business day prior to each Distribution
                              Date ("DETERMINATION DATE").



Record Date  . . . . . . . .  The last business day of the month immediately
                              preceding the month in which each Distribution
                              Date occurs ("RECORD DATE").



Distributions on
  Offered Certificates . . .  On each Distribution Date, funds available to be
                              distributed to the holders of the Offered
                              Certificates will be distributed to the holders of
                              record of the Offered Certificates as of the
                              immediately preceding Record Date.  As further
                              described herein (SEE "Description of the
                              Certificates -- Distributions on the Offered
                              Certificates"), on each Distribution Date, to the
                              extent that funds are available in the Certificate
                              Account after taking into account all prior
                              distributions therefrom, distributions of interest
                              and principal with respect to each Class of
                              Certificates will be made in the following order
                              of priority:  (1) interest distributions, on a pro
                              rata basis, to the holders of each Class of Class
                              A Certificates then outstanding, in an amount
                              equal to the Interest Remittance Amount and
                              Interest Carry-Forward Amount, if any, applicable
                              to the Class A Certificates;  (2) principal
                              distributions to the Class A-1 Certificateholders,
                              until the Class Principal Balance thereof has been
                              reduced to zero, in an amount equal to the
                              Principal Remittance Amount and the Principal
                              Carry-Forward Amount, if any, applicable to the
                              Class A-1 Certificates;  (3) principal
                              distributions to the Class A-2 Certificateholders,
                              until the Class Principal Balance thereof has been
                              reduced to zero, in an amount equal to the
                              Principal Remittance Amount and the Principal
                              Carry-Forward Amount, if any, applicable to the
                              Class A-2 Certificates;  (4) principal
                              distributions to the Class A-3 Certificateholders,
                              until the Class Principal Balance thereof has been
                              reduced to zero, in an amount equal to the
                              Principal Remittance Amount and the Principal
                              Carry-Forward Amount, if


                                       S-6

<PAGE>

                              any, applicable to the Class A-3 Certificates;
                              (5) principal distributions to the Class A-4
                              Certificateholders, until the Class Principal
                              Balance thereof has been reduced to zero, in an
                              amount equal to the Principal Remittance Amount
                              and the Principal Carry-Forward Amount, if any,
                              applicable to the Class A-4 Certificates;  (6)
                              interest distributions to the Class B
                              Certificateholders in an amount equal to the
                              Interest Remittance Amount and Interest
                              Carry-Forward Amount, if any, applicable to the
                              Class B Certificates;  (7) principal distributions
                              to the Class B Certificateholders until the Class
                              Principal Balance thereof has been reduced to
                              zero, in an amount equal to the Principal
                              Remittance Amount and the Principal Carry-Forward
                              Amount, if any, applicable to the Class B
                              Certificates; and  (8) then Excess Spread (as
                              defined herein) to make additional principal
                              distributions on the Class A Certificates pursuant
                              to the preceding sequence of principal
                              distributions, until the occurrence of a Class R
                              Distribution Trigger (as defined herein), and then
                              to the Class B Certificates for any loan losses
                              allocated thereto and then to the Class R
                              Certificates.  The "CLASS PRINCIPAL BALANCE" of
                              each Class of Offered Certificates will equal, as
                              of any date of determination, the Original Class
                              Principal Balance of such Class reduced by the sum
                              of all principal amounts previously distributed to
                              Certificateholders of such Class on all previous
                              Distribution Dates, other than any amounts that
                              constitute mortgagor payments that are recovered
                              from the Certificateholders of such Class as
                              voidable preferences by a trustee in bankruptcy,
                              and as further reduced by all losses or
                              write-offs, if any, previously allocated to the
                              holders of such Class of Certificates on all
                              previous Distribution Dates.



                              Accordingly, principal distributions will not be
                              distributed with respect to any Class of
                              Certificates until the respective Class Principal
                              Balances of all Certificates having an earlier
                              Class designation have been reduced to zero.
                              Although a Class of Class A Certificates having a
                              higher numerical designation will not be
                              subordinate to any Class of  Class A Certificates
                              having a lower numerical designation with respect
                              to the allocation of losses from the Mortgage
                              Loans, such Class of Class A Certificates having a
                              higher numerical designation will not be entitled
                              to any distributions of principal until the Class
                              Principal Balances of all Classes of Class A
                              Certificates having a lower numerical designation
                              then outstanding have been reduced to zero.  SEE
                              "Description of the Certificates -- Distributions
                              on the Offered Certificates" and "-- Subordination
                              and Allocation of Losses" herein.



      INTEREST . . . . . . .  The Interest Remittance Amount, that the holders
                              of each Class of Offered Certificates will be
                              entitled to receive on each Distribution Date,
                              will be equal to thirty days' accrued interest at
                              the respective Certificate Interest Rate for such
                              Class on the then outstanding Class Principal
                              Balance of such Class (except with respect to the
                              first Distribution Date, on which
                              Certificateholders will receive only __________
                              days of accrued interest).  Interest on the
                              Offered Certificates will accrue on the basis of a
                              360-day year consisting of twelve 30-day months.
                              SEE "Description of the Certificates --
                              Distributions on the Offered Certificates" herein.



      PRINCIPAL  . . . . . .  The Principal Remittance Amount as more fully
                              described herein (SEE "Description of the
                              Certificates -- Distributions on the Offered
                              Certificates"), that the holders of the Offered
                              Certificates will be entitled to receive on each
                              Distribution Date, will equal to the sum of: (i)
                              scheduled principal payments received by the
                              Servicer during the related Due Period, (ii) all
                              partial and full principal prepayments received by
                              the Servicer during the related Due Period, (iii)
                              the amount attributable to the principal portion
                              of any proceeds received from the liquidation of
                              any defaulted Mortgage Loan during the related Due
                              Period, including any proceeds received from the
                              payment of FHA insurance


                                       S-7

<PAGE>

                              claims which have been submitted to the FHA for
                              reimbursement of losses on Title I Mortgage Loans
                              ("FHA CLAIMS"), and (iv) certain other amounts
                              described in the definition of Principal
                              Remittance Amount, including the principal portion
                              of any net loan losses allocable to the Offered
                              Certificates.  As more fully described herein (SEE
                              "Description of the Certificates -- Distributions
                              on the Offered Certificates"), additional amounts
                              may be distributed as principal to the holders of
                              the Class A Certificates from the distribution of
                              any funds remaining in the Pre-Funding Account
                              after the termination of the Funding Period and
                              from the distribution of Excess Spread, if any, on
                              any Distribution Date until the actual Class A
                              Overcollateralization equals or exceeds the
                              Required Class A Overcollateralization Level (as
                              such terms are defined herein) (as further defined
                              herein, a "CLASS R DISTRIBUTION TRIGGER"). All
                              distributions of principal with respect to the
                              Certificates of a particular Class will be applied
                              on a pro rata basis among all the Certificates of
                              such Class.



Certain Prepayment and
  Yield Considerations . . .  The yield on the Offered Certificates of any Class
                              will depend on, among other things, the
                              Certificate Interest Rate for such Class of
                              Certificates.  The yield on any Offered
                              Certificate that is purchased at a discount or
                              premium will also be affected by the rate and
                              timing of distributions in respect of principal on
                              such Certificate, which in turn will be affected
                              by (i) the rate and timing of principal payments
                              (including principal prepayments) on the Mortgage
                              Loans and (ii) the extent to which such principal
                              distributions are applied on any Distribution Date
                              in reduction of the Class Principal Balance of the
                              Class to which such Certificate belongs.  SEE
                              "Description of the Certificates--Distributions on
                              the Offered Certificates" herein.



                              An investor that purchases any Offered Certificate
                              at a discount should consider the risk that a
                              slower than anticipated rate of principal
                              distributions on such Certificate will result in
                              an actual yield that is lower than such investor's
                              expected yield.  An investor that purchases any
                              Offered Certificate at a premium should consider
                              the risk that a faster than anticipated rate of
                              principal distributions on such Certificate will
                              result in an actual yield that is lower than such
                              investor's expected yield.  Insofar as an
                              investor's initial investment in any Offered
                              Certificate is repaid, there can be no assurance
                              that such amounts can be reinvested in a
                              comparable alternative investment with a
                              comparable yield.



                              The actual rate of principal distributions,
                              including prepayments, on the Mortgage Loans
                              cannot be predicted.  The investment performance
                              of the Offered Certificates may vary materially
                              and adversely from the investment expectations of
                              investors due to prepayments on the Mortgage Loans
                              being higher or lower than anticipated by
                              investors.  The actual yield to the holder of a
                              Offered Certificate may not be equal to the yield
                              anticipated at the time of purchase of the
                              Certificate or, notwithstanding that the actual
                              yield is equal to the yield anticipated at that
                              time, the total return on investment expected by
                              the investor or the expected weighted average life
                              of the Certificate may not be realized.  For a
                              discussion of certain factors affecting prepayment
                              of the Mortgage Loans, SEE "Prepayment and Yield
                              Consideration" herein.  In deciding whether to
                              purchase any Offered Certificates, an investor
                              should make an independent decision as to the
                              appropriate prepayment assumptions to be used.



                              On each Distribution Date, until the Required
                              Class A Overcollateralization Level is achieved
                              with respect to the Offered Certificates, the
                              allocation of the Excess Spread for such
                              Distribution Date as an additional distribution of


                                       S-8

<PAGE>

                              principal on the Offered Certificates will
                              accelerate the amortization of such Offered
                              Certificates relative to the amortization of the
                              Mortgage Loans.



                              [The structure of the Offered Certificates will
                              cause yield of certain Classes to be particularly
                              sensitive to changes in the rates of prepayment of
                              the Mortgage Loans and other factors, as follows:]



Credit Enhancement . . . . .  Credit enhancement with respect to the Offered
                              Certificates will be provided primarily by the
                              Guaranty Policy.  Additional credit enhancement
                              with respect to the Offered Certificates that will
                              be utilized prior to the Guaranty Policy will be
                              provided by (i) the overcollateralization and
                              subordination with respect to the Subordinated
                              Certificates from the portion of the Pool
                              Principal Balance attributable to the Subordinated
                              Certificates and from the acceleration of the
                              principal amortization of the Offered Certificates
                              with Excess Spread as described herein; and (ii)
                              with respect to the Title I Mortgage Loans, the
                              proceeds received from the payment of FHA Claims.
                              No reserve fund or spread account will be
                              established as part of the Trust Fund for the
                              Offered Certificates.  SEE "Risk Factors --
                              Additional Credit Enhancement Limitations" herein.



The Guaranty Policy  . . . .  The Depositor will obtain in the name of the
                              Trustee a Certificate Guaranty Insurance Policy
                              (the "GUARANTY POLICY") from ___________ _________
                              ___________ (the "CERTIFICATE INSURER"), pursuant
                              to which the Certificate Insurer will irrevocably
                              and unconditionally guaranty payment on each
                              Distribution Date to the Trustee, for the benefit
                              of the holders of the Offered Certificates, of the
                              related Interest Remittance Amount and the related
                              Principal Remittance Amount then payable on each
                              such Class.  Only the Offered Certificates will be
                              insured by the Guaranty Policy.  The Subordinated
                              Certificates will not be guaranteed by or benefit
                              from such Guaranty Policy.  For a description of
                              the Certificate Insurer, SEE "The Guaranty Policy
                              -- The Certificate Insurer" herein.



                              So long as (i) there does not exist a continuing
                              failure by the Certificate Insurer to make a
                              required payment under the Guaranty Policy and
                              (ii) certain bankruptcy-related events specified
                              in the Pooling and Servicing Agreement have not
                              occurred with respect to the Certificate Insurer
                              (any of the events described in (i) and (ii), a
                              "CERTIFICATE INSURER DEFAULT"), the Certificate
                              Insurer will have the right to exercise all
                              rights, including voting rights, which the holders
                              of the Offered Certificates are entitled to
                              exercise on a majority basis under the Pooling and
                              Servicing Agreement (the "MAJORITY
                              CERTIFICATEHOLDERS"), without any consent of such
                              holders.  The holders of the Offered Certificates
                              will retain the right to exercise only those
                              rights, including voting rights, which require
                              100% of the holders of the Offered Certificates to
                              exercise such rights or each holder of a Offered
                              Certificate affected by the proposed action to
                              exercise such rights, but even the exercise of
                              these rights by such holders in certain instances
                              may be subject to the consent or cooperation of
                              the Certificate Insurer.  SEE "Risk Factors --
                              Limitations on Rights of Majority
                              Certificateholders" herein.



                              On each Distribution Date, after the holders of
                              the Offered Certificates have been paid all
                              amounts to which they are entitled, the
                              Certificate Insurer will be entitled to be
                              reimbursed for any unreimbursed Guaranteed
                              Payments under the Guaranty Policy together with
                              interest thereon at the rate specified in the
                              Insurance Agreement (the "CERTIFICATE INSURER
                              REIMBURSEMENT AMOUNT") and any accrued and unpaid
                              Certificate Guaranty Insurance Premiums.  In
                              connection with each Guaranteed Payment on a
                              Offered Certificate, the Trustee, as
                              attorney-in-fact for the holder thereof, will be
                              required to assign to


                                       S-9

<PAGE>

                              the Certificate Insurer the rights of such
                              Certificateholder with respect to such Offered
                              Certificate, to the extent of such Guaranteed
                              Payments, including, without limitation, in
                              respect of any amounts due to such
                              Certificateholder as a result of a securities law
                              violation arising from the offer and sale of such
                              Offered Certificates.  In the event of any
                              Certificate Insurer Reimbursement Amount
                              attributable to the Offered Certificates, the
                              holders of the Class B Certificates will not be
                              entitled to receive distributions of interest
                              and/or principal, as applicable, and the holders
                              of the Class R Certificates will not be entitled
                              to receive distributions of any remaining amounts
                              available in the Certificate Account (after making
                              all prior distributions), until the Certificate
                              Insurer has been distributed such Certificate
                              Insurer Reimbursement Amount in full.  The
                              Certificate Insurer's obligation under the
                              Guaranty Policy will be discharged to the extent
                              Guaranteed Payments are received by the Trustee,
                              whether or not such Guaranteed Payments are
                              properly applied by the Trustee.  SEE "The
                              Guaranty Policy" herein.  The Guaranty Policy is
                              noncancellable for any reason. The Guaranty Policy
                              does not guarantee any specified rate of
                              prepayments, nor does the Guaranty Policy provide
                              funds to redeem any of the Offered Certificates on
                              any specified date.



Class A
Overcollateralization . . .   On the Closing Date, the "INITIAL CLASS A
                              OVERCOLLATERALIZATION" will equal the excess of
                              the Assumed Pool Principal Balance over the
                              Original Class Principal Balance of all Classes of
                              Offered Certificates, which excess will equal the
                              Original Class Principal Balance of the Class B
                              Certificates of $_______________,  or
                              approximately ___% of the Assumed Pool Principal
                              Balance.  As of each Determination Date occurring
                              after termination of the Funding Period, the
                              "CLASS A OVERCOLLATERALIZATION" will equal the
                              excess of the Pool Principal Balance over the
                              Class Principal Balance of all Classes of Offered
                              Certificates.  An additional overcollateralization
                              feature has been designed to accelerate the
                              principal amortization of the Offered Certificates
                              relative to the principal amortization of the
                              Mortgage Loans thereby increasing the Class A
                              Overcollateralization.  This will be accomplished
                              by distributing to the holders of the Offered
                              Certificates, in the manner described below, any
                              remaining amounts available in the Certificate
                              Account on each Distribution Date (after making
                              all prior distributions) that would otherwise be
                              made to the holders of the Class R Certificates
                              (the "EXCESS SPREAD").  SEE "Description of the
                              Certificates -- Distributions on the Offered
                              Certificates".  Until the Class A
                              Overcollateralization equals or exceeds the
                              Required Class A Overcollateralization Level,
                              distributions of Excess Spread, if any, on a
                              Distribution Date that would otherwise be made to
                              the holders of the Class B Certificates or the
                              Class R Certificates, as applicable, will be made
                              as an additional distribution of principal to the
                              holders of the Offered Certificates, sequentially
                              among the Classes of the Offered Certificates in
                              order of their respective Class designations.



                              The Pooling and Servicing Agreement sets forth the
                              Required Class A Overcollateralization Level and
                              provides that, subject to certain floors, caps and
                              triggers, the Required Class A
                              Overcollateralization Level may increase or
                              decrease over time.  On the Closing Date, assuming
                              that the Assumed Pool Principal Balance has the
                              same characteristics as the Initial Pool Principal
                              Balance, the Required Class A
                              Overcollateralization Level would be equal to
                              $______________, which is _____% of the Assumed
                              Pool Principal Balance.  An increase in the
                              Required Class A Overcollateralization Level will
                              result if the delinquency or default experience on
                              the Mortgage Loans exceeds certain levels set
                              forth in the Pooling and Servicing Agreement.  If
                              such an increase occurs, then to the extent that
                              Excess Spread is available, the principal
                              amortization of the Offered Certificates would be
                              accelerated by the distribution of such Excess
                              Spread to the holders of the Offered Certificates


                                      S-10

<PAGE>

                              until the Required Class A Overcollateralization
                              Level is achieved.  The Required Class A
                              Overcollateralization Level may be decreased under
                              certain circumstances, and in any event if the
                              Class A Overcollateralization is equal to or
                              greater than the Required Class A
                              Overcollateralization Level (a "CLASS R
                              DISTRIBUTION TRIGGER"), then the rate of principal
                              amortization of the Offered Certificates would
                              slow from the cessation of the Excess Spread
                              distributions to the holders of the Offered
                              Certificates.  SEE "Description of the
                              Certificates -- Class A Overcollateralization"
                              herein.



                              While the distribution of Excess Spread to holders
                              of the Offered Certificates in the manner
                              specified above has been designed to produce and
                              maintain a given level of overcollateralization
                              with respect to the Offered Certificates, there
                              can be no assurance that Excess Spread will be
                              generated in sufficient amounts to ensure that
                              such overcollateralization level will be achieved
                              or maintained at all times.  Net losses on
                              Liquidated Mortgage Loans will be allocated first
                              to reduce the principal imputed to the Class R
                              Certificates, if any, and then to reduce the Class
                              Principal Balance of the Class B Certificates,
                              thereby reducing the Class A
                              Overcollateralization.  SEE "Description of the
                              Certificates -- Subordination and Allocation of
                              Losses" and "Risk Factors -- Additional Credit
                              Enhancement Limitations" herein.



Subordination . . . . . . .   The rights of the holders of the Class B
                              Certificates to receive distributions from amounts
                              available in the Certificate Account (after making
                              all prior distributions therefrom) on each
                              Distribution Date will be subordinated, to the
                              extent described herein, to such rights of the
                              holders of the Offered Certificates.  This
                              subordination is intended to enhance the
                              likelihood of regular receipt by the holders of
                              the Offered Certificates of the full amount of
                              interest and principal distributions due to such
                              holders and to afford such holders protection
                              against losses on the Mortgage Loans.  The rights
                              of the holders of the Class R Certificates to
                              receive distributions of Excess Spread on each
                              Distribution Date following the Class R
                              Distribution Trigger will be subordinated to
                              rights of the holders of the Class A Certificates
                              and the Class B Certificates.  This subordination
                              is intended to enhance the likelihood of regular
                              receipt by the holders of the Class A Certificates
                              and Class B Certificates of the full amount of
                              interest and principal distributions due to such
                              holders and to afford all such holders protection
                              against losses on the Mortgage Loans.  SEE
                              "Description of the Certificates -- Subordination
                              and Allocation of Losses" herein.




FHA Title I Program . . . .   Under the Title I coinsurance program (the "TITLE
                              I PROGRAM") and subject to the regulations, 
                              rules and procedures promulgated by the FHA 
                              (the "FHA REGULATIONS"), approved lenders 
                              ("TITLE I LENDERS") may obtain insurance 
                              payments against approximately 90% of certain 
                              losses incurred with respect to eligible Title 
                              I loans up to the amount of insurance in such 
                              Title I Lender's FHA insurance coverage reserve 
                              account (such account, an "FHA RESERVE"). Under 
                              the Title I Program, the FHA maintains an FHA 
                              Reserve for each Title I Lender and the amount 
                              of insurance therein is limited to a maximum of 
                              10% of the amount disbursed, advanced or 
                              expended by the Title I Lender in originating 
                              or purchasing each eligible loan registered 
                              with the FHA for Title I insurance, with 
                              certain adjustments permitted or required by 
                              the FHA Regulations.  The FHA will recognize 
                              the Depositor as the owner of the Title I 
                              Mortgage Loans for purposes of the related FHA 
                              insurance coverage.  The FHA will not recognize 
                              the Trust Fund or the Certificateholders as the 
                              owners of the Title I Mortgage Loans, or any 
                              portion thereof, and the Certificateholders 
                              will not be entitled to submit FHA Claims to 
                              the FHA, but will be dependent upon the 
                              Depositor and any FHA Claims Administrator to 
                              submit, process and administer FHA Claims with 
                              respect to the Title I Mortgage Loans.

                                      S-11

<PAGE>

                              Accordingly, the Trust Fund and the
                              Certificateholders will have no direct right to
                              receive insurance payments from the FHA.  SEE
                              "Risk Factors -- Credit Enhancement Limitations --
                              Limitations on FHA Insurance for Title I Loans"
                              and "Certain Legal Aspects of the Mortgage Assets
                              -- The Title I Program" in the Prospectus.



FHA Insurance on the
  Title I Mortgage Loans . .  The Transferor will transfer the FHA insurance
                              coverage for the Title I Mortgage Loans to the
                              Depositor for the benefit of the
                              Certificateholders.  Due to the FHA procedures for
                              transferring FHA insurance coverage from one
                              Title I Lender to another, the insurance coverage
                              for the Title I Mortgage Loans will not be
                              effectively transferred from the Transferor to the
                              Depositor by the Closing Date; rather, the FHA
                              insurance coverage for the Title I Mortgage Loans
                              will be transferred to the Depositor's FHA Reserve
                              on subsequent dates (each, a "TRANSFER DATE"),
                              that will occur as promptly as practical after the
                              Closing Date for any such loans that are Initial
                              Mortgage Loans and the related Subsequent Transfer
                              Date for any such loans that are Subsequent
                              Mortgage Loans (the final amount of such
                              transferred coverage as acknowledged by the FHA is
                              herein called the "FHA INSURANCE AMOUNT").  SEE
                              "FHA Insurance for Title I Mortgage Loans -- 
                              Transfer of FHA Insurance" herein.



                              The FHA Insurance Amount to be transferred from 
                              the Transferor's FHA Reserve to the Depositor's 
                              FHA Reserve in respect of the Title I Mortgage 
                              Loans is expected to equal not less than _____% 
                              of the Cut-Off Date Principal Balances of the 
                              Title I Mortgage Loans that are expected to be 
                              conveyed to the Trust Fund, including any 
                              Subsequent Mortgage Loans.   SEE "Risk 
                              Factors -- Additional Credit Enhancement 
                              Limitations -- Limitations on FHA Insurance" 
                              herein. If the FHA Insurance Amount so 
                              transferred is less than _____% of the Cut-Off 
                              Date Principal Balances of the Title I Mortgage 
                              Loans that are actually conveyed to the Trust 
                              Fund, then the amount of the Required Class A 
                              Overcollateralization level will be increased 
                              by a minimum of ___% of the amount of such 
                              shortfall.



                              The obligation of the FHA to reimburse losses in
                              the portfolio of Title I loans owned by a Title I
                              Lender is limited to the insurance coverage in
                              such Title I Lender's FHA Reserve, which insurance
                              coverage generally is not maintained on a loan-by-
                              loan basis.  Thus, if a Title I Lender's FHA
                              Reserve were to be depleted, all Title I Mortgage
                              Loans held by such Title I Lender would become
                              effectively uninsured.  The Depositor's FHA
                              Reserve, which will include the FHA Insurance
                              Amount for Series 199__-__, [currently includes
                              insurance coverage in respect of other Title I
                              loans included in the prior issuances effected by
                              the Depositor of Asset-Backed Certificates (the
                              "PRIOR SERIES") and] may subsequently include
                              insurance coverage in respect of other Title I
                              loans that are included in future issuances
                              effected by the Depositor of one or more series of
                              similar certificates (together with the Prior
                              Series, the "ADDITIONAL SERIES").  The FHA
                              Insurance Amount for the Series 199__-__ will be
                              commingled in the Depositor's FHA Reserve with the
                              insurance coverage relating to any Title I loans
                              included in any Additional Series.  On each
                              Transfer Date, the Depositor will record on its
                              books and records the FHA Insurance Amount for the
                              Title I Mortgage Loans whose transfer to the
                              Depositor has been acknowledged by the FHA on such
                              date, separately from insurance coverage
                              attributable to Title I loans for any Additional
                              Series.  Promptly after the final Transfer Date,
                              the Depositor (or the FHA Claims Administrator) is
                              required to certify to the Rating Agencies, the
                              Certificate Insurer and the Trustee as to the
                              actual FHA Insurance Amount transferred to the
                              Trustee's FHA Reserve.  The Depositor and any FHA
                              Claims Administrator will not submit any FHA Claim
                              in respect of a Title I Mortgage Loan to the FHA
                              on behalf of the Trust Fund if the FHA Insurance
                              Amount, as shown on the records of the Depositor
                              relating to the Series 199__-__, is insufficient
                              to reimburse such FHA Claim.  In addition, the
                              Depositor has agreed that neither it nor any FHA
                              Claims Administrator will submit any FHA claims in
                              respect of any Title I loans included in any
                              Additional Series where such claims would reduce
                              the FHA Insurance Amount.  SEE "FHA Insurance 
                              for Title I Mortgage Loans -- Submission of FHA 
                              Claims" herein.
                            




                                      S-12

<PAGE>


FHA Claims Administrator . .  The Depositor and Trustee, on behalf of the
                              Certificateholders, will enter into an FHA Claims
                              Administration Agreement on the Closing Date (the
                              "FHA CLAIMS ADMINISTRATION AGREEMENT") with the
                              Servicer to administer, process and submit all FHA
                              Claims in the name and on behalf of the Depositor
                              and to record and monitor the FHA Insurance Amount
                              for the Title I Mortgage Loans for the Depositor
                              (in such capacity, the Servicer, and any successor
                              acting in such capacity, the "FHA CLAIMS
                              ADMINISTRATOR").  SEE "The Transferor and
                              Servicer" herein. The Servicer will not receive
                              any additional fees or compensation for serving as
                              such (other than the Servicing Fee).


Servicing of the
  Mortgage Loans . . . . . .  The Servicer will perform the mortgage loan
                              servicing functions with respect to the Mortgage
                              Loans pursuant to the Pooling and Servicing
                              Agreement.  The Servicer may have subcontracted
                              its servicing obligations and duties with respect
                              to certain Mortgage Loans to certain unaffiliated
                              lenders from whom the Transferor purchased such
                              Mortgage Loans, pursuant to a subservicing
                              agreement between the Servicer and such lender
                              (each such lender, in this capacity, a
                              "SUBSERVICER").  However, the Servicer will not be
                              relieved of its servicing obligations and duties
                              with respect to these Mortgage Loans.


                              The Servicer will be entitled to a fee, payable
                              monthly on each Distribution Date, equal to one-
                              twelfth of 1.0% per annum on the Pool Principal 
                              Balance (as adjusted for Liquidated Mortgage 
                              Loans) as of the first day of the immediately 
                              preceding Due Period (the "SERVICING FEE"), but 
                              with respect to the first Distribution Date such 
                              monthly fee will be pro rated based on _______ 
                              days for __________________ 199__.  The Servicer 
                              will be responsible for paying the subservicing 
                              fees, payable monthly, to each Subservicer for the
                              servicing of the Mortgage Loans being subserviced 
                              pursuant to a subservicing agreement.



FHA Insurance Premium and
Fees of Certificate Insurer,
 Trustee, and Custodian. . .  On each Distribution Date, prior to distributions
                              on the Certificates, amounts available in the
                              Certificate Account will be distributed (i) to
                              deposit a portion of the FHA Insurance premium
                              into the FHA Insurance Premium Account (the "FHA
                              INSURANCE PREMIUM DEPOSIT AMOUNT") for the Title I
                              Mortgage Loans, and (ii) to pay the following
                              periodic Trust Fund fees: (1) the Certificate
                              Insurer premium (the "CERTIFICATE GUARANTY
                              INSURANCE PREMIUM"); (2) the Trustee fee; and (3)
                              the Custodian fee for custody of the Trustee's
                              Mortgage Loan Files (the "CUSTODIAN FEE");
                              provided, however, that with respect to the first
                              Distribution Date the payment of all such monthly
                              fees will be prorated


                                      S-13

<PAGE>

                              based on _____ days for ___________ 199__.  SEE
                              "Description of the Certificates -- Distributions
                              on the Offered Certificates" herein.



Optional Termination . . . .  On any Distribution Date after which the Class
                              Principal Balance of the Offered Certificates then
                              outstanding is less than 10% of the sum of the
                              Initial Pool Principal Balance and the aggregate
                              Cut-Off Date Principal Balance of the Subsequent
                              Mortgage Loans conveyed to the Trust Fund, the
                              Servicer may, at its option, terminate the Pooling
                              and Servicing Agreement by purchasing from the
                              Trust Fund all of the Mortgage Loans and REO
                              Properties (as defined in the Pooling and
                              Servicing Agreement) at a price (the "TERMINATION
                              PRICE") equal to the sum of (i) Pool Principal
                              Balance, plus (ii) the sum of thirty days' accrued
                              interest on the Pool Principal Balance computed at
                              the weighted average Mortgage Loan Rate for the
                              Mortgage Loans (including REO Properties) then
                              outstanding, plus (iii) any accrued and unpaid
                              interest on the Class A Certificates and Class B
                              Certificates as of the immediately preceding
                              Distribution Date.  The Servicer will pay the
                              unpaid fees and expenses, if any, of the Trustee,
                              the Certificate Insurer, the Custodian and the
                              Servicer in connection with such optional
                              termination.


Certain Federal Income Tax
  Consequences . . . . . . .  For a discussion of certain tax matters, SEE
                              "Certain Federal Income Tax Consequences" herein
                              and in the Prospectus.


Ratings  . . . . . . . . . .  It is a condition to the initial issuance of the
                              Offered Certificates that the Class A-1
                              Certificates, the Class A-2 Certificates, Class A-
                              3 Certificates and the Class A-4 Certificates each
                              be rated "_____" by Standard & Poor's and "_____"
                              by Moody's.  Standard & Poor's and Moody's are
                              sometimes referred to herein, collectively, as the
                              "RATING AGENCIES".  A security rating does not
                              address the frequency of principal prepayments or
                              the corresponding effect on yield to investors.
                              Neither the Depositor, the Transferor, the
                              Servicer, the Trustee, the Certificate Insurer nor
                              any other person is obligated to maintain the
                              rating on any Offered Certificate.  SEE "Ratings"
                              herein.


ERISA Considerations . . . .  For a discussion of certain ERISA Considerations,
                              SEE "ERISA Considerations" in the Prospectus.

Legal Investment . . . . . .  For a discussion of certain legal investment
                              consideration, SEE "Legal Investment Matters" in
                              the Prospectus.


                                      S-14

<PAGE>

                                  RISK FACTORS

     Prospective investors in the Offered Certificates should consider the risk
factors set forth under "Risk Factors" in the Prospectus and the following risk
factors in connection with the purchase of a Offered Certificate.  These factors
are intended to identify the significant sources of risk affecting an investment
in the Certificates.  Unless the context indicates to the contrary, any
numerical or statistical information presented is based upon the characteristics
of the Initial Mortgage Loans proposed to be included in the Mortgage Loan Pool
as of the date of this Prospectus Supplement.



ACQUISITION OF SUBSEQUENT MORTGAGE LOANS FROM PRE-FUNDING ACCOUNT



     VARIATION IN CREDIT QUALITY AND CHARACTERISTICS OF SUBSEQUENT MORTGAGE
LOANS.  Any conveyance of Subsequent Mortgage Loans is subject to the conditions
set forth in the Pooling and Servicing Agreement, which include among others:
(i) each Subsequent Mortgage Loan must satisfy the representations and
warranties specified in the Pooling and Servicing Agreement; (ii) the Transferor
will not select such Subsequent Mortgage Loans in a manner that it believes is
adverse to the interest of the Certificateholders and the Certificate Insurer;
and (iii) as of each Cut-Off Date (each, a "SUBSEQUENT CUT-OFF DATE" applicable
thereto, all of the Mortgage Loans, including the Subsequent Mortgage Loans to
be conveyed by the Depositor as of such Subsequent Cut-Off Date, will satisfy
certain aggregate statistical criteria set forth in the Pooling and Servicing
Agreement.  Although each Subsequent Mortgage Loan must satisfy the eligibility
criteria referred to above at the time of its transfer to the Trust Fund, the
Subsequent Mortgage Loans may have been originated or purchased by the
Transferor using credit criteria different from those which were applied to the
Initial Mortgage Loans and may be of a different credit quality and have
different loan characteristics from the Initial Mortgage Loans.  After the
transfer of the Subsequent Mortgage Loans to the Trust Fund, the aggregate
statistical characteristics of the Mortgage Loan Pool may vary from those of the
Initial Mortgage Loans as described herein.  SEE "The Mortgage Loan Pool --
Characteristics of Initial Mortgage Loans", and "-- Conveyance of Subsequent
Mortgage Loans" herein.



     ABILITY TO ACQUIRE SUBSEQUENT MORTGAGE LOANS.  The ability of the Trust
Fund to acquire Subsequent Mortgage Loans is dependent upon the ability of the
Transferor to purchase additional mortgage loans that satisfy the eligibility
criteria for the transfer of Subsequent Mortgage Loans, which may be affected by
a variety of social and economic factors.  These economic factors include
prevailing interest rates, unemployment levels, the rate of inflation, consumer
perception of economic conditions generally and the availability of mortgage
loan financing and similar types of consumer financing.  However, the Transferor
and Depositor are unable to determine and have no basis to predict whether and
to what extent economic or social factors will affect the ability of the
Transferor to originate and purchase Subsequent Mortgage Loans.



     EFFECT OF PREPAYMENT FROM PRE-FUNDING ACCOUNT.  If the Pre-Funding Account
Deposit has not been fully applied to purchase Subsequent Mortgage Loans by the
end of the Funding Period, then on the business day immediately preceding the
next Distribution Date, any amount remaining in the Pre-Funding Account (net of
reinvestment income which will be transferred to the Capitalized Interest
Account) will be transferred to the Certificate Account and applied to reduce
the Class Principal Balance of the Offered Certificates, on a pro rata basis.
If pro rata principal distributions are made on the Offered Certificate as a
result of such amounts remaining in the Pre-Funding Account after the
termination of the Funding Period, then the holders of the Offered Certificates
will not receive accrued interest attributable to such principal distributions
during the 20-day period that will elapse between the end of the monthly accrual
period immediately preceding the Distribution Date on which such principal
distributions will be made and such Distribution Date.  SEE "Prepayment and
Yield Considerations" herein.  Although no assurances can be given, the
Depositor expects that the principal amount of the Subsequent Mortgage Loans
sold to the Trust Fund will require the application of substantially all of the
Pre-Funding Account Deposit and that there will be no material principal
prepayment distributed to the holders of the Offered Certificates from the
amount remaining in the Pre-Funding Account at the termination of the Funding
Period.



ADDITIONAL EFFECT OF PREPAYMENTS ON YIELD



     The extent to which the yield to maturity of a Offered Certificate may vary
from the anticipated yield will depend upon the degree to which it is purchased
at a premium or discount, and the degree to which the timing of distributions to
holders thereof is sensitive to scheduled payments, prepayments, liquidations,
defaults and purchases of Mortgage Loans and to the distribution of Excess
Spread and amounts remaining in the Pre-Funding Account after the Funding Period
ends.  In the case of any Offered Certificate purchased at a discount, an
investor should consider the risk that a slower than anticipated rate of
principal distributions to the


                                      S-15

<PAGE>

holders of the Offered Certificates (including without limitation principal
prepayments on the Mortgage Loans) could result in an actual yield to such
investor that is lower than the anticipated yield and, in the case of any
Offered Certificate purchased at a premium, the risk that a faster than
anticipated rate of principal distributions to the holders of the Offered
Certificates (including without limitation principal prepayments on the Mortgage
Loans) could result in an actual yield to such investor that is lower than the
anticipated yield.  Further, in the event that significant prepayments of
principal distributions are made to Certificateholders as a result of excessive
prepayments, liquidations, repurchases and purchases of the Mortgage Loans or
distributions of Excess Spread or amounts remaining in the Pre-Funding Account,
there can be no assurance that Certificateholders will be able to reinvest such
distributions in a comparable alternative investment having a comparable yields.
SEE "Prepayment and Yield Considerations" herein.



ADDITIONAL CREDIT ENHANCEMENT LIMITATIONS



       ADEQUACY OF CREDIT ENHANCEMENT.  Credit enhancement with respect to the
Offered Certificates will be provided by the Guaranty Policy.  Additional credit
enhancement with respect to the Offered Certificates that will be utilized prior
to the Guaranty Policy will be provided by (i) the overcollateralization and
subordination with respect to the Class B Certificates and Class R Certificates
from the portion of the Pool Principal Balance attributable to the Class B
Certificates and Class R Certificates and from the acceleration of the principal
amortization of the Class A Certificates with Excess Spread, as described
herein; and (ii) with respect to the Title I Mortgage Loans, the proceeds
received from the payment of FHA Claims.  If the Mortgage Loans experience
higher rates of delinquencies, defaults and losses (SEE "Additional Factors
Affecting Delinquencies, Foreclosure, and Losses on Mortgage Loans" below) than
initially anticipated in connection with the rating of the Offered Certificates,
there can be no assurance that the amounts available from such additional credit
enhancement will be adequate to cover any delays or shortfalls on the amounts
otherwise distributable on the Offered Certificates which result from such
delinquencies, defaults and losses.  If the amounts available from such
additional credit enhancement are inadequate, then the holders of the Offered
Certificates will bear the risk of any delays and losses resulting from such
delinquencies, defaults and losses on the Mortgage Loans, unless such delays or
losses are covered by the Guaranty Policy and paid by the Certificate Insurer.
No reserve fund or spread account will be established as part of the Trust Fund
for the Offered Certificates.



       While the distribution of Excess Spread to the Offered 
Certificateholders in the manner specified herein has been designed to 
produce and maintain a given level of Class A Overcollateralization with 
respect to the Offered Certificates, there can be no assurance that Excess 
Spread will be generated in sufficient amounts to ensure that such 
overcollateralization level will be achieved or maintained at all times.  Net 
losses on Liquidated Mortgage Loans will be allocated first to reduce the 
Pool Principal Balance imputed to the Class R Certificates, if any, and the 
Class Principal Balance of the Class B Certificates, thereby reducing the 
Class A Overcollateralization.  SEE "Description of the Certificates -- 
Subordination and Allocation of Losses" herein.



       RATINGS OF CERTIFICATE INSURER.  The rating of the Offered Certificates
depends primarily on an assessment by the Rating Agencies of the claims-paying
ability of the Certificate Insurer.  Any reduction in a rating assigned to the
claims-paying ability of the Certificate Insurer below the rating initially
given to the Offered Certificates may result in a reduction in the rating of the
Offered Certificates or any Class thereof.



       ADDITIONAL LIMITATIONS ON FHA INSURANCE. Since the FHA Insurance Amount
for the Title I Mortgage Loans is limited as described herein and in the
Prospectus, and since the adequacy of such FHA Insurance Amount is dependent
upon future events, including reductions for the payment of FHA claims, no
assurance can be given that the FHA Insurance Amount is or will be adequate to
cover 90% of all potential losses on the Title I Mortgage Loans or that the 
Title I Mortgage Loans will qualify for the payment of FHA Claims.  If the FHA
Insurance amount for the Title I Mortgage Loans is reduced to zero, such loans
will be effectively uninsured from and after the date of such reduction. SEE
"Certain Legal Aspects of the Mortgage Assets -- The Title I Program" in the
Prospectus.



       Due to the FHA procedures for transferring FHA insurance coverage from
one Title I Lender to another, the transfer by the FHA of the FHA Insurance
Amount for the Initial Mortgage Loans that are Title I Mortgage Loans from the
Transferor's FHA Reserve to the Depositor's FHA Reserve will not be completed on
the Closing Date, but rather will occur on the Transfer Dates.  SEE "Summary of
Prospectus Supplement -- FHA Insurance of Title I Mortgage Loans" herein.  On
each Transfer Date, the FHA Claims Administrator on behalf of the Depositor will
record the FHA Insurance Amount for the Title I Mortgage Loans whose transfer to
the Depositor has been acknowledged by the FHA on such date separately from the
insurance coverage attributable to Title I loans for any Additional Series on
the books and records of the Depositor.  Although the FHA Claims Administrator
and the Depositor will separate on the Depositor's books and records the FHA
Insurance Amount from the FHA insurance coverage available with respect to other
Title I loans reported for insurance in the Depositor's FHA Reserve, the FHA
will not recognize such separate treatment.  Accordingly, claims paid to the
Depositor or the FHA Claims Administrator by the FHA with respect to such other
Title I loans could reduce the FHA Insurance Amount.  In the Pooling and
Servicing Agreement and the FHA Claims Administration Agreement, the Depositor


                                         S-16

<PAGE>

and the FHA Claims Administrator will agree not to submit claims to the FHA with
respect to such other Title I loans if the effect thereof would be to reduce the
FHA Insurance Amount for the Title I Mortgage Loans.  If the Depositor or the
FHA Claims Administrator inadvertently submits a claim to the FHA in respect of
a Title I loan that is not a Title I Mortgage Loan at a time when the insurance
coverage in the Depositor's FHA Reserve other than the FHA Insurance Amount has
been reduced below the amount of such claim, the FHA Insurance Amount will be
reduced because the FHA will honor such claim so long as the total insurance
coverage in the Depositor's FHA Reserve, including that constituting the FHA
Insurance Amount,  has not been exhausted.  SEE "Certain Legal Aspects of the
Mortgage Assets -- The Title I Program" in the Prospectus.  In the event of the
bankruptcy of the Depositor, there can be no assurance that a trustee in
bankruptcy would continue to separate insurance coverage, including the FHA
Insurance Amount, in the Depositor's FHA Reserve with respect to Title I
Mortgage Loans for the Series 199_-_, any Additional Series or any other Title I
loans owned by the Depositor in the same manner as provided in the Pooling and
Servicing Agreement.



       PROPOSED LEGISLATION AFFECTING FHA INSURANCE.  In August 1995, bills
were introduced in both houses of the United States Congress that would, among
other things, abolish the Department of Housing and Urban Development ("HUD"),
reduce federal spending for housing and community development activities and
eliminate the Title I Program. As a result of the proposed legislation that
would abolish HUD, if enacted, and the budget legislation impasse between
Congress and the President that occurred during November 1995 and continued into
January 1996, no assurance can be given that the Title I Program will continue
in existence or that HUD will continue to receive sufficient funding for the
operation of the Title I Program.  The elimination of the Title I Program, a
significant reduction in its authorized funding or future shut-downs of HUD due
to the continuation of the budget impasse will have, in all likelihood, a
material adverse affect on the FHA Insurance for the Title I Mortgage Loans,
which could include, without limitation, delays in transferring the FHA
Insurance to the Depositor's FHA Reserve, delays in the processing and payment
of FHA Claims or the termination or reduction of the FHA Insurance for the
Title I Mortgage Loans.  HUD has indicated that the recent government shut-down
has caused a number of delays in the Title I Program, including delays in the
processing and payment of claims and the recording of Title I loans for FHA
insurance.



LIMITATIONS ON RIGHTS OF MAJORITY CERTIFICATEHOLDERS



       Prior to a Certificate Insurer Default, the Certificate Insurer will
have the right to exercise all rights, including voting rights, which the
holders of the Offered Certificates are entitled to exercise on a majority basis
under the Pooling and Servicing Agreement (the "MAJORITY CERTIFICATEHOLDERS"),
without any consent of such holders.  The holders of the Offered Certificates
will retain the right to exercise only those rights, including voting rights,
which require 100% of the holders of the Offered Certificates to exercise such
rights or each holder of a Offered Certificate affected by the proposed action
to exercise such rights, but even the exercise of these rights by such holders
in certain instances may be subject to the consent or cooperation of the
Certificate Insurer.  While the interests of the Certificate Insurer will
generally be aligned with the holders of the Offered Certificates insured by the
Guaranty Policy, in certain instances the Certificate Insurer could exercise the
rights of the Majority Certificateholders, or its consent to the exercise of
certain rights of the Offered Certificateholders, in a manner that is adverse or
detrimental to the interests of one or more holders of Offered Certificates.
For example, under certain circumstances the Certificate Insurer could exercise
certain rights of the Majority Certificateholders, or refuse its consent to the
exercise of certain rights by the holders of the Offered Certificates, in a
manner that results in an unanticipated prepayment of principal to the holders
of the Offered Certificates when the prevailing market interest rates at which
such principal can be reinvested have declined.  SEE "Prepayment and Yield
Considerations" herein.



DELINQUENCY STATUS OF INITIAL MORTGAGE LOANS



       Approximately __% of the Initial Mortgage Loans were 31 days or more,
but less than 60 days, late in their scheduled monthly payments of principal and
interest as of the __________________, 199__ Cut-Off Date.  Approximately _____%
of the Initial Pool Principal Balance consists of Initial Mortgage Loans that
have a first scheduled monthly payment due date occurring after
__________________, 199__; and therefore, it was not possible for such Initial
Mortgage Loans to have had a scheduled monthly payment that was 31 days or more
late as of the __________________, 199__ Cut-Off Date. The inclusion of such
delinquent Initial Mortgage Loans in the Trust Fund may adversely affect the
rate of defaults and prepayments in respect of the Mortgage Loan Pool and the
yield on the Offered Certificates.  Furthermore, even if such delinquent Initial
Mortgage Loans become current after the Cut-Off Date, such Mortgage Loans
generally will have a greater likelihood of subsequently becoming delinquent in
their scheduled monthly payments.  In addition, to the extent that scheduled
monthly payments of principal and interest are not made on such delinquent
Initial Mortgage Loans, then the additional credit enhancement available for the
Offered Certificates will be depleted by the amounts attributable to such
delinquent payments, subject to the partial reimbursement, if any, of such
additional credit enhancement if such delinquent payments or any


                                         S-17

<PAGE>

liquidation proceeds are subsequently collected from such delinquent Initial
Mortgage Loans.  SEE "Additional Credit Enhancement Limitations -- Adequacy of
Credit Enhancement" above.



ADDITIONAL FACTORS AFFECTING DELINQUENCIES, FORECLOSURES AND LOSSES ON MORTGAGE
LOANS



       UNDERWRITING GUIDELINES.  Pursuant to the underwriting guidelines of the
Transferor the assessment of the creditworthiness of the related borrower is the
primary consideration in underwriting the Mortgage Loans, and the evaluation of
the adequacy of the value of the related Mortgaged Property in relation to the
Mortgage Loan, together with the amount of all liens senior to the lien of the
Mortgage Loan (i.e., the "combined loan-to-value ratio"), is given less
consideration in underwriting the Mortgage Loans, and with respect to certain
Title I Mortgage Loans may not be considered at all in the underwriting of such
Title I Mortgage Loans.  SEE "The Transferor and Servicer -- Underwriting
Criteria" herein.  In fact, the related Mortgaged Properties generally will have
high combined loan-to-value ratios and in some instances the combined loan-to-
value ratios may exceed 100% of the value of the related Mortgaged Properties.
Furthermore, the Mortgage Loans originated or purchased by the Transferor
generally will be made to borrowers who typically are less financially
sophisticated with respect to their ability to obtain financing at lower
interest rates and who typically do not qualify for loans conforming to the FNMA
or FHLMC underwriting guidelines for first lien, single family mortgage loans.
Accordingly,  the Mortgage Loans are likely to experience higher rates of
delinquencies, defaults and losses (which rates could be substantially higher)
than those rates that would be experienced by similar mortgage loans
underwritten in conformity with the FNMA or FHLMC underwriting guidelines for
first lien, single family mortgage loans.  In addition, the losses sustained
from defaulted Mortgage Loans are likely to be more severe in relation to the
outstanding principal balance of such defaulted Mortgage Loans, because the
costs incurred in the collection and liquidation of defaulted Mortgage Loans in
relation to the smaller principal balances thereof are proportionately higher
than first-lien, single family mortgage loans, and because the Mortgage Loans
are typically secured by junior liens on Mortgaged Properties with relatively
high combined loan-to-value ratios.  SEE "Additional Credit Enhancement
Limitations -- Adequacy of Credit Enhancement" above.



       Although creditworthiness of the related borrower is the primary
consideration in the underwriting of the Mortgage Loans, no assurance can be
given that such creditworthiness of the borrower will not deteriorate as a
result of future economic and social factors, which deterioration may result in
a delinquency or default of such borrower on the related Mortgage Loan.
Furthermore, because the adequacy of the value of the related Mortgaged Property
is given less consideration in underwriting the Mortgage Loan, no assurance can
be given that any proceeds will be recovered from the foreclosure or liquidation
of the related Mortgaged Property from a defaulted  Mortgage Loan, other than
the possibility of receiving payment from a claim for FHA insurance on a
defaulted Title I Mortgage Loan.



       ACQUISITIONS FROM THIRD PARTIES.  A significant portion of the Mortgage
Loans will have been acquired by the Transferor through either correspondent
purchases or portfolio acquisitions.  SEE "The Mortgage Loan Pool -- General"
herein.  All of the Mortgage Loans that consist of portfolio acquisitions and,
in the case of Title I Mortgage Loan correspondent purchases, will have been
reunderwritten or reviewed only on a limited sample basis (approximately ___% to
___%) for compliance with the Transferor's underwriting guidelines.  These
Mortgage Loans acquired by the Transferor may have been originated by the
originator thereof using credit criteria different from the underwriting
guidelines of the Transferor and may be of a different credit quality.
Furthermore, with respect to those Mortgage Loans acquired by the Transferor
that have not been reunderwritten or reviewed, the Transferor has primarily
relied upon the applicable representations and warranties made by the seller or
originator in determining whether such Mortgage Loans satisfy the
representations and warranties under the Pooling and Servicing Agreement with
respect thereto.  Accordingly, these Mortgage Loans acquired by the Transferor
through either portfolio acquisitions or, in the case of Title I Mortgage Loans,
correspondent purchases may subsequently be determined to have breached the
representations and warranties under the Pooling and Servicing Agreement, and if
such breach cannot be cured within the cure period, then the Transferor may be
required to repurchase such Defective Mortgage Loans resulting in an
unanticipated prepayment of principal to the holders of the Offered
Certificates.  In addition, the Transferor may have acquired certain Mortgage
Loans which were originated by an originator that, at the time of origination
thereof, was not an approved FHA lender or an approved FNMA or FHLMC
seller/servicer, and therefore, did not have an internal quality control program
with respect to the underwriting and origination of such Mortgage Loans.
Accordingly, these Mortgage Loans, which were not subject to an internal quality
control program at the time of origination, may have a greater likelihood of
subsequently being determined to have breached the applicable representations
and warranties under the Pooling and Servicing Agreement, and if such breach
cannot be cured within the cure period, then the Transferor will be required to
repurchase such Defective Mortgage Loans resulting in an unanticipated
prepayment of principal to the holders of the Offered Certificates. SEE
"Limitations on Repurchase or Replacement of Defective Mortgage Loans by
Transferor" below.



                                         S-18

<PAGE>


       LIMITED HISTORICAL DELINQUENCY AND LOSS INFORMATION.  Since January 
1995, the Transferor and the Servicer have substantially increased the volume 
of Title I loans and conventional junior lien loans that they have 
originated, purchased, sold and/or serviced, and thus, they have limited 
historical experience with respect to the performance, including the 
delinquency and loss experience and the rate of prepayments of Title I loans 
and conventional junior lien loans, with respect to their entire portfolio of 
loans and in particular with respect to such increased volume of loans.  
Accordingly, the delinquency experience and loan loss and liquidation 
experience set forth under "The Transferor and Servicer -- Servicing and FHA 
Claims Experience" herein may not be indicative of the performance of the 
Mortgage Loans included in the Mortgage Loan Pool.  Prospective investors 
will have to make an investment determination based on the Mortgage Loan 
underwriting criteria, the availability of the Credit Enhancement and other 
information provided herein, and not on any prior delinquency experience and 
loan loss and liquidation experience information set forth herein.



       GEOGRAPHIC CONCENTRATION.  Approximately _____% and _____% of the
Initial Pool Principal Balance will consist of Mortgage Loans that are secured
by Mortgaged Properties located in the States of ____________ and ____________,
respectively.  Because of the relative geographic concentration of the Mortgage
Loans within these States, delinquencies and losses on the Mortgage Loans may be
higher than would be the case if the Mortgage Loans were more geographically
diversified.  For example, adverse economic conditions in these States or
geographic regions (which may or may not affect real property values) may affect
the ability of the related borrowers to make timely payments of their scheduled
monthly payments of principal and interest and, accordingly, the actual rates of
delinquencies, defaults and losses on such Mortgage Loans could be higher than
those currently experienced in the mortgage lending industry for similar types
of mortgage loans.  In addition, certain of the Mortgaged Properties may be more
susceptible to certain types of special hazards that are not covered by any
casualty insurance, such as earthquakes, floods and other natural disasters and
major civil disturbances, than residential properties located in other parts of
the country. [With respect to those Mortgage Loans secured by Mortgaged
Properties located in the State of California, the California residential real
estate market has experienced a sustained decline over the last several years.
In general, declines in the California residential real estate market may
adversely affect the values of the Mortgaged Properties securing such Mortgage
Loans such that the principal balances of such Mortgage Loans, together with any
senior mortgage loans on such Mortgaged Properties, will equal or exceed the
value of such Mortgaged Properties.  Accordingly, the actual rates of
delinquencies, foreclosures and losses on such California Mortgage Loans could
be higher than those currently experienced in the mortgage lending industry in
general.]



       NO SERVICING ADVANCES.  In the event of a delinquency or a default with
respect to a Mortgage Loan, neither the Servicer nor any Subservicer will have
an obligation to advance scheduled monthly payments of principal and interest
with respect to such Mortgage Loan.



       DEPENDENCE ON SERVICER FOR SERVICING MORTGAGE LOANS.  Pursuant to the
Pooling and Servicing Agreement, the Servicer, or each Subservicer on behalf of
the Servicer, will perform the daily loan servicing functions for the Mortgage
Loans that include, without limitation, the collection of payments from the
Mortgage Loans, the remittance of funds from such collections to the Certificate
Account for distribution to the Certificateholders, the bookkeeping and
accounting for such collections and all other servicing activities relating to
the Mortgage Loans, the preparation of the monthly servicing and remittance
reports pursuant to the Pooling and Servicing Agreement and the maintenance of
all records and files pertaining to such servicing activities.  The Majority
Certificateholders or the Trustee, with the consent of the Certificate Insurer,
or the Certificate Insurer may remove the Servicer upon the Servicer's failure
to remedy an Event of Default under the Pooling and Servicing Agreement, in
which event a successor servicer will be appointed pursuant to the terms of the
Pooling and Servicer Agreement.  Absent such a transfer, the holders of Offered
Certificates will be dependent upon the Servicer to adequately and timely
perform its servicing obligations and remit to the Trustee the funds from the
payments of principal and interest received on the Mortgage Loans, and with
respect to Mortgage Loans being serviced by a Subservicer, the Servicer will be
dependent upon such Subservicer to adequately and timely perform its servicing
obligations and remit to the Servicer the funds from the payments of principal
and interest received on these Mortgage Loans.  The manner in which the
Servicer, and each Subservicer, as applicable, performs its servicing
obligations will affect the amount and timing of the principal and interest
payments received on the Mortgage Loans.  The principal and interest payments
received on the Mortgage Loans are the primary source of funds for the
distributions due to the Certificateholders under the Pooling and Servicing
Agreement.  Accordingly, the Certificateholders will be dependent upon the
Servicer, and each Subservicer, as applicable, to adequately and timely perform
its servicing obligations and such performance will affect the amount and timing
of distributions to the Certificateholders.  SEE "The Transferor and Servicer --
Servicing and FHA Claims Experience" herein.



       REALIZATION UPON DEFAULTED MORTGAGE LOANS.   Substantially all of the
Mortgage Loans are secured by junior liens, and the related senior liens are not
included in the Mortgage Loan Pool.  The primary risk to holders of Mortgage
Loans secured by junior liens is the possibility that adequate funds will not be
received in connection with a foreclosure of the


                                         S-19

<PAGE>

related Mortgaged Property to satisfy fully both the senior lien(s) and the
Mortgage Loan.  SEE "Risk Factors -- Certain Factors Affecting Delinquencies,
Foreclosures and Losses on Mortgage Assets -- Limitations on Realization of
Junior Liens" in the Prospectus.  According to the loan servicing practices of
the Servicer and any Subservicer for loans secured by junior liens in their
portfolios and as a result of the costs involved in realizing upon a defaulted
junior lien mortgage loan, the Servicer or any Subservicer will not (i) pursue
the foreclosure of a defaulted Mortgage Loan, (ii) satisfy the senior
mortgage(s) at or prior to the foreclosure sale of the Mortgaged Property, or
(iii) advance funds to keep the senior mortgage(s) current.  The Trust Fund will
have no source of funds (and may not be permitted under the REMIC provisions of
the Code) to satisfy the senior mortgage(s) or make payments due to the senior
mortgagee(s), and, therefore, Certificateholders should not expect that any
senior mortgage(s) will be kept current by the Trust Fund for the purpose of
protecting the Trust Fund's junior lien.  SEE "Certain Legal Aspects of the
Mortgage Assets -- Foreclosure -- Junior Liens" in the Prospectus.



       OTHER LEGAL CONSIDERATIONS.  The underwriting, origination, servicing
and collection of the Mortgage Loans are subject to a variety of state and
federal laws, public policies and principles of equity.  SEE "Risk Factors --
Certain Factors Affecting Delinquencies, Foreclosures and Losses on Mortgage
Assets -- Certain Legal Considerations" in the Prospectus.  The Transferor will
be required to repurchase or replace any Mortgage Loan which did not comply with
applicable state and federal laws and regulations on or prior to the Closing
Date for any Initial Mortgage Loan or Subsequent Transfer Date for any
Subsequent Mortgage Loan.  SEE "Limitations on Repurchase or Replacement of
Defective Mortgage Loans by Transferor" below.



       Depending on the provisions of applicable law and the specific facts and
circumstances involved, violations of these laws, policies or principles may
limit the ability of the Servicer or any Subservicer to collect all or part of
the principal or interest on the Mortgage Loans, may entitle the borrower to a
refund of amounts previously paid, and, in addition, could subject the Servicer
or any Subservicer to damages and administrative sanctions.  Further, violations
of state law can affect the insurability of the Title I Mortgage Loans under FHA
Regulations.  SEE "Certain Legal Aspects of the Mortgage Assets -- The Title I
Program -- FHA Insurance Claims Procedures" in the Prospectus.  If the Servicer
or any Subservicer is unable to collect all or part of the principal or interest
on any Mortgage Loans because of a violation of the aforementioned laws, public
policies or general principles of equity, then the Trust Fund may be delayed or
unable to make all distributions owed to the Certificateholders to the extent
any related losses are not otherwise covered by amounts available from the
credit enhancement provided for the Offered Certificates, including the Guaranty
Policy.  Furthermore, depending upon whether damages and sanctions are assessed
against the Servicer, any Subservicer or the Transferor, such violations may
materially impact the financial ability of the Servicer or Subservicer to
continue to act in such capacity or the ability of the Transferor to repurchase
or replace Defective Mortgage Loans if such violation breaches a representation
or warranty contained in the Pooling and Servicing Agreement.



LIMITATIONS ON REPURCHASE OR REPLACEMENT OF DEFECTIVE MORTGAGE LOANS BY
TRANSFEROR



       Pursuant to the Pooling and Servicing Agreement, the Transferor has
agreed to cure in all material respects any breach of the Transferor's
representations and warranties set forth in the Pooling and Servicing Agreement
with respect to the Mortgage Loans, which breach materially and adversely
affects the value of the Mortgage Loans or the interest of the 
Certificateholders ("DEFECTIVE MORTGAGE LOANS").  If the Transferor cannot cure
such breach within a specified period of time, the Transferor is required to
repurchase such Defective Mortgage Loans from the Trust Fund or substitute other
loans for such Defective Mortgage Loans.  Although a significant portion of the
Mortgage Loans will have been acquired from unaffiliated correspondent lenders,
the Transferor will make the representations and warranties for all such
Mortgage Loans.  To the extent that the Transferor has obtained any
representations and warranties from such unaffiliated correspondent lenders, the
Transferor, and the Trustee as the successor to the Transferor's rights with
respect thereto, will have an additional party that is liable for the repurchase
of any Mortgage Loan in breach of the applicable representations and warranties
made by such party.  For a summary description of the Transferor's
representations and warranties, SEE "The Pooling and Servicing Agreement --
Assignment of Mortgage Loans" in the Prospectus.  In addition, the Transferor is
required to repurchase from the Trust Fund any Title I Mortgage Loan, for which
the related FHA insurance coverage has not been transferred from the
Transferor's FHA Reserve to the Trustee's FHA Reserve within 150 days after the
Closing Date (in the case of the Initial Mortgage Loans) or each Subsequent
Transfer Date (in the case of Subsequent Mortgage Loans) or within such longer
period as may be approved by the Certificate Insurer, or any Title I Mortgage
Loan for which an FHA Claim has been denied and a representation or warranty of
the Transferor has been breached.



       No assurance can be given that, at any particular time, the Transferor
will be capable, financially or otherwise, of repurchasing or replacing
Defective Mortgage Loans in the manner described above, or that, at any
particular time, any


                                         S-20

<PAGE>

unaffiliated lender from whom the Transferor obtained the Defective Mortgage
Loans will be capable, financially or otherwise, of repurchasing any Defective
Mortgage Loans from the Transferor.  If the Transferor repurchases, or is
obligated to repurchase, defective mortgage loans from any Additional Series,
the financial ability of the Transferor to repurchase Defective Mortgage Loans
from this Series may be adversely affected.  In addition, other events relating
to the Transferor and its mortgage banking operations can occur that would
adversely affect the financial ability of the Transferor to repurchase defective
Mortgage Loans from this Series, including without limitation the sale or other
disposition of all or any significant portion of its assets.  If the Transferor
is unable to repurchase or replace a Defective Mortgage Loan, and if applicable,
such unaffiliated lender is unable to repurchase or replace a Defective Mortgage
Loan it sold to the Transferor, then the Servicer, on behalf of the Trust Fund,
will pursue other customary and reasonable efforts, if any, to recover the
maximum amount possible with respect to such Defective Mortgage Loan, and any
resulting loss will be borne by the Certificateholders to the extent that such
loss is not otherwise covered by amounts available from the credit enhancement
provided for the Offered Certificates, including the Guaranty Policy.  SEE
"Additional Credit Enhancement Limitation -- Adequacy of Credit Enhancement"
above, and "The Transferor and Servicer" herein.



LIMITATIONS ON LIQUIDITY OF TRANSFEROR AND SERVICER



       As a result of the Transferor's increasing volume of loan originations
and purchases, and its expanding securitization activities, the Transferor
requires substantial capital to fund its operations and has operated, and
expects to continue to operate, on a negative operating cash flow basis.
Currently, the Transferor funds substantially all of its operations, including
its loan originations and purchases, from the capital recently contributed by
RAC, its parent, from the RAC initial public offering in February 1996 and from
borrowings under the Transferor's lending arrangements with certain third
parties, including warehouse and term credit facilities.  There can be no
assurance that RAC will be able to contribute additional capital from any
subsequent secondary public offerings or that, as the Transferor's existing
lending arrangements mature, the Transferor will have access to the financing
necessary for its operations or that such financing will be available to the
Transferor on favorable terms.  To the extent that RAC is not able to make a
secondary public offering of its stock and that the Transferor is unable to
arrange new warehouse and/or term credit facilities, the Transferor may have to
curtail loan origination and purchasing activities, which could have a material
adverse effect on the Transferor's financial condition and, in turn, its ability
to service the Mortgage Loans and to repurchase any Defective Mortgage Loans.



BANKRUPTCY RECHARACTERIZATION OF SALE OF MORTGAGE LOANS



       The Depositor believes that upon the sale of the Offered Certificates to
an independent third party for fair value and without recourse, such sale will
constitute an absolute and unconditional sale of such Offered Certificates and
the interest in the Mortgage Loans evidenced thereby.  However, in the event of
the bankruptcy of the Depositor or the Transferor at a time when either of them
or any affiliate thereof holds all or a substantial portion of the Class B
Certificates or the Class R Certificates, a trustee in bankruptcy could attempt
to recharacterize the sale of the Mortgage Loans to the Trust Fund as a
borrowing by the Depositor or the Transferor or any such affiliate, with the
result that Certificateholders are deemed to be creditors of the Depositor or
the Transferor or such affiliate, secured by a pledge of the Mortgage Loans.  If
such an attempt were successful, a trustee in bankruptcy could elect to
accelerate payment of the Offered Certificates and liquidate the Mortgage Loans
with the holders of the Offered Certificates entitled to the then outstanding
Class Principal Balance thereof together with accrued interest, as the case may
be, to the extent of the value of the Mortgage Loans at such time.  If such
value were less than outstanding Class Principal Balance of the Offered
Certificates, a principal deficiency could occur.  Thus, the holders of Offered
Certificates could lose the right to future payments of interest, might suffer
reinvestment loss in a lower interest rate environment and could suffer a loss
of principal and interest to the extent that such loss is not otherwise covered
by amounts available from the credit enhancement provided for the Offered
Certificates, including the Guaranty Policy.  SEE "Additional Credit Enhancement
Limitations -- Adequacy of Credit Enhancement" above.



                                   USE OF PROCEEDS


       The proceeds from the sale of the Offered Certificates, net of certain
expenses, will be used by the Depositor as consideration for the purchase of the
Initial Mortgage Loans from the Transferor and to fund the Pre-Funding Account
Deposit and the Capitalized Interest Account Deposit.  The Transferor in turn
will use all or a substantial portion of such proceeds from the sale of the
Initial Mortgage Loans to repay certain indebtedness in the form of one or more
warehouse financing arrangements, which have been utilized to finance the
acquisition of such Initial Mortgage Loans and are secured by such Initial
Mortgage Loans, and to replenish its working capital funds that were previously
used to originate or acquire the Mortgage Loans not pledged under a warehouse
financing arrangement.  SEE "Underwriting" herein.



                                         S-21

<PAGE>

                                THE MORTGAGE LOAN POOL

GENERAL


       The "MORTGAGE LOAN POOL" will consist of the collective pool of the
Initial Mortgage Loans together with any Subsequent Mortgage Loans conveyed to
the Trust Fund after the Closing Date.  All of the Mortgage Loans will be
evidenced by promissory notes, retail installment sales contracts or other
evidences of indebtedness (the "NOTES") and will be secured by mortgages, deeds
of trust or other similar security instruments (the "MORTGAGES") creating a lien
or security interest on single family (one-to-four unit) residences, units in
planned unit developments, units in condominium developments and town homes (the
"MORTGAGED PROPERTIES") located in various states.  Substantially all of these
Mortgages will be junior in priority to one or more senior liens on the related
Mortgaged Properties, which consist primarily of owner-occupied single family
residences.  The indebtedness secured by the related senior liens will not be
included in the Mortgage Loan Pool. Certain of the Mortgage Loans will be
partially insured to the extent described herein (and subject to the conditions
described herein) by the FHA under the Title I Program (the "TITLE I MORTGAGE
LOANS"); while all of the other Mortgage Loans will not be insured or guaranteed
by a governmental agency (the "CONVENTIONAL MORTGAGE LOANS").  The Conventional
Mortgage Loans will consist of mortgage loans for which the proceeds thereof
were used as follows: to finance property improvements ("CONVENTIONAL HOME
IMPROVEMENT LOANS"), for debt consolidation purposes ("CONVENTIONAL DEBT
CONSOLIDATION LOANS"), and in combination to finance approximately 50% property
improvements and approximately 50% for other purposes, which are marketed by the
Transferor under the name "BUSTER-TM-  LOANS" ("CONVENTIONAL COMBINATION
LOANS").  The Mortgage Loans have scheduled monthly payment dates throughout a
month.  No Mortgage Loan provides for deferred interest or negative
amortization.  There will not be any commercial or multifamily loans included in
the Mortgage Loan Pool.



       Generally, the Mortgage Loans will have been originated or acquired by
the Transferor in one of four ways:  (i) the indirect origination and purchase
of retail installment sales contracts from a network of independent contractors
or dealers professionally installing the property improvements ("indirect
originations"); (ii) the origination of loans directly to consumers, including
but not limited to solicitations through direct mail and telemarketing ("direct
originations"); (iii) the wholesale purchase of loans, on a flow basis,
originated by other unaffiliated lenders, as correspondents ("correspondent
purchases"); or (iv) the purchase, on a bulk basis, of loan portfolios
originated by other unaffiliated lenders ("portfolio acquisitions").  A
substantial percentage (no less than ___%) of the Mortgage Loans that consist of
indirect originations, direct originations and correspondent purchases (other
than Title I Mortgage Loans), will have been underwritten (in the case of
originations) and reunderwritten (in the case of purchases), to determine
whether such Mortgage Loans comply with the underwriting standards of the
Transferor.  However, all of the Mortgage Loans that consist of portfolio
acquisitions and, in the case of Title I Mortgage Loan correspondent purchases,
will have been reunderwritten or reviewed only on a limited sample basis
(approximately __% to __%) for compliance with the Transferor's underwriting
standards.



       The Mortgage Loans including both Initial Mortgage Loans and Subsequent
Mortgage Loans that will have been acquired from correspondent purchases from
the two largest unaffiliated lenders will not constitute more than ____% and
____%, respectively, of the aggregate Cut-Off Date Principal Balances of the
Mortgage Loans.  The Mortgage Loans including both Initial Mortgage Loans and
Subsequent Mortgage Loans that will have been acquired from portfolio
acquisitions from any individual unaffiliated lender will not constitute more
than ___% of the aggregate Cut-Off Date Principal Balances of the Mortgage
Loans.


       For a description of the underwriting criteria applicable to the
Mortgage Loans, SEE "The Transferor and Servicer -- Underwriting Criteria"
herein.  All of the Mortgage Loans will be acquired by the Transferor and sold
by the Transferor to the Depositor, and pursuant to the Pooling and Servicing
Agreement, the Depositor will sell, convey, transfer and assign the Mortgage
Loans to the Trustee for the benefit of the Certificateholders.  With respect to
the Initial Mortgage Loans and the Subsequent Mortgage Loans, the Transferor
will retain accrued interest at the respective Mortgage Loan Rates on the
principal amount of the Initial Mortgage Loans up to the Closing Date and of the
Subsequent Mortgage Loans up to the related Transfer Date, respectively.


CHARACTERISTICS OF INITIAL MORTGAGE LOANS


       The following is a brief description of certain terms of the Initial
Mortgage Loans proposed to be included in the Mortgage Loan Pool as of the date
of this Prospectus Supplement.  Unless otherwise indicated, this description
does not take into account any Subsequent Mortgage Loans that may be added to
the Mortgage Loan Pool during the Funding Period through the application of
amounts on deposit in the Pre-Funding Account.  Prior to the Closing Date, the
Transferor may


                                         S-22

<PAGE>

remove any of the Initial Mortgage Loans intended for inclusion in the Mortgage
Pool, substitute comparable loans therefor, or add comparable loans thereto;
however, the aggregate principal balance of Initial Mortgage Loans so removed,
replaced or added cannot exceed ____% of the Initial Pool Principal Balance.  To
the extent that, prior to the Closing Date, mortgage loans are removed from or
added to the Mortgage Loan Pool, an amount equal to the aggregate principal
balances of such mortgage loans, will be added to or deducted from,
respectively, the Pre-Funding Account Deposit on the Closing Date.  As a result,
the statistical information presented below regarding the Initial Mortgage Loans
proposed to be included in the Mortgage Loan Pool as of the date of this
Prospectus Supplement may vary in certain respects from comparable information
based on the actual composition of the Mortgage Loan Pool at the Closing Date.
In addition, after the __________________, 199__ Cut-Off Date the actual
Mortgage Loan Pool may vary from the description below due to a number of
factors, including prepayments after the __________________, 199__ Cut-Off Date
or the purchase of any Subsequent Mortgage Loans after the Closing Date.  SEE "-
- - Conveyance of Subsequent Mortgage Loans" below.  A schedule of the Initial
Mortgage Loans included in the Mortgage Loan Pool as of the Closing Date will be
attached to the Pooling and Servicing Agreement delivered to the Trustee upon
delivery of the Certificates.


       After each transfer of Subsequent Mortgage Loans to the Trust Fund it is
expected that the Pool Principal Balance will consist of approximately ____% to
____% Conventional Mortgage Loans and approximately ____% to ____% Title I
Mortgage Loans.



       The Initial Mortgage Loans included in the initial Mortgage Loan Pool
will consist of approximately _______ loans having an Initial Pool Principal
Balance of approximately $___________.  The Initial Mortgage Loans (by
outstanding principal balance) will be comprised of the following: approximately
___% will be Title I Mortgage Loans; and approximately ___% will be Conventional
Mortgage Loans, of which approximately ___% will be Conventional Home
Improvement Loans, approximately ___% will be Conventional Debt Consolidation
Loans and approximately ___% will be Conventional Combination Loans.  With
respect to the Initial Mortgage Loans, approximately ____% of the Title I
Mortgage Loans will have been originated within the last 6 months; approximately
____% will have been originated more than 6 months but less than 24 months prior
to the date hereof; approximately ____% of the Conventional Mortgage Loans will
have been originated within the last 6 months and approximately ____% of the
Conventional Mortgage Loans will have been originated more than 6 months but
less than 24 months prior to the date hereof.  Certain characteristics of the
Initial Mortgage Loans included in the Mortgage Loan Pool, as of the
__________________, 199__ Cut-Off Date, are set forth in the tables below.



                            PORTFOLIO SUMMARY BY LOAN TYPE

                                    [Insert Table]



                                  MORTGAGE LOAN RATE

                                    [Insert Table]



                              LOAN GRADE CLASSIFICATIONS

                                    [Insert Table]


                                         S-23

<PAGE>

                               GEOGRAPHIC CONCENTRATION

                                    [Insert Table]



                         CUT-OFF DATE LOAN PRINCIPAL BALANCES

                                    [Insert Table]



                              REMAINING TERM TO MATURITY

                                    [Insert Table]



                               MONTHS SINCE ORIGINATION

                                    [Insert Table]



       The weighted average Mortgage Loan Rate of the Initial Mortgage Loans
will be approximately _____% per annum.  All Initial Mortgage Loans will have
interest rates of at least ___% per annum but not more than ___% per annum.  The
Initial Mortgage Loans will have an average outstanding principal balance as of
the __________________, 199__ Cut-Off Date of approximately $_____________.  The
Initial Mortgage Loans will have had an average outstanding principal balance at
origination of approximately $_____________.  All of the Initial Mortgage Loans
will have been originated after __________________, 199__, and prior to
__________________, 199__.  None of the Initial Mortgage Loans will have a
scheduled maturity later than __________________, 20__.  The weighted average
remaining term to maturity of the Initial Mortgage Loans as of the
__________________, 199__ Cut-Off Date was approximately ____ months.



                                
                                         S-24


<PAGE>


CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS


       Under the Pooling and Servicing Agreement the obligation of the 
Trust Fund to purchase Subsequent Mortgage Loans on a Subsequent Transfer Date 
for assignment to the Mortgage Loan Pool is subject to the requirements 
described under "Conveyance of Subsequent Mortgage Loans" in the Prospectus, 
as well as the following additional requirements:  (i) generally such 
Subsequent Mortgage Loans may not be 30 or more days contractually delinquent 
as of the related Subsequent Cut-Off Date, (ii) the original term to stated 
maturity of such Subsequent Mortgage Loans may not exceed 20 years; (iii) 
generally each such Subsequent Mortgage Loan will have an interest rate of not 
less than ______%, and a scheduled maturity no later than 20___; (iv) such 
Subsequent Mortgage Loans will be underwritten or re-underwritten, as 
applicable, in accordance with the underwriting guidelines of the Transferor 
(SEE "The Transferor and Servicer -- Underwriting Criteria") or 
originated in a manner similar to the Initial Mortgage Loans; and (v) 
following the purchase of such Subsequent Mortgage Loans by the Trust Fund, 
the Mortgage Loans included in the Mortgage Loan Pool (including the 
Subsequent Mortgage Loans purchased by the Trust Fund after the Closing Date) 
(a) will have a weighted average Mortgage Loan Rate of at least _____%, in the 
case of Title I Mortgage Loans, and ______%, in the case of Conventional 
Mortgage Loans; (b) will have weighted average term to maturity as of 
__________________, 199__ of approximately ___ to ___ months; and (c) will not 
include Mortgage Loans from portfolio acquisitions from any individual 
unaffiliated lender that, together with any Initial Mortgage Loans acquired 
from the same unaffiliated lender, would exceed __% of the aggregate Cut-Off 
Date Principal Balances of the Mortgage Loans. Following the transfer of such 
Subsequent Mortgage Loans to the Mortgage Loan Pool, the aggregate statistical 
characteristics of the Mortgage Loans then held in the Mortgage Loan Pool may, 
and likely will, vary from those of the Initial Mortgage Loans included in the 
Initial Mortgage Loan Pool.  SEE "Risk Factors -- Acquisition of Subsequent 
Mortgage Loans from Pre-Funding Account".



                                 THE GUARANTY POLICY


GENERAL



       The following discussion under this heading of "The Guaranty Policy"
will only be applicable to holders of the Offered Certificates.  The following
information has been furnished by the Certificate Insurer for use herein.



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


       Notwithstanding the foregoing paragraph, the Guaranty Policy does not
cover shortfalls, if any, attributable to the liability of the Trust Fund, the
Servicer or the Trustee for withholding taxes, if any (including interest and
penalties in respect of any such liability).


       The Certificate Insurer will pay any Guaranteed Payment for the Offered
Certificates that is a Preference Amount (as defined below) on the Business Day
following receipt on a Business Day by the Fiscal Agent (as defined below) of
(i) a certified copy of the order of a bankruptcy court requiring the return of
a preference payment, (ii) an opinion of counsel satisfactory to the Certificate
Insurer that such order is final and not subject to appeal, (iii) an assignment
in such form as is reasonably required by the Certificate Insurer irrevocably
assigning to the Certificate Insurer all rights and claims of each


                                         S-25

<PAGE>

holder of such Offered Certificates relating to or arising under such Class of
Certificates against the debtor which made such preference payment or otherwise
with respect to such preference payment and (iv) appropriate instruments to
effect the appointment of the Certificate Insurer as agent for each holder of
such Offered Certificates in any legal proceeding related to such preference
payment, such instruments being in a form satisfactory to the Certificate
Insurer, provided that if such documents are received after 12:00 noon New York
City time on such Business Day, they will be deemed to be received on the
following Business Day.  Such payments will be disbursed to the receiver or
trustee in bankruptcy named in the final order of the court exercising
jurisdiction on behalf of each holder of such Offered Certificates and not to
any such holder directly unless such holder has returned principal or interest
paid on such Offered Certificates to such receiver or trustee in bankruptcy, in
which case such payment will be disbursed to such holder.



    The Certificate Insurer will pay any other amount payable under the
Guaranty Policy no later than 12:00 noon New York City time on the later of (i)
the Distribution Date on which the related Interest Remittance Amount or
Principal Remittance Amount for the Offered Certificates is due or (ii) the
Business Day following receipt in New York, New York on a Business Day by
_________________________________, as Fiscal Agent for the Certificate Insurer
or any successor fiscal agent appointed by the Certificate Insurer (the "FISCAL
AGENT"), of a Notice (as defined below); provided that if such Notice is
received after 12:00 noon New York City time on such Business Day, it will be
deemed to be received on the following Business Day.  If any such Notice
received by the Fiscal Agent is not in proper form or is otherwise insufficient
for the purpose of making a claim under the Guaranty Policy it will be deemed
not to have been received by the Fiscal Agent for purposes of this paragraph,
and the Certificate Insurer or the Fiscal Agent, as the case may be, will
promptly so advise the Trustee and the Trustee may submit an amended Notice.



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



    The Fiscal Agent is the agent of the Certificate Insurer only and the
Fiscal Agent will in no event be liable to any holders of any Offered
Certificates for any acts of the Fiscal Agent or any failure of the Certificate
Insurer to deposit or cause to be deposited sufficient funds to make payments
due under the Guaranty Policy.


    Moody's rates the claims paying ability of the Certificate Insurer "____".
Standard & Poor's rates the claims paying ability of the Certificate Insurer
"____".  Fitch Investors Service, L.P. rates the claims paying ability of the
Certificate Insurer "____".  Each such rating of the Certificate Insurer should
be evaluated independently.  Any further explanation of the significance of the
above ratings may be obtained only from the applicable rating agency.


    The above ratings are not recommendations to buy, sell or hold any Class of
the Offered Certificates, and such ratings may be subject to revision or
withdrawal at any time by the rating agencies.  Any downward revision or
withdrawal of any of the above ratings may have an adverse effect on the market
price of any Offered Certificates.  The Certificate Insurer does not guaranty
the market price of any Offered Certificates nor does it guaranty that the
ratings on any Offered Certificates will not be down-graded or withdrawn.



    As used herein under the heading, "The Guaranty Policy", the following
terms will have the following meanings:


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


    "OFFERED CERTIFICATEHOLDER" means (for purposes of the Guaranty Policy)
each registered holder of a Offered Certificate (other than the Trust Fund, the
Depositor, the Servicer, or any Subservicer) who, on the applicable Distribution
Date, is entitled to receive payment on such Offered Certificate pursuant to its
terms.



    "DEFICIENCY AMOUNT" means (for purposes of the Guaranty Policy) and as of
any Distribution Date, the amount by which the sum of the Interest Remittance
Amount and Principal Remittance Amount for the Offered Certificates exceeds the
Amount Available for distribution on such Offered Certificates for such
Distribution Date.  SEE "Description of Certificates -- Distributions on Offered
Certificates" herein.


                                         S-26

<PAGE>


    "GUARANTEED PAYMENTS" means with respect to the Guaranty Policy for the
Offered Certificates (i) as of any Distribution Date, any Deficiency Amount and
(ii) any unpaid Preference Amount.



    "INSURANCE AGREEMENT" means the Insurance and Indemnification Agreement
dated as of _______________, 199__, between the Certificate Insurer, as insurer,
FIRSTPLUS INVESTMENT CORPORATION, as Depositor, FIRSTPLUS FINANCIAL, INC.,
as Servicer, FHA Claims Administrator and Transferor, and
________________________, as contract holder and Trustee.



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


    "POOLING AND SERVICING AGREEMENT" means the Pooling and Servicing Agreement
dated as of __________________, 199__ between FIRSTPLUS FINANCIAL, INC.,
a Texas corporation, as Transferor and Servicer, FIRSTPLUS INVESTMENT
CORPORATION, as Depositor, and ___________________________, as Trustee, without
regard to any amendment or supplement thereto.


    "PREFERENCE AMOUNT" means any amount previously distributed to any holder
of a Offered Certificate with respect to such Offered Certificates that is
recoverable and sought to be recovered as a voidable preference by a trustee in
bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.), as amended
from time to time, in accordance with a final nonappealable order of a court
having competent jurisdiction.



    Capitalized terms used in the Guaranty Policy and not otherwise defined in
such Guaranty Policy will have the respective meanings set forth in the Pooling
and Servicing Agreement as of the date of execution of the Guaranty Policy,
without giving effect to any subsequent amendment or modification to the Pooling
and Servicing Agreement unless such amendment or modification has been approved
in writing by the Certificate Insurer in accordance with the terms of the
Pooling and Servicing Agreement.


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


    The Guaranty Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.  The insurance provided by the Guaranty
Policy is not covered by the Property/Casualty Insurance Security Fund specified
in Article 76 of the New York Insurance Law.  The Guaranty Policy is not
cancelable for any reason.  The premium on the Guaranty Policy is not refundable
for any reason including payment, or provision being made for payment, prior to
maturity of the Offered Certificates.


THE CERTIFICATE INSURER

    The following information has been supplied by the Certificate Insurer for
inclusion herein.

    The Certificate Insurer is domiciled in the State of _______________ and
licensed to do business in all 50 states, the District of Columbia, the
Commonwealth of Puerto Rico.

    All information regarding the Certificate Insurer, including the financial
statements of the Certificate Insurer for the year ended December 31, 199__,
prepared in accordance with generally accepted accounting principles and
included in the Annual Report on Form 10-K of ________________________ for the
year ended December 31, 199__ (available from the Certificate Insurer upon
request or from the Securities and Exchange Commission), is hereby incorporated
by reference into this Prospectus Supplement and shall be deemed to be a part
hereof.  Any statement contained in a document incorporated by reference herein
shall be modified or superseded for purposes of this Prospectus Supplement to
the extent that a statement contained herein or in any other subsequently filed
document which also is incorporated by reference herein modifies or supersedes
such statement.  Any statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute part of this Prospectus
Supplement.

                                         S-27

<PAGE>

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

<TABLE>
<CAPTION>

                                    SAP                                                   GAAP
                           --------------------                                   --------------------
                        December 31    September 30                            December 31    September 30
                            199__          199__                                   199__          199__
                        -----------    ------------                            -----------    ------------
                                 (millions)                                            (millions)
                         (Audited)      (Unaudited)                              (Audited)     (Unaudited)
<S>                     <C>            <C>                                     <C>            <C>
Admitted Assets.....          $                 $     Assets...............           $                $
Liabilities.........                                  Liabilities..........
Capital and Surplus.                                  Shareholder's Equity.

</TABLE>

   
     [All financial statements of the Certificate Insurer included in documents
filed by the Certificate Insurer pursuant to Section 13(a), 13(c), 14 or 15(d) 
of the Securities Exchange Act of 1934, as amended (the "Exchange Act") prior
to the termination of the offering of the Certificates shall be deemed to be 
incorporated by reference into this Prospectus Supplement and to be a part
hereof from the respective dates of filing such documents.]

    [The Certificate Insurer's audited financial statements for the fiscal 
years ended December 31, 1994 and 1995 prepared in accordance with statutory 
accounting practices are set forth below.]
    

    The Certificate Insurer does not accept any responsibility for the accuracy
or completeness of this Prospectus Supplement or any information or disclosure
contained herein, or omitted herefrom, other than with respect to the accuracy
of the information regarding the Guaranty Policy and the Certificate Insurer set
forth under the heading "The Guaranty Policy" and the subheading "The
Certificate Insurer" and the accuracy of the information with respect to the
Certificate Insurer that is incorporated by reference herein.  The foregoing
information set forth herein under the heading "The Guaranty Policy" regarding
the Guaranty Policy and the Certificate Insurer (including the data in the
foregoing tables) has been provided by the Certificate Insurer and has not been
reviewed or verified by the Transferor, the Servicer, the Depositor, the Trustee
or the Underwriter.


                       FHA INSURANCE FOR TITLE I MORTGAGE LOANS



GENERAL



    Although Title I loans are available for several types of properties, the
Title I Mortgage Loans will include primarily one-to four-family property
improvement loans.  A majority of the Title I Mortgage Loans among the Initial
Mortgage Loans will be direct loans, as a result of the inclusion of the Title I
Mortgage Loans purchased by the Transferor from unaffiliated lenders.  A portion
of the Title I Mortgage Loans among the Initial Mortgage Loans will be dealer
loans.  For a general description of the Title I Program and the FHA Insurance
provided thereunder for the Title I Mortgage Loans see "Certain Legal Aspects of
the Mortgage Assets -- The Title I Program" in the Prospectus.



TRANSFER OF FHA INSURANCE



    In order to accomplish the transfer of the FHA Insurance Amount for the
Title I Mortgage Loans, as soon as practicable after the Closing Date, the
Transferor will prepare and submit a Transfer Report to the FHA regarding the
assignment of the Title I Mortgage Loans to the Depositor at such time as the
Transferor has determined that the FHA has registered substantially all of the
insurance coverage for the Title I Mortgage Loans within the Transferor's FHA
Reserve, including such insurance for any Title I Mortgage Loans acquired from
any other Title I Lenders.  On each Transfer Date, the FHA Claims Administrator,
on behalf the Depositor, will allocate on the Depositor's books and records that
portion of the insurance coverage within Depositor's FHA Reserve equal to the
FHA Insurance Amount transferred by the FHA with respect to the related Title I
Mortgage Loans as available for FHA Claims relating to the Title I Mortgage
Loans.  Also, as soon as practicable after the final Transfer Date, the
Depositor or the FHA Claims Administrator is required to certify to the Rating
Agencies, the Certificate Insurer and the Trustee as to the actual amount of the
initial FHA Insurance Amount.  With respect to the transfer of the FHA Insurance
Amount, SEE "Risk Factors -- Additional Credit Enhancement Limitations --
Limitations on FHA Insurance" herein, and "Certain Legal Aspects of the Mortgage
Assets -- The Title I Program" in the Prospectus.


                                         S-28

<PAGE>


    The FHA Insurance Amount to be transferred from the Transferor's FHA
Reserve to the Depositor's FHA Reserve in respect of the Title I Mortgage Loans
will NOT equal 10% of the outstanding principal balance of the Title I Mortgage
Loans, because of previous reductions in the FHA Insurance Amount.  The FHA
Insurance Amount to be transferred from the Transferor's FHA Reserve to the
Depositor's FHA Reserve for the Title I Mortgage Loans is expected to equal not
less than ___% of the Cut-off Date Principal Balances of the Title I Mortgage
Loans that are expected to be conveyed to the Trust Fund including any
Subsequent Mortgage Loans.  If the FHA Insurance Amount so transferred is less
than __% of the Cut-Off Date Principal Balances of the Title I Mortgage Loans
that are actually conveyed to the Trust Fund, then the Required Class a
Overcollateralization Level will be increased by ___% of the amount of such
shortfall.



    On the final Transfer Date, such FHA Insurance Amount will be the maximum
amount of insurance coverage in the Depositor's FHA Reserve that will be
available for the submission of claims on the Title I Mortgage Loans, and
thereafter, such FHA Insurance Amount will be decreased as a result of payments
by the FHA in respect of FHA Claims submitted for the Title I Mortgage Loans
after the Transfer Dates and as a result of the repurchase or substitution of
Title I Mortgage Loans by the Transferor.  Except in connection with the
conveyance to the Trust Fund of any Subsequent Mortgage Loans that are Title I
Mortgage Loans and the substitution of Title I Mortgage Loans, the FHA Insurance
Amount for the Title I Mortgage Loans will not be increased for any other Title
I loans, either previously or subsequently owned by the Depositor and reported
for insurance in the Depositor's FHA Reserve.



    On the final Transfer Date, the amount of FHA insurance coverage that will
have been transferred from the Transferor's FHA Reserve to the Depositor's FHA
Reserve will be less than the maximum amount of insurance coverage transferrable
which would otherwise equal 10% of the unpaid principal balance or the purchase
price, if less.  However, if individual Title I Mortgage Loans are repurchased
from the Depositor, on behalf of the Trust Fund, by the Transferor, the Servicer
and/or any Subservicer, then with respect to any individual Title I Mortgage
Loan the amount of FHA insurance coverage that will be transferred from the
Depositor's FHA Reserve, in all likelihood, will be the maximum amount of
insurance coverage of 10% of the unpaid principal balance or the purchase price,
if less, until such time as the Depositor's FHA Reserve has been reduced to a
balance which is less than such maximum amount.  Accordingly, the transfer of
insurance coverage from the Depositor's FHA Reserve as the result of the
repurchase of Title I Mortgage Loans will cause a disproportionately larger
reduction to the FHA Insurance Amount for each individual Title I Mortgage Loan
and if a significant amount of Title I Mortgage Loans are repurchased, could
result in a substantial reduction of such FHA Insurance Amount and the relative
percentage of such FHA Insurance Amount to the principal balance of the Title I
Mortgage Loans remaining in the Trust Fund.



    The Pooling and Servicing Agreement provides that the Depositor or the FHA
Claims Administrator then acting as its agent and attorney-in-fact shall submit
an FHA Claim with respect to any Title I Mortgage Loan that goes into default if
the default cannot be cured.  If, as a result of the delay in the transfer of
the FHA Insurance described above, the FHA Insurance is not available with
respect to any defaulted Title I Mortgage Loan at the time it goes into default,
then the amount required to make interest payments to the Certificateholders
with respect to the principal amount thereof, until such FHA Insurance becomes
available and a claim for insurance can be made, if at all, will be paid from
other amounts, if any, available in the Certificate Account.



SUBMISSION OF FHA CLAIMS



    The Depositor and Trustee will contract with the Servicer to serve as FHA
Claims Administrator and as such to handle all aspects of administering,
processing and submitting FHA Claims with respect to the Title I Mortgage Loans,
in the name and on behalf of the Depositor.  The Servicer (acting as FHA Claims
Administrator) will file all claims with the FHA and monitor the FHA Insurance
Amount with respect to the Title I Mortgage Loans.  In the event it is
determined that any FHA Claims Administrator is no longer able to perform its
duties hereunder, the Trustee or its designee will perform the obligations and
duties of the FHA Claims Administrator until a successor has assumed the FHA
Claims Administrator's responsibilities and obligations under the Pooling and
Servicing Agreement.



    In the case of the Trust Fund, if the Depositor were to hold loans insured
under the Title I Program on behalf of another trust fund, if the FHA were to
determine that insurance claims were paid in respect of loans ineligible for
insurance that related to such other trust fund and if such other trust fund, on
behalf of the Depositor, was unable or otherwise failed to repurchase the
ineligible loans, then the FHA could offset the amount of the repurchase
obligation against insurance proceeds payable with respect to one or more Title
I Mortgage Loans.  If the Depositor or the Trustee were unable to recover the
amount of such offset from the other trust fund, the Trust Fund could experience
a loss as a result.  Accordingly, claims


                                         S-29

<PAGE>

paid to the Depositor or the FHA Claims Administrator by the FHA with respect to
Title I loans other than the Title I Mortgage Loans may reduce the FHA Insurance
Amount.



    In no event will the Depositor or any FHA Claims Administrator submit any
FHA Claim if the amount of such FHA Claim would exceed the FHA Insurance Amount.
In addition, the Depositor or any FHA Claims Administrator will not submit any
claim for FHA insurance relating to a Title I loan not part of the Trust Fund if
the effect thereof would be to reduce the FHA Insurance Amount.


                                    THE DEPOSITOR


    FIRST PLUS INVESTMENT CORPORATION (the "DEPOSITOR") is a Nevada 
corporation, formerly known as Remodelers Investment Corporation, organized
in 1995 and is a wholly owned subsidiary of RAC.  The Depositor was formed 
as a limited purpose finance company to effect the securitization of 
conventional (i.e., not insured or guaranteed by a governmental agency) pr
operty improvement and/or debt consolidation loans, property improvement and
manufactured housing loans partially insured by the FHA under the Title I 
Program, and other types of assets.


    The Transferor will sell, convey, transfer and assign all of its right,
title and interest in and to the Mortgage Loans to the Depositor.  In turn, the
Depositor will sell, convey, transfer and assign the Mortgage Loans to the
Trustee for the benefit of the Trust Fund.


                             THE TRANSFEROR AND SERVICER

GENERAL


    FIRSTPLUS FINANCIAL INC. ("FFI"), formerly known as Remodelers National 
Funding Corp., a Texas corporation, was organized in 1986 and received its 
Title I contract of insurance in October of 1986.  FFI and one or more 
affiliated corporations will transfer the Mortgage Loans to the Depositor 
(individually or collectively in such capacity, the "TRANSFEROR").  FFI also 
will service the Mortgage Loans under the Pooling and Servicing Agreement (in 
such capacity, the "SERVICER").  Each Transferor, including FFI, is wholly 
owned either directly or indirectly by RAC Financial Group, Inc., a Nevada 
corporation ("RAC"), and is primarily engaged in the business of originating, 
purchasing, underwriting, selling and/or servicing residential mortgage loans 
including home improvement and/or debt consolidation loans, which may include 
loans insured under the Title I Program. The following affiliates of FFI may 
be a Transferor of one or more Mortgage Loans to the Depositor:  SFA:  State 
Financial Acceptance Corporation ("SFAC") and __________________________.  
Collectively the Transferor presently maintains a staff of approximately 200 
employees, including 11 experienced collectors responsible for delinquent and 
defaulted loans.  As of September 30, 1995, FFI administered and serviced 
approximately 21,000 loans representing approximately $238.6 million in 
principal balance (including loans subserviced by others).



      In February 1996, RAC completed an initial public offering of its common 
stock. As of June 30, 1995, the RAC Consolidated Financial Statements, as 
audited, which included RAC and its affiliates, FFI and SFAC, set forth total 
assets of $38,504,169, total liabilities of $30,763,211 and total 
stockholders' equity of $7,740,958, and for the nine months ended September 
30, 1995 set forth net income of $4,866,823.  As of October 4, 1994, the RAC 
Consolidated Balance Sheet, as audited, which included RAC, FFI and SFAC, set 
forth total assets of $11,953,591, total liabilities of $9,352,591 and total 
stockholders' equity of $2,601,000.  In light of the rapid growth of RAC and 
its affiliates, the historical financial performance of RAC and its affiliates 
may be of limited relevance in predicting future performance.  Any credit or 
other problems associated with the large number of loans originated in the 
recent past will not become apparent until sometime in the future.  
Consequently, historical results of operations of RAC and its affiliates may 
be of limited relevance to an investor seeking to predict the future financial 
condition of RAC and its affiliates.  SEE "Risk Factors -- Limitations on 
Liquidity of Transferor and Servicer" herein.



    FFI, as the Servicer, will service the Mortgage Loans pursuant to the
Pooling and Servicing Agreement and be entitled to the Servicing Fee and
additional servicing compensation for serving as the Servicer.  SEE " --
Servicing and FHA Claims Experience" below and "Description of Certificates --
Servicing" herein.  In addition, on the Closing Date FFI will contract with the
Depositor and Trustee to act as FHA Claims Administrator pursuant to the FHA
Claims Administration Agreement.  The FHA Claims Administrator, as agent and
attorney-in-fact for the Depositor, will handle all aspects of administering,
processing and submitting FHA Claims with respect to the Title I Mortgage Loans,
on behalf and in the name


                                         S-30

<PAGE>

of the Depositor, and will record and monitor the FHA Insurance with respect to
the Title I Mortgage Loans for the Depositor.  FFI will not be entitled to any
fees, in addition to the servicing fees described herein, with respect to
serving as FHA Claims Administrator on behalf of the Depositor and Trustee.


UNDERWRITING CRITERIA


    The Transferor believes that all Title I Mortgage Loans underwritten by it
will have been underwritten pursuant to the underwriting requirements of the FHA
and the Transferor's own underwriting requirements.  The Transferor believes
that all Conventional Mortgage Loans underwritten by it will have been
underwritten pursuant to the Transferor's own underwriting requirements.
Generally, the underwriting standards of the Transferor, which are substantially
similar for both Title I Mortgage Loans and Conventional Mortgage Loans, are
more stringent than those of the FHA.  The Transferor relies principally on the
creditworthiness of the borrower, and to a lesser extent on the underlying
collateral, for repayment of the Title I Mortgage Loans and the Conventional
Mortgage Loans.



    Generally, the Title I Mortgage Loans and Conventional Mortgage Loans
originated or purchased by the Transferor will have been made to borrowers that
typically have limited access to consumer financing for a variety of reasons,
such as high levels of debt service-to-income, unfavorable past credit
experience, insufficient home equity value, lower income or a limited credit
history.  With respect to the loans originated or purchased by the Transferor,
the collection of loan payments from the related borrowers is subject to various
risks from these borrowers, including without limitation the risk that a
borrower will not satisfy their debt service payments, including payments of
interest and principal on the loan, and that the realizable value of the related
mortgaged property will not be sufficient to repay the outstanding interest and
principal owed on the loan.  The Transferor use its own credit evaluation
criteria to classify the borrowers of loans by risk class as "A" through "D"
grade credits.  These criteria include, as a significant component, the credit
evaluation score methodology developed by Fair, Issac and Company, a consulting
firm specializing in creating default predictive models through scoring
mechanisms.  For fiscal 1995, approximately 76% of the conventional loans
originated or purchased by the Transferor were classified as "B" grade credits
or better, and approximately 62% of the Title I loans originated or purchased by
the Transferor were classified as "B" grade credits or better.



    The Transferor's underwriting requirements provide a number of guidelines
to assist underwriters in the credit review and decision process.  The
Transferor's underwriting requirements provide for the evaluation of a loan
applicant's creditworthiness through the use of a consumer credit report,
verification of employment and a review of the debt service-to-income ratio of
the applicant, which ratio generally may not exceed 45% of the applicant's gross
income.  Income is verified through various means, including without limitation
applicant interviews, written verifications with employers, review of pay stubs
or tax returns.  The borrower must demonstrate sufficient levels of disposable
income to satisfy debt repayment requirements.  In accordance with these
standards, for Title I Mortgage Loans originated prior to August 1994, an
appraisal of the Mortgaged Property was obtained in connection with originating
Mortgage Loans with an original principal balance in excess of $15,000.  After
August 1994, appraisals are only required if the original principal balance
exceeded $15,000 and the home was not owner-occupied or the owner had occupied
the home for less than six months.  No title insurance naming the Transferor as
insured was purchased for any Mortgage Loan. Certain FHA guidelines with respect
to Title I Mortgage Loans are described under "Certain Aspects of the Mortgage
Assets -- The Title I Program" in the Prospectus.


REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS


    The Transferor is required (i) within 60 days after discovery or notice 
thereof to cure in all material respects any breach of the representations or 
warranties made with respect to a Defective Mortgage Loan  or (ii) on the 
Determination Date next succeeding the end of such 60 day period, to 
repurchase such Defective Mortgage Loan as of the date of purchase, plus all 
accrued and unpaid interest on such Defective Mortgage Loan to but not 
including the Due Date in the Due Period most recently ended prior to such 
Determination Date computed at the Mortgage Loan Rate, plus the amount of any 
unreimbursed Servicing Advances made by the Servicer with respect to such 
Defective Mortgage Loan. In lieu of repurchasing a Defective Mortgage Loan, 
the Transferor may replace such Defective Mortgage Loan with one or more 
Qualified Substitute Mortgage Loans.  If the aggregate outstanding principal 
balance of the Qualified Substitute Mortgage Loan(s) is less than the 
outstanding principal balance of the Defective Mortgage Loan(s) plus accrued 
interest thereon, the Transferor will also remit for distribution to the 
Certificateholders an amount equal to such shortfall.  The Transferor is also 
required to repurchase any Title I Mortgage Loan, the FHA Insurance Amount in 
respect of which has not been transferred on the books and records of the FHA 
from the Transferor to the Trustee within 150 days after the Closing Date, in 
the case of Initial Mortgage Loans, and the Subsequent Transfer Date, in the 
case of Subsequent Mortgage Loans, or within such longer period as may be 
approved by the Certificate Insurer. As used herein, a "QUALIFIED SUBSTITUTE 
MORTGAGE LOAN" is a mortgage loan that (i) has an interest rate of not less 
than (and not more than two percentage points more than) the Mortgage Loan 
Rate for the Defective Mortgage Loan which it replaces (each, a "DELETED 
MORTGAGE LOAN"), (ii) matures not more than one year later than and not more 
than one year earlier than the Deleted Mortgage Loan, (iii) has a principal 
balance (after application of all payments received on or prior to the date of 
such substitution) equal to or less than the Principal Balance of the Deleted 
Mortgage Loan as of such date, (iv) has a lien priority no lower than the 
Deleted Mortgage Loan, (v) satisfies the criteria set forth from time to time 
in the definition of "qualified replacement mortgage" at Section 860G(a)(4) 
of the Code (or any successor statute therto), (vi) complies as of the date of 
substitution with each representation and warranty set forth in the Pooling 
and Servicing Agreement with respect to the Mortgage Loans, (vii) in the case 
of a Deleted Mortgage Loan which is a Title I Mortgage Loan, is the same type 
of loan as the Deleted Mortgage Loan, either a property improvement loan or a 
manufactured home loan (as those terms are defined in the FHA Regulations) and 
is covered by FHA Insurance under the Title I Program, and (viii) is secured 
by a Mortgage on Mortgaged Property. The repurchase and/or substitution 
obligation described above will constitute the sole remedy available to the 
Certificateholders with respect to a Defective Mortgage Loan.


                                         S-31

<PAGE>


    No assurance can be given that, at any particular time, the Transferor 
will be capable, financially or otherwise, of repurchasing Defective Mortgage 
Loans or substituting Qualified Substitute Mortgage Loans for Defective 
Mortgage Loans in the manner described above.  If the Transferor repurchases, 
or is obligated to repurchase, Defective Mortgage Loans from any Additional 
Series, the financial ability of the Transferor to repurchase Defective 
Mortgage Loans from this Series may be adversely affected.  In addition, other 
events relating to the Transferor and its mortgage banking operations can 
occur that would adversely affect the financial ability of the Transferor to 
repurchase Defective Mortgage Loans from this Series, including without 
limitation the sale or other disposition of all or any significant portion of 
its assets.  If the Transferor is unable to repurchase or replace a defective 
Mortgage Loan, the Servicer, on behalf of the Trust Fund, will pursue other 
customary and reasonable efforts, if any, to recover the maximum amount 
possible with respect to such Defective Mortgage Loan.  If the Servicer is 
unable to collect all amounts due to the Trust Fund with respect to such 
Defective Mortgage Loan, the resulting loss will be borne by the 
Certificateholders to the extent that such loss is not otherwise covered by 
amounts available from the credit enhancement provided for the Offered 
Certificates.  SEE "Risk Factors -- Additional Credit Enhancement Limitations" 
and -- Limitations on Repurchase or Replacement of Defective Mortgage Loans by 
Transferor" herein.

    The Depositor and the Transferor each have the option (1) to remove 
Mortgage Loans and substitute Qualified Substitute Mortgage Loans during the 
three month period beginning on the Closing Date up to an aggregate amount of 
not more than __%, without Certificate Insurer approval, and ___%, with 
Certificate Insurer approval, of the aggregate Cut-Off Date Principal Balances 
of the Mortgage Loans, and (2) to repurchase any Mortgage Loan incident to the 
foreclosure, default or imminent default thereof at any time after the Closing 
Date. See "Assets Securing or Underlying the Certificates -- Additions, 
Substitution and Withdrawal of Assets" in the Prospectus.


SERVICING AND FHA CLAIMS EXPERIENCE


    Since January 1995, the Transferor and the Servicer, have substantially
increased the volume of Title I loans and conventional junior lien loans that
they have originated, purchased, sold and/or serviced, and thus, they have
limited historical experience with respect to the performance, including the
delinquency and loss experience and the rate of prepayments of Title I loans and
conventional junior lien loans, with respect to their entire portfolio of loans
and in particular with respect to such increased volume of loans.  Accordingly,
the delinquency experience and loan loss and liquidation experience set forth
below may not be indicative of the performance of the Mortgage Loans included in
the Mortgage Loan Pool.


    The following table sets forth delinquency and default experience with
respect to loans from the prior series of similar asset-backed certificates
issued in private placement transactions in which the Transferor acted as both
the transferor and servicer, including loans serviced by the Servicer and loans
serviced by a subservicer.


<TABLE>
<CAPTION>

      DELINQUENCY AND DEFAULT EXPERIENCE FOR THE TRANSFEROR'S PRIOR SECURITIZATION TRANSACTIONS
                                      AS OF                   , 199
                                      -----------------------------
  DAYS DELINQUENT            1994-1              1995-1              1995-2              1995-3
  ---------------       ---------------     ---------------     ---------------     ---------------
<S>                      <C>                <C>                 <C>                 <C>
Current..........             $      %         $          %           $       %           $       %

30-59............             $      %         $          %           $       %           $       %

60-89............             $      %         $          %           $       %           $       %

90+..............             $      %         $          %           $       %           $       %

Total delinquencies           $      %         $          %           $       %           $       %
  (30+)..........

Defaults.........             $      %                    %                   %                   %
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------

FHA Claims Pending            $

FHA Claims Paid .             $

FHA Claims Denied             $

</TABLE>

                                       S-32


<PAGE>


    The delinquency and FHA claims experience information contained in the
preceding table have been calculated on the basis of the indicated loans being
serviced as of the end of the indicated periods.  However, because the amount of
loans originated or purchased has increased over these periods as a result of
new originations and loan purchases, the amount of loans serviced as of the end
of any indicated period will include many loans which will not have been
outstanding long enough to give rise to some or all of the indicated periods of
delinquency or to have resulted in defaults or FHA claims.  Accordingly, the
delinquency and FHA claims experience set forth in the preceding table may be of
limited relevance in predicting future performance.  In fact, in the absence of
additions of newly originated and purchased loans to the amount of loans
serviced, the delinquency percentages indicated above would be higher and could
be substantially higher.  In addition, because certain of the related borrowers
for loans originated or purchased by the Transferor may be less creditworthy and
have a higher risk of credit default, as of any future date the actual rates of
delinquencies, defaults and losses on the loans serviced by the Servicer or a
Subservicer, including the Mortgage Loans, could be higher and under adverse
economic conditions could be substantially higher, than those rates indicated in
the preceding table or the rates that are then being experienced in the consumer
finance industry in general.  An economic recession could result in decreases in
the financial strength of borrowers and decreases in collateral values.  If the
real estate market and economy decline, further increases in delinquencies,
defaults, losses and FHA claims may be experienced.  Any sustained period of
increased rates of delinquencies, defaults and losses on loans being serviced by
the Servicer could have a material adverse effect on the Servicer's financial
condition, and, in turn, its ability to service the Mortgage Loans and, in its
capacity as the Transferor, to repurchase Defective Mortgage Loans.  SEE "Risk
Factors -- Additional Factors Affecting Delinquencies, Foreclosures and Losses
on Mortgage Loans -- Dependence or Servicer for Servicing Mortgage Loans" and
"Risk Factors -- Limitations on Repurchase or Replacement of Defective Mortgage
Loans by Transferor" herein.


    On ______________, 199__, approximately ___% (by dollar volume) of the
Servicer's entire loan servicing portfolio consisted of loans securitized by the
Servicer in its capacity as the Transferor and sold to grantor trusts in
connection with the prior series of similar certificates issued in private
placement transactions.  The applicable pooling and servicing agreement for each
of these trusts provides that the trustee of the related trust may terminate the
Servicer's servicing rights if the related loan delinquency or loss experience
exceeds certain standards.  On __________________, 199__, none of the trusts had
loan delinquency or loss experience (as set forth in the preceding table) which
exceeded the applicable standards, and thus, no servicing rights have been
terminated under the related pooling and servicing agreements.  However, there
can be no assurance that the future loan delinquency and loss experience for any
of these trusts will not exceed the applicable standard in the future, and if
such standard is exceeded that the servicing rights of the Servicer will not be
terminated.


                         PREPAYMENT AND YIELD CONSIDERATIONS


GENERAL


    Each Mortgage Loan bears simple interest at a fixed rate of interest (the
"MORTGAGE LOAN RATE").  The interest portion of each monthly payment on a
Mortgage Loan is calculated as the product of one-twelfth of the Mortgage Loan
Rate and the principal balance thereof immediately prior to the monthly payment
date.



    The effective yield to the holders of each Class of the Offered
Certificates will be slightly lower than the yield otherwise produced by the
applicable Certificate Interest Rate, because the distribution of the interest
accrued during each Due Period (a calendar month consisting of thirty days,
except for the first Due Period) will not be made until the Distribution Date
occurring in the following Due Period.  SEE "Description of the Certificates --
Distributions on the Offered Certificates" herein.  This delay will result in
funds being passed through to the Certificateholders approximately 20 days after
the end of the monthly accrual period, during which 20-day period no interest
will accrue on such funds.  This payment structure could have particularly
severe consequences if significant pro rata principal distributions are made on
the Offered Certificates as a result of a substantial amount of funds remaining
on deposit in the Pre-Funding Account after the termination of the Funding
Period, because interest will not accrue on such principal distributions during
the 20-day period that will elapse between the end of the Due Period immediately
preceding the Distribution Date on which such principal distributions will be
made and such Distribution Date.  As discussed in greater detail below greater
than anticipated distributions of principal can also affect the yield on Offered
Certificates purchased at a price greater or less than par.



    The rate of principal payments on the Offered Certificates, the aggregate
amount of each interest payment on the Offered Certificates and the yield to
maturity on the Offered Certificates will be directly related to and affected by
the rate and timing of principal reductions on the Mortgage Loans.  The
principal reductions on such Mortgage Loans may be in the


                                         S-33

<PAGE>

form of scheduled amortization payments or unscheduled payments or reductions,
which may include prepayments, repurchases and liquidations or write-offs due to
default, casualty, insurance or other dispositions. In addition, the Servicer
may, at its option, purchase from the Trust Fund all of the outstanding Mortgage
Loans and REO Properties, and thus effect the early retirement of the Offered
Certificates, on any Distribution Date following the Determination Date on which
the Pool Principal Balance is less than 10% of the sum of the Initial Pool
Principal Balance, plus the aggregate Cut-Off Date Principal Balance of the
Subsequent Mortgage Loans conveyed to the Trust Fund.  SEE "Description of the
Certificates--Termination" herein.



    The "WEIGHTED AVERAGE LIFE" of a  Offered Certificate refers to the average
amount of time that will elapse from the __________________, 199__ Cut-Off Date
to the date each dollar in respect of principal of such Offered Certificate is
repaid.  The weighted average life of the Offered Certificates will be
influenced by, among other factors, the rate at which principal reductions occur
on the Mortgage Loans and the rate at which Excess Spread is distributed to
holders of the Offered Certificates as described herein.  If substantial
principal prepayments on the Mortgage Loans are received from unscheduled
prepayments, liquidations or repurchases, then the distributions to the holders
of the Offered Certificates resulting from such prepayments may significantly
shorten the actual average life of the Offered Certificates than would otherwise
be the case.  If the Mortgage Loans experience delinquencies and defaults in the
payment of principal, then the holders of the Offered Certificates will
similarly experience a delay in the receipt of principal distributions
attributable to such delinquencies and defaults which in certain instances may
result in a longer actual average life of the Offered Certificates than would
otherwise be the case.  However, to the extent that the Principal Balances from
Liquidated Mortgage Loans are included in the principal distributions on the
Offered Certificate as a result of delinquencies and defaults on the Mortgage
Loans and as a result of loss allocations having reduced the Class A
Overcollateralization to zero, then the holders of the Offered Certificate will
experience an acceleration in the receipt of principal distributions which in
certain instances may result in a shorter actual average life of the Offered
Certificates than would otherwise be the case.  Interest shortfalls on the
Mortgage Loans due to principal prepayments in full and curtailments and any
resulting shortfall in amounts distributable on the Offered Certificates will be
covered to the extent of amounts available from the credit enhancement provided
for the Offered Certificates.  SEE "Risk Factors -- Additional Credit
Enhancement Limitations -- Adequacy of Credit Enhancement" herein.



    The rate and timing of principal reductions on the Mortgage Loans will be
influenced by a variety of economic, geographic, social and other factors.  For
example, these factors may include changes in borrowers' housing needs, job
transfers, unemployment, the borrowers' net equity in the mortgaged properties,
servicing decisions, homeowner mobility, the existence and enforceability of
"due-on-sale" clauses, seasoning of loans, market interest rates for home
improvement, home equity and/or debt consolidation loans and the availability of
funds for such loans.  The Mortgage Loans generally may be prepaid in full or in
part at any time without penalty.  As with fixed rate obligations generally, the
rate of prepayment on a pool of loans is affected by prevailing market interest
rates for loans of a comparable term and risk level.  If prevailing interest
rates were to fall significantly below the respective Mortgage Loan Rates on the
Mortgage Loans, the rate of prepayment (and refinancing) would be expected to
increase.  Conversely, if prevailing interest rates were to rise significantly
above the respective Mortgage Loan Rates on the Mortgage Loans, the rate of
prepayment on the Mortgage Loans would be expected to decrease.  In addition,
depending on prevailing market interest rates, the future outlook for market
interest rates and economic conditions generally, some borrowers may sell or
refinance mortgaged properties in order to realize their equity in the mortgaged
properties, to meet cash flow needs or to make other investments.  The Depositor
and the Transferor make no representations as to the particular factors that
will affect the prepayment of the Mortgage Loans, as to the relative importance
of such factors, or as to the percentage of the principal balance of the
Mortgage Loans that will be paid as of any date.



    Greater than anticipated distributions of principal to holders of the
Offered Certificates will increase the yield on Offered Certificates purchased
at a price less than par but will decrease the yield on Offered Certificates
purchased at a price greater than par, which distributions of principal may be
attributable to scheduled payments and prepayments of principal on the Mortgage
Loans, to Excess Spread and to amounts remaining on deposit in the Pre-Funding
Account after the Funding Period ends.  The effect on an investor's yield due to
distributions of principal to the holders of the Offered Certificates (including
without limitation prepayments on the Mortgage Loans) occurring at a rate that
is faster (or slower) than the rate anticipated by the investor during any
period following the issuance of the Offered Certificates will not be entirely
offset by a subsequent like reduction (or increase) in the rate of such
distributions of principal during any subsequent period.



    The rate of delinquencies and defaults on the Mortgage Loans, and the
recoveries, if any, on defaulted Mortgage Loans and foreclosed properties, will
also affect the rate and timing of principal payments on the Mortgage Loans, and
accordingly, the weighted average life of the Offered Certificates, and could
cause a delay in the payment of principal or a slower rate of principal
amortization to the holders of Offered Certificates.  Alternatively, the
occurrence of delinquencies


                                         S-34

<PAGE>

and defaults on the Mortgage Loans could result in an increase in principal
payments or more rapid rate of principal amortization of the Offered
Certificates as a result of the inclusion of the Principal Balances from
Liquidated Mortgage Loans in the amounts distributable to the holders of the
Offered Certificates as a result of loss allocations having reduced the Class A
Overcollateralization to zero.  Certain factors may influence such delinquencies
and defaults, including origination and underwriting standards, loan-to-value
ratios and delinquency history.  In general, defaults on residential mortgage
loans are expected to occur with greater frequency in their early years,
although little data is available with respect to the rate of default on junior
lien mortgage loans.  The rate of default on Mortgage Loans with high
loan-to-value ratios or secured by junior liens may be higher than that of
mortgage loans with lower loan-to-value ratios or secured by first liens on
comparable properties.  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.  SEE "The Mortgage Loan Pool" herein.  The risk of
delinquencies and loss is greater and voluntary principal prepayments are less
likely in regions where a weak or deteriorating economy exists, as may be
evidenced by, among other factors, increasing unemployment or falling property
values.



    Because principal distributions are paid to certain Classes of Offered
Certificates before other Classes, holders of the Classes having a later
priority of principal distribution bear a greater risk of losses from
delinquencies and defaults on the Mortgage Loans than holders of Classes having
earlier priorities for payment of principal.  Holders of the Class B
Certificates will bear a greater risk of losses than holders of the Class A
Certificates; and holders of Class R Certificates will bear a greater risk of
losses than holders of the Class A Certificates and the Class B Certificates.
SEE "Description of the Certificates -- Subordination and Allocation of Losses"
herein.  Nevertheless, even if losses are allocated to any Class A Certificates,
the holders of such Class will be distributed the full amount of the interest
and principal distributions due such holders to the extent that Guaranteed
Payments therefor are made under the Guaranty Policy.


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

EXCESS SPREAD DISTRIBUTIONS


    An overcollateralization feature has been designed to accelerate the
principal amortization of the Offered Certificates relative to the principal
amortization of the Mortgage Loans.  Until the Class A Overcollateralization
equals or exceeds the Required Class A Overcollateralization Level,
distributions of Excess Spread, if any, on a Distribution Date that would
otherwise be made to holders of the Class R Certificates will be made as
additional distributions of principal to the holders of the Offered
Certificates, sequentially among the Classes of Offered Certificates in order of
their respective Class designations.  If purchased at a premium or a discount,
the yield to maturity on a Offered Certificate will be affected by the rate at
which Excess Spread is distributed to the Offered Certificateholders in
reduction of the Class Principal Balance of such Classes.  If the actual rate of
such Excess Spread distributions on the Offered Certificates is slower than the
rate anticipated by an investor who purchases a Offered Certificate at a
discount, the actual yield to such investor will be lower than such investor's
anticipated yield.  If the actual rate of Excess Spread distributions is faster
than the rate anticipated by an investor who purchases a Offered Certificate at
a premium, the actual yield to such investor will be lower than such investor's


                                         S-35

<PAGE>

anticipated yield.  The amount of Excess Spread on any Distribution Date will be
affected by the actual amount of interest received, collected or recovered in
respect of the Mortgage Loans during the related Due Period.


REINVESTMENT RISK


       The reinvestment risk with respect to an investment in the Offered
Certificates will be affected by the rate and timing of principal payments
(including prepayments) in relation to the prevailing interest rates at the time
of receipt of such principal payments.  For example, during periods of falling
interest rates holders of the Offered Certificates are likely to receive an
increased amount of principal payments from the Mortgage Loans at a time when
such holders may be unable to reinvest such payments in investments having a
yield and rating comparable to the Offered Certificates.  Conversely, during
periods of rising interest rates holders of Offered Certificates are likely to
receive a decreased amount of principal prepayments from the Mortgage Loans at a
time when such holders may have an opportunity to reinvest such payments in
investments having a higher yield than, and a comparable rating to, the Offered
Certificates.



WEIGHTED AVERAGE LIFE OF THE OFFERED CERTIFICATES



       The following information is given solely to illustrate the effect of
prepayments of the Mortgage Loans on the estimated weighted average lives of the
Offered Certificates under certain stated assumptions and is not a prediction of
the prepayment rate that might actually be experienced by the Mortgage Loans.
Weighted average life refers to the average amount of time that will elapse from
the date of delivery of a security until each dollar of principal of such
security will be repaid to the investor.  The weighted average life of the
Offered Certificates will be influenced by the rate at which principal of the
Mortgage Loans is paid, which may be in the form of scheduled amortization or
prepayments (for this purpose, the term "prepayment" includes reductions of
principal resulting from unscheduled full or partial prepayments, refinancings,
liquidations and write-offs due to defaults, casualties or other dispositions
and repurchases by or on behalf of the Transferor or the Depositor) and the rate
at which Excess Spread is distributed to holders of the Offered Certificates as
described herein.


       Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model.  The model used in this Prospectus Supplement is a
Constant Prepayment Rate ("CPR").  The CPR represents an assumed constant annual
rate of prepayment each month, expressed as a per annum percentage of the
scheduled principal balance of the pool of mortgage loans for that month.  As
used in the tables on pages ___and ___, the column headed "0%" assumes that none
of the Mortgage Loans is prepaid before maturity.  The columns headed "0%",
"5%", "10%", "13%", "15%", "17%", "20%", "25%" and "30%" assume that prepayments
on the Mortgage Loans are made at CPRs of 0%, 5%, 10%, 13%, 15%, 17%, 20%, 25%
and 30%, respectively.  Neither the Transferor nor the Depositor make any
representations about the appropriateness of the CPR model.


       MODELING ASSUMPTIONS.  For purposes of preparing the tables on pages
___and ___, the following assumptions (the "MODELING ASSUMPTIONS") have been
made.



               (i)     the Mortgage Loan Pool consists of _____ hypothetical
       mortgage loans each having Mortgage Loan Rate of _____%, and a remaining
       term to stated maturity (in months) of ____, and each having the
       following respective outstanding principal balance, Cut-Off Date and
       closing or delivery date:  (1) $____________, ____________, 199_, and
       ____________, 199_; (2) $_____________, _____________, 199_, and
       ____________, 199_; and (3) $_____________, _________, 199_, and
       _____________, 199_.;


               (ii)    all scheduled principal payments on such mortgage loans
       are timely received on the first day of a Due Period, which will begin
       on the first day of each month and end on the thirtieth day of the
       month, with the first Due Period commencing in _______________ 199__,
       and no delinquencies or losses occur on such mortgage loans;

               (iii)   the scheduled payments on the mortgage loans have been
       calculated on the outstanding principal balance (prior to giving effect
       to prepayments), the Mortgage Loan Rate and the remaining term to stated
       maturity such that the mortgage loans will fully amortize by their
       remaining term to stated maturity;


               (iv)    all scheduled payments of interest and principal have
       been made through the applicable Cut-Off Date;


                                         S-36

<PAGE>


               (v)     the mortgage loans in the Mortgage Loan Pool prepay
       monthly at the specified percentages of CPR and NO OPTIONAL TERMINATION
       of the Certificates occurs;


               (vi)    the Closing Date for the Certificates is
       __________________, 199__ and each year will consist of 360 days;

               (vii)   cash distributions are received by the
       Certificateholders on the 20th day of each month, commencing in
       _______________ 199__; and

               (viii)  the Required Class A Overcollateralization Level is
       $_______________ and will not be reduced;


               (ix)    the applicable Certificate Insurer Guaranty Premium for
       each Class of Offered Certificates has been added to the Certificate
       Interest Rate for each such Class of Offered Certificates, and the
       Certificate Interest Rate for the Class B Certificates is __%;



               (x)     the Mortgage Loan Rate for the mortgage loans is net of
       the aggregate of the FHA Insurance Premium for the Title I Mortgage
       Loans; and additional fees deducted from the proceeds of the mortgage
       loans include the Trustee's fee, the Custodian's fee, the Servicing Fee
       and the REMIC Administration Fee, which additional fees in the aggregate
       equal ____% (___ basis points) on a per annum basis; and


               (xi)    no reinvestment income from any Trust Fund account is
       earned and available for distribution.


The tables on the following two pages indicate at the specified percentages of
CPR the corresponding weighted average life of each Class of Offered
Certificates.


                                         S-37

<PAGE>

                 ASSUMING FULL DELIVERY OF SUBSEQUENT MORTGAGE LOANS
               PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
                       AT THE FOLLOWING PERCENTAGES OF CPR (1)


<TABLE>
<CAPTION>

                                                               Class A-1
                                    -------------------------------------------------------------------
        Distribution Date            0%     5%      10%     13%     15%     17%     20%     25%     30%
- --------------------------------      --     --      ---     ---     ---     ---     ---     ---     ---
<S>                                  <C>    <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Initial Balance. . . . . . . .
_________ 1997 . . . . . . . .
_________ 1998 . . . . . . . .
_________ 1999 . . . . . . . .
_________ 2000 . . . . . . . .
_________ 2001 . . . . . . . .
_________ 2002 . . . . . . . .
_________ 2003 . . . . . . . .
_________ 2004 . . . . . . . .
_________ 2005 . . . . . . . .
_________ 2006 . . . . . . . .
_________ 2007 . . . . . . . .
_________ 2008 . . . . . . . .
_________ 2009 . . . . . . . .
_________ 2010 . . . . . . . .
_________ 2011 . . . . . . . .
_________ 2012 . . . . . . . .
_________ 2013 . . . . . . . .
_________ 2014 . . . . . . . .
_________ 2015 . . . . . . . .
_________ 2016 . . . . . . . .
_________ 2017 . . . . . . . .
_________ 2018 . . . . . . . .

<CAPTION>

                                                               Class A-2
                                    -------------------------------------------------------------------
        Distribution Date            0%     5%      10%     13%     15%     17%     20%     25%     30%
- --------------------------------      --     --      ---     ---     ---     ---     ---     ---     ---
<S>                                  <C>    <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Initial Balance. . . . . . . .
_________ 1997 . . . . . . . .
_________ 1998 . . . . . . . .
_________ 1999 . . . . . . . .
_________ 2000 . . . . . . . .
_________ 2001 . . . . . . . .
_________ 2002 . . . . . . . .
_________ 2003 . . . . . . . .
_________ 2004 . . . . . . . .
_________ 2005 . . . . . . . .
_________ 2006 . . . . . . . .
_________ 2007 . . . . . . . .
_________ 2008 . . . . . . . .
_________ 2009 . . . . . . . .
_________ 2010 . . . . . . . .
_________ 2011 . . . . . . . .
_________ 2012 . . . . . . . .
_________ 2013 . . . . . . . .
_________ 2014 . . . . . . . .
_________ 2015 . . . . . . . .
_________ 2016 . . . . . . . .
_________ 2017 . . . . . . . .
_________ 2018 . . . . . . . .
Weighted Average Life (2):
  No Optional
  Termination: . . . . . . . .

</TABLE>

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

     (1)      The percentages in this table have been rounded to the nearest
              whole number.
     (2)      The weighted average life of a Certificate is determined by (a)
              multiplying the amount of each distribution of principal thereof
              by the number of years from the date of issuance to the related
              Distribution Date, (b) summing the results and (c) dividing the
              sum by the aggregate distributions of principal referred to in
              clause (a) and rounding to two decimal places.


                                     S-38

<PAGE>

                   ASSUMING FULL DELIVERY OF SUBSEQUENT MORTGAGE LOANS
                 PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
                        AT THE FOLLOWING PERCENTAGES OF CPR (1)

<TABLE>
<CAPTION>

                                                               Class A-3
                                    -------------------------------------------------------------------
        Distribution Date            0%     5%      10%     13%     15%     17%     20%     25%     30%
- --------------------------------      --     --      ---     ---     ---     ---     ---     ---     ---
<S>                                  <C>    <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>

Initial Balance. . . . . . . .
_________ 1997 . . . . . . . .
_________ 1998 . . . . . . . .
_________ 1999 . . . . . . . .
_________ 2000 . . . . . . . .
_________ 2001 . . . . . . . .
_________ 2002 . . . . . . . .
_________ 2003 . . . . . . . .
_________ 2004 . . . . . . . .
_________ 2005 . . . . . . . .
_________ 2006 . . . . . . . .
_________ 2007 . . . . . . . .
_________ 2008 . . . . . . . .
_________ 2009 . . . . . . . .
_________ 2010 . . . . . . . .
_________ 2011 . . . . . . . .
_________ 2012 . . . . . . . .
_________ 2013 . . . . . . . .
_________ 2014 . . . . . . . .
_________ 2015 . . . . . . . .
_________ 2016 . . . . . . . .
_________ 2017 . . . . . . . .
_________ 2018 . . . . . . . .

<CAPTION>

                                                               Class A-4
                                    -------------------------------------------------------------------
        Distribution Date            0%     5%      10%     13%     15%     17%     20%     25%     30%
- --------------------------------      --     --      ---     ---     ---     ---     ---     ---     ---
<S>                                  <C>    <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Initial Balance. . . . . . . .
_________ 1997 . . . . . . . .
_________ 1998 . . . . . . . .
_________ 1999 . . . . . . . .
_________ 2000 . . . . . . . .
_________ 2001 . . . . . . . .
_________ 2002 . . . . . . . .
_________ 2003 . . . . . . . .
_________ 2004 . . . . . . . .
_________ 2005 . . . . . . . .
_________ 2006 . . . . . . . .
_________ 2007 . . . . . . . .
_________ 2008 . . . . . . . .
_________ 2009 . . . . . . . .
_________ 2010 . . . . . . . .
_________ 2011 . . . . . . . .
_________ 2012 . . . . . . . .
_________ 2013 . . . . . . . .
_________ 2014 . . . . . . . .
_________ 2015 . . . . . . . .
_________ 2016 . . . . . . . .
_________ 2017 . . . . . . . .
_________ 2018 . . . . . . . .


Weighted Average Life (2):
  No Optional
  Termination: . . . . . . . .

</TABLE>

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

     (1)      The percentages in this table have been rounded to the nearest
              whole number.
     (2)      The weighted average life of a Certificate is determined by (a)
              multiplying the amount of each distribution of principal thereof
              by the number of years from the date of issuance to the related
              Distribution Date, (b) summing the results and (c) dividing the
              sum by the aggregate distributions of principal referred to in
              clause (a) and rounding to two decimal places.

These tables have been prepared based on the Modeling Assumptions (including the
assumptions regarding the characteristics and performance of the Mortgage Loans
which may differ from the actual characteristics and performance thereof) and
should be read in conjunction therewith.

                                         S-39

<PAGE>


    It is unlikely that the Mortgage Loans will prepay at a constant rate or
that all of the Mortgage Loans will prepay at the same rate.  Moreover, the
Mortgage Loans actually included in the Mortgage Loan Pool will not conform to
the assumptions made as to the characteristics of such Mortgage Loans in
preparing the above tables.  In fact, the characteristics of the Mortgage Loans
will differ in many respects from such assumed characteristics.  SEE "The
Mortgage Loan Pool" herein.  To the extent that the Mortgage Loans actually
included in the Mortgage Loan Pool have characteristics that differ from those
assumed in preparing the tables, the Offered Certificates are likely to have
weighted average lives that are shorter or longer than those indicated.


                           DESCRIPTION OF THE CERTIFICATES

GENERAL


    The FIRSTPLUS Home Loan Asset-Backed Certificates, Series 199__-__, will
consist of the Class A-1 Certificates, the Class A-2 Certificates, the Class A-3
Certificates, the Class A-4 Certificates, the Class B Certificates and the Class
R Certificates (each, a "CLASS").  Only the Class A-1, Class A-2, Class A-3 and
Class A-4 Certificates (collectively, the "CLASS A CERTIFICATES" or the "OFFERED
CERTIFICATES") are offered hereby.



    On the 20th day of each month, commencing __________________, 199__, or, if
such day is not a business day, the first business day immediately following
(each such date, a "DISTRIBUTION DATE"), the Trustee or its designee will
distribute to the persons in whose names the Offered Certificates of each Class
are registered on the last day of the month immediately preceding the month of
the related Distribution Date (the "RECORD DATE"), the portion of the aggregate
distribution to be made to the Certificateholders of such Class to which such
holder is entitled, as described below.  Prior to Book Entry Termination,
distributions on the Book Entry Certificates will be made to Beneficial Owners
only through DTC and its DTC Participants.  SEE "Description of Book Entry
Procedures" herein.



    Beneficial ownership interests in each Class of Offered Certificates will
be issued in minimum denominations of $250,000 and integral multiples of $10,000
in excess thereof; provided, however, that one or more beneficial ownership
interests in each Class of Offered Certificates may be issued in a different
denomination such that the aggregate initial principal balance of all
Certificates of such Class will equal the Original Class Principal Balance of
such Class.



    The Certificates represent fractional undivided beneficial ownership
interests in the Trust Fund created and held pursuant to the Pooling and
Servicing Agreement.  The Trust Fund consists of (i) the Initial Mortgage Loans
and any Subsequent Mortgage Loans conveyed to the Trust Fund and all proceeds
thereof, (ii) such assets as from time to time are identified as REO Properties,
(iii) such assets as from time to time are deposited in the Collection Account,
the Certificate Account, and the FHA Insurance Premium Account or invested in
certain types of permitted instruments, (iv) funds deposited and held in the
Pre-Funding Account and the Capitalized Interest Account or invested in certain
types of permitted instruments until the end of the Funding Period, (v) the
Trustee's rights under all insurance policies, if any, with respect to the
Mortgage Loans required to be maintained under the Pooling and Servicing
Agreement and any Insurance Proceeds, (vi) the Trustee's rights under the FHA
Insurance applicable to the Title I Mortgage Loans, including the right to make
FHA Claims and the right to direct any FHA Claims Administrator, as agent and
attorney-in-fact on behalf of the Trustee, to make FHA Claims, subject to the
terms of the Pooling and Servicing Agreement, (vii) the Guaranty Policy for the
Offered Certificates, (viii) Net Liquidation Proceeds, FHA Insurance Proceeds,
Guaranty Policy Proceeds and Released Mortgaged Property Proceeds and (ix) all
right, title and interest of the Transferor in and to the obligations of any
seller pursuant to a loan sale agreement under which any Mortgage Loans were
purchased by the Transferor.


COLLECTION ACCOUNT AND CERTIFICATE ACCOUNT


    The Servicer is required to use its best efforts to deposit in an Eligible
Account (the "COLLECTION ACCOUNT"), within one business day and in any event to
deposit within two business days of receipt, all payments received after each
Cut-Off Date on account of principal and interest on the related Mortgage Loans,
all Net Liquidation Proceeds, Insurance Proceeds, FHA Insurance Proceeds,
Released Mortgaged Property Proceeds, any amounts payable in connection with the
repurchase or substitution of any Mortgage Loan and any amount required to be
deposited in the Collection Account in connection with the termination of the
Pooling and Servicing Agreement.  The foregoing requirements for deposit in the
Collection Account will be exclusive of payments on account of principal and
interest on the Mortgage Loans collected on or before the applicable Cut-Off
Date.  The Servicer may make withdrawals from the Collection Account only for
the purposes specified in the Pooling and Servicing Agreement.  The Collection
Account may be maintained at any depository institution which satisfies


                                         S-40

<PAGE>

the requirements set forth in the definition of Eligible Account in the Pooling
and Servicing Agreement.  Initially, the Collection Account will be maintained
with ______________________________________.  On the business day prior to each
Distribution Date, the Servicer is required to transfer from the Collection
Account to the Trustee the Available Remittance Amount for deposit in an
Eligible Account (the "CERTIFICATE ACCOUNT") established and maintained by the
Trustee.


    Any Subservicer will also maintain a collection account to deposit all
payments received with respect to the Mortgage Loans being serviced by such
Subservicer.  Such Subservicer's collection account will be an Eligible Account
and will satisfy requirements that are substantially similar to the requirements
for the Collection Account set forth in the Pooling and Servicing Agreement.


FHA INSURANCE PREMIUM ACCOUNT



    In order to provide for the payment of the FHA Premium Amount on each Title
I Mortgage Loan, the Trustee will establish and maintain an Eligible Account
(the "FHA INSURANCE PREMIUM ACCOUNT") into which an initial deposit will be made
on the Closing Date in the amount required under the Pooling and Servicing
Agreement and into which will be deposited on a monthly basis an amount equal to
one twelfth of the product of the original principal balance of each outstanding
Title I Mortgage Loan multiplied by the appropriate annual premium rate
applicable to each such Title I Mortgage Loan (the "FHA INSURANCE PREMIUM
DEPOSIT AMOUNT").  Amounts may be withdrawn from the FHA Insurance Premium
Account on each Distribution Date to reimburse the Transferor or FHA Claims
Administrator, or any Person acting on either of their behalf, for any amounts
advanced to the FHA by such entity in respect of the FHA Premium Amount relating
to any Title I Mortgage Loan in lieu of withdrawals from the FHA Insurance
Premium Account.  In addition, monies in excess of that required to be
maintained in the FHA Insurance Premium Account as of the Distribution Date
occurring in ________ of each year commencing in __________ will be transferred
to the Certificate Account.



    The Servicer's Monthly Remittance Report will indicate the FHA Premium
Amount for each Title I Mortgage Loan outstanding as of the first day of the
immediately preceding Due Period.  The FHA Premium Amount for each Title I
Mortgage Loan is an annual premium that ranges from 0.50% to 1.00% of the
original principal balance of each such Title I Mortgage Loan, depending on the
type of loan and its term to maturity.  For the Title I Mortgage Loans that are
property improvement loans with maturities in excess of 25 months, which
comprise substantially all of the Title I Mortgage Loans, the annual premium
rate is 0.50% of the original principal balance of each such Mortgage Loan.  On
or before the 23rd day of each calendar month and in accordance with the FHA
Regulations, the Trustee will withdraw from the FHA Insurance Premium Account
and pay to the FHA an amount equal to the FHA Premium Amount for each Title I
Mortgage Loan as to which such FHA Premium Amount is payable to the FHA during
such calendar month.


INCOME FROM ACCOUNTS


    So long as no Event of Default will have occurred and be continuing, and
consistent with any requirements of the Code, amounts on deposit in the
Certificate Account and the FHA Insurance Premium Account (each, together with
the Collection Account, an "ACCOUNT") will be invested by the Trustee, as
directed by the Depositor, in one or more Permitted Instruments (as defined in
the Pooling and Servicing Agreement) bearing interest or sold at a discount.  So
long as no Event of Default will have occurred and be continuing, and consistent
with any requirements of the Code, amounts on deposit in the Collection Account
will be invested by the Servicer, as directed by the Depositor, in one or more
Permitted Instruments bearing interest or sold at a discount.  No such
investment in any Account will mature later than the business day immediately
preceding the next Distribution Date.  All income or other gain from investments
in any Account will be deposited in such Account immediately on receipt, unless
otherwise specified herein.


AVAILABLE REMITTANCE AMOUNT


    Distributions on the Certificates on each Distribution Date will be made
from the Available Remittance Amount.  The Servicer will calculate the Available
Remittance Amount on the fifth business day prior to each Distribution Date
(each such day, a "DETERMINATION DATE").  With respect to each Distribution
Date, the "AVAILABLE REMITTANCE AMOUNT" is the sum of (i) all amounts received
on the Mortgage Loans or required to be paid by the Servicer, the Transferor or
the Depositor (exclusive of amounts not required to be deposited in the
Collection Account and amounts permitted to be withdrawn by the Servicer from
the Collection Account pursuant to the Pooling and Servicing Agreement) during
the related Due Period (or, in the case of amounts paid by the Transferor in
connection with the purchase or substitution of a Mortgage Loan for defective
loan documentation or a breach of representation or warranty, as of the related
Determination Date) as reduced by any portion thereof that may not be withdrawn
therefrom pursuant to an order of a United States bankruptcy court of


                                         S-41

<PAGE>

competent jurisdiction imposing a stay pursuant to Section 362 of the United
States Bankruptcy Code, (ii) in the case of a Distribution Date relating to a
Due Period that occurs prior to the end of the Funding Period, an amount from
the Capitalized Interest Account sufficient to fund any shortfall in the
Interest Remittance Amount, (iii) in the case of the Distribution Date following
the Due Period in which the Funding Period ends, amounts, if any, remaining in
the Pre-Funding Account at the end of the Funding Period (net of reinvestment
income which must be transferred to the Capitalized Interest Account), (iv) with
respect to the final Distribution Date in connection with the purchase of all
the Mortgage Loans and REO Properties by the Servicer, the Termination Price and
(v) any and all income or gain from investments in the Collection Account.



DISTRIBUTIONS ON THE OFFERED CERTIFICATES



    On each Distribution Date, the sum of (i) the Available Remittance Amount
and (ii) any income or gain from investments in the Certificate Account (such
sum, the "AMOUNT AVAILABLE") will be distributed by the Trustee, along with any
Guaranteed Payment deposited in the Certificate Account by or on behalf of the
Certificate Insurer (which payments may only be used to pay the holders of the
Offered Certificates the respective Interest Remittance Amount, the Interest
Carry-Forward Amount, the Principal Remittance Amount or the Principal Carry-
Forward Amount, as applicable, of such Class of Certificates) sequentially in
the following order of priority to the extent of the Amount Available and any
Guaranteed Payment (with respect to any Offered Certificate only):


         (i)       first to the FHA Insurance Premium Account, an amount equal
    to the aggregate FHA Insurance Premium Deposit Amount;

         (ii)      then to the Certificate Insurer, an amount equal to the
    Certificate Guaranty Insurance Premium;

         (iii)     then to the Trustee, an amount equal to the Trustee Fee and
    then, if applicable, to the Custodian, an amount equal to the Custodian
    Fee;

         (iv)      then pro rata to the Class A-1, Class A-2, Class A-3 and
    Class A-4 Certificateholders as a distribution of principal, any amounts
    deposited into the Certificate Account from the amounts remaining in the
    Pre-Funding Account after the Funding Period ends;

         (v)       then pro rata to the Class A-1, Class A-2, Class A-3 and
    Class A-4 Certificateholders (A) the Interest Remittance Amount applicable
    to the respective Class A Certificates and (B) the Interest Carry-Forward
    Amount, if any, applicable to the respective Class A Certificates;

         (vi)      then to the Class A-1 Certificateholders, (A) to be applied
    to reduce the Class Principal Balance of the Class A-1 Certificates until
    such Class Principal Balance is reduced to zero, an amount equal to the
    Principal Remittance Amount and (B) the Principal Carry-Forward Amount, if
    any, applicable to the Class A-1 Certificates;

         (vii)     then to the Class A-2 Certificateholders, (A) to be applied
    to reduce the Class Principal Balance of the Class A-2 Certificates until
    such Class Principal Balance is reduced to zero, an amount equal to that
    portion of the Principal Remittance Amount, if any, remaining after any
    distributions pursuant to clause (vi) above and (B) the Principal Carry-
    Forward Amount, if any, applicable to the Class A-2 Certificates;

         (viii)    then to the Class A-3 Certificateholders, (A) to be applied
    to reduce the Class Principal Balance of the Class A-3 Certificates until
    such Class Principal Balance is reduced to zero, an amount equal to that
    portion of the Principal Remittance Amount, if any, remaining after any
    distributions pursuant to clauses (vi) and (vii) above and (B) the
    Principal Carry-Forward Amount, if any, applicable to the Class A-3
    Certificates;

         (ix)      then to the Class A-4 Certificateholders, (A) to be applied
    to reduce the Class Principal Balance of the Class A-4 Certificates until
    such Class Principal Balance is reduced to zero, an amount equal to that
    portion of the Principal Remittance Amount, if any, remaining after any
    distributions pursuant to clauses (vi), (vii) and (viii) above and (B) the
    Principal Carry-Forward Amount, if any, applicable to the Class A-4
    Certificates;


         (x)       then to the Certificate Insurer, reimbursement for any
    Guaranteed Payments in respect of the Class A Certificates not previously
    reimbursed (the "CERTIFICATE INSURER REIMBURSEMENT AMOUNT");



                                         S-42

<PAGE>

         (xi)      then to the Class B Certificateholders, (A) the Interest
    Remittance Amount applicable to the Class B Certificates and (B) the
    Interest Carry-Forward Amount, if any, applicable to the Class B
    Certificates;

         (xii)     then to the Class B Certificateholders, (A) to be applied to
    reduce the Class Principal Balance of the Class B Certificates until such
    Class Principal Balance is reduced to zero, an amount equal to that portion
    of the Principal Remittance Amount, if any, remaining after any
    distributions pursuant to clauses (vi), (vii), (viii), (ix) and (x) above
    and (B) the Principal Carry-Forward Amount, if any, applicable to the Class
    B Certificates;

         (xiii)    then after making all of the foregoing distributions, to the
    extent of any remaining Amount Available, to the Servicer an amount equal
    to Servicing Advances previously made by the Servicer and not previously
    reimbursed; and


         (xiv)     then after making all of the foregoing distributions, (A) to
    the Class A Certificateholders, as an additional sequential distribution of
    principal, the remaining balance, if any, of the Amount Available after all
    of the foregoing distributions pursuant to clauses (i) through (xiii) above
    (the "EXCESS SPREAD") until the Class A Overcollateralization Amount equals
    or exceeds the Required Class A Overcollateralization Amount (the "CLASS R
    DISTRIBUTION TRIGGER"); and, if a Class R Distribution Trigger occurs, then
    (B) to the Class B Certificateholders an amount equal to the portion of the
    Excess Spread, if any, remaining after any distributions to the Class A
    Certificateholders pursuant to the preceding subclause (A), until the Class
    B Loss Reimbursement Amount is reduced to zero, and then (C) to the Class R
    Certificateholders an amount equal to the portion of the Excess Spread, if
    any, remaining after any distributions to the Class A Certificateholders
    and Class B Certificateholders pursuant to the preceding subclauses (A) and
    (B).



    If the Amount Available is insufficient to distribute in full the amounts
described in items (v) through (ix) above to the Holders of the Offered
Certificates, the Trustee will make a claim under the Guaranty Policy for the
amount of such insufficiency in accordance with the terms thereof.  Guaranteed
Payments, if any, for any Offered Certificates under the Guaranty Policy will be
available only for distribution to Holders of the Offered Certificates, as
appropriate, to compensate for any shortfalls in respect of the Interest
Remittance Amounts and the Principal Remittance Amounts with respect to the
Offered Certificates.



    All distributions made to the Class A-1 Certificateholders, the Class A-2
Certificateholders, the Class A-3 Certificateholders, the Class A-4
Certificateholders, the Class B Certificateholders or the holders of the Class R
Certificates as a Class on each Distribution Date will be made on a pro rata
basis among the Certificateholders of the respective Class of record on the next
preceding Record Date based on the Percentage Interest represented by their
respective Certificates, and except as otherwise provided herein under
"Description of Book Entry Procedures," will be made through the book-entry
system maintained by DTC.



    If, on a particular Distribution Date, the Amount Available and any
Guaranteed Payment applied in the order described above are not sufficient to
make a full distribution of the Interest Remittance Amount on any Class of
Offered Certificates, then any such unpaid Interest Remittance Amounts will be
carried forward as an Interest Carry-Forward Amount for each such Class and be
distributed to holders of each such Class of Offered Certificates on the next
Distribution Date to the extent that sufficient funds are available.  Such an
interest shortfall could occur, for example, if losses realized on the Mortgage
Loans were exceptionally high or were concentrated in a particular month and if
Guaranteed Payments were not timely received under the Guaranty Policy.  Any
unpaid Interest Remittance Amount will not bear interest and no interest will
accrue on any Interest Carry-Forward Amount outstanding with respect to any
Class of Offered Certificates.



    The "INTEREST REMITTANCE AMOUNT" on any Distribution Date and for each
Class of Offered Certificates will be equal to 30 days' interest at the
applicable Certificate Interest Rate on the Class Principal Balance of such
Class immediately prior to such Distribution Date (except for the first
Distribution Date, on which Certificateholders will receive only _____ days of
accrued interest).



    The "PRINCIPAL REMITTANCE AMOUNT" on each Distribution Date will be equal
to the lesser of (A) the Class Principal Balance of the Class A Certificates and
Class B Certificates immediately prior to such Distribution Date and (B) the sum
of (i) each scheduled payment of principal collected by the Servicer in the
related Due Period (excluding partial payments held in escrow pursuant to FHA
Regulations), (ii) all partial and full principal prepayments received by the
Servicer during such related Due Period, (iii) the principal portion of all Net
Liquidation Proceeds, FHA Insurance Proceeds, Insurance Proceeds and Released
Mortgaged Property Proceeds received during the related Due Period, (iv) (a)
that portion of the purchase price


                                         S-43

<PAGE>

of any repurchased Mortgage Loan which represents principal and (b) the
principal portion of any Substitution Adjustments required to be deposited in
the Collection Account as of the related Determination Date, (v) upon the
reduction of the Class A Overcollateralization to zero and so long as the
Guaranty Policy is in effect, then with respect to the Class A Certificates, the
principal portion of any Net Loan Losses (as defined below) in excess of such
Class A Overcollateralization.  Notwithstanding clause (v) of the definition of
Principal Remittance Amount, if on the final Distribution Date the funds
available from any Excess Spread and any Guaranteed Payment received by the
Trustee are not sufficient to provide for the distribution of the portion of the
Principal Remittance Amount attributable to clause (v) of the definition of
Principal Remittance Amount for such Distribution Date and any preceding
Distribution Date, then the holders of the Class A Certificates will not be
distributed such portion of the Principal Remittance Amount, in which event such
portion of the Principal Remittance Amount, including any such portion
represented by a Principal Carry-Forward Amount, will be written-off and the
corresponding Class Principal Balances of all Class A Certificates will be
reduced to zero without the distribution of funds to fully pay the Class A
Certificateholders.  If the Class A Overcollateralization is reduced to zero and
so long as the Guaranty Policy is in effect, then with respect to the Class A
Certificates the principal portion of any Net Loan Losses will be included
within the Principal Remittance Amount for the related Distribution Date.
However, no corresponding proceeds of principal from the Mortgage Loans will be
included in the Amount Available to provide funds for the distribution of the
portion of the Principal Remittance Amount attributable to such Net Loan Losses,
and the distribution of this portion of the Principal Remittance Amount to the
Class A Certificateholders will be dependent upon the receipt of funds from,
first, the Excess Spread, if any, and, second, if such Excess Spread does not
provide sufficient funds, any Guaranteed Payment received by the Trustee.  If
sufficient funds for the distribution of this portion of the Principal
Remittance Amount are not provided from the Excess Spread and the Guaranteed
Payment on the applicable Distribution Date, then the amount of such
insufficiency would become a Principal Carry-Forward Amount, which would
ultimately be subject to the write-off on the final Distribution Date to the
extent that sufficient funds are not provided from the receipt of Excess Spread
and Guaranteed Payments on or before such final Distribution Date.


    As set forth above, on each Distribution Date the Principal Remittance
Amount will be distributed to the Class A Certificateholders, sequentially in
order of their respective Class designations until the Class Principal Balance
for each such Class has been reduced to zero; and thereafter, to the Class B
Certificateholders.  Accordingly, no payments of the Principal Remittance Amount
will be made on any Class A Certificate of a particular Class until all Class A
Certificates having an earlier Class designation have been paid in full, and no
payments of the Principal Remittance Amount will be made on any Class B
Certificates until all Class A Certificates have been paid in full.


    The "FHA INSURANCE PROCEEDS" on each Distribution Date will be equal to
with respect to any Title I Mortgage Loan the proceeds, if any, received by the
Trustee (or any FHA Claims Administrator) during the prior Due Period from the
FHA pursuant to the FHA Insurance from the related FHA Claim.  The "INSURANCE
PROCEEDS" on each Distribution Date will be equal to with respect to any
Mortgage Loan the proceeds paid to the Trustee or the Servicer by any insurer
pursuant to any insurance policy covering a Mortgage Loan, Mortgaged Property or
REO Property or any other insurance policy that relates to a Mortgage Loan, net
of any expenses which are incurred by the Trustee or the Servicer in connection
with the collection of such proceeds and not otherwise reimbursed to the Trustee
or the Servicer, but excluding any FHA Insurance Proceeds, Guaranty Policy
Proceeds and proceeds of any insurance policy that are to be applied to the
restoration or repair of the Mortgaged Property or released to the borrower in
accordance with customary loan servicing procedures.  A "LIQUIDATED MORTGAGE
LOAN" is a defaulted Mortgage Loan as to which the Servicer has determined that
all recoverable liquidation and insurance proceeds have been received, which
will be deemed to occur upon the earlier of:  (a) with respect to a Title I
Mortgage Loan, the receipt of FHA Insurance Proceeds after the submission of an
FHA Claim, (b) the liquidation of the related Mortgaged Property acquired
through foreclosure or similar proceedings, (c) the Servicer's determination in
accordance with customary servicing practices that no further amounts are
collectible from the Mortgage Loan and any related security, or (d) any portion
of a scheduled monthly payment of principal and interest is in excess of 300
days past due.  The "NET LIQUIDATION PROCEEDS" on each Distribution Date will be
equal to any cash amounts received from Liquidated Mortgage Loans, whether
through trustee's sale, foreclosure sale, disposition of REO or otherwise (other
than FHA Insurance Proceeds, Insurance Proceeds and Released Mortgaged Property
Proceeds), and any other cash amounts received in connection with the management
of the Mortgaged Properties from defaulted Mortgage Loans, in each case, net of
any reimbursements to the Servicer made from such amounts for any unreimbursed
Servicing Advances made and any other fees and expenses paid in connection with
the foreclosure, conservation and liquidation of the related Liquidated Mortgage
Loan or Mortgaged Properties.  The "RELEASED MORTGAGED PROPERTY PROCEEDS" on
each Distribution Date will be equal to with respect to any Mortgage Loan, the
proceeds received by the Servicer in connection with (i) a taking of an entire
Mortgaged Property by exercise of the power of eminent domain or condemnation or
(ii) any release of part of the Mortgaged Property from the lien of the related
Mortgage, whether by partial condemnation, sale or otherwise, which in either
case are not released to the


                                         S-44

<PAGE>

borrower in accordance with applicable law, customary mortgage servicing
procedures and the Pooling and Servicing Agreement.



    The "CLASS PRINCIPAL BALANCE" of any Class of Offered Certificates as of
any date of determination is equal to the Original Class Principal Balance of
such Class reduced by all amounts in respect of principal previously distributed
to the Certificateholders of such Class on all previous Distribution Dates
(other than any amounts that constitute mortgagor payments that are recovered
from such Certificateholders as voidable preferences by a trustee in bankruptcy)
and by all amounts allocated to such Class on all previous Distribution Dates
attributable to any losses as determined by the Servicer under the Pooling and
Servicing Agreement (SEE the subheading "Subordination and Allocation of Losses"
below).



    The "INTEREST CARRY-FORWARD AMOUNT" is the amount, if any, by which the
interest portion of the Remittance Amount applicable to any Class of Offered
Certificates as of the immediately preceding Distribution Date exceeded the
amount of the actual distribution to the Certificateholders of such Class in
respect of interest made on such immediately preceding Distribution Date.  No
interest will accrue on any Interest Carry-Forward Amount with respect to any
Class of Certificates.



    The "PRINCIPAL CARRY-FORWARD AMOUNT" is the amount, if any, by which the
principal portion of the Remittance Amount applicable to any Class of Offered
Certificates as of the immediately preceding Distribution Date exceeded the
amount of the actual distribution to the Certificateholders of such Class in
respect of principal.  Interest will accrue on the Class Principal Balance,
which includes any Principal Carry-Forward Amount, with respect to any Class of
Certificates.



    With respect to each Distribution Date and with respect to each Class of
Offered Certificates, the sum of the Interest Remittance Amount applicable to
such Class, the Principal Remittance Amount, if any, applicable to such Class,
an amount equal to any amount that constitutes any mortgagor payment that is
recovered from the Certificateholders of such Class during the related Due
Period as a voidable preference by a trustee in bankruptcy pursuant to the
United States Bankruptcy Code in accordance with a final, nonappealable order of
a court having competent jurisdiction, the Interest Carry-Forward Amount
applicable to such Class and the Principal Carry-Forward Amount applicable to
such Class constitutes the "REMITTANCE AMOUNT".


    With respect to any Distribution Date, on which a Class R Distribution
Trigger occurs, all or a portion of the Excess Spread, if any, will be
distributed to the Class R Certificateholders.  Any amounts so distributed to
the Class R Certificateholders will not be available on future Distribution
Dates for distribution to the Class A Certificateholders or the Class B
Certificateholders.

CLASS A OVERCOLLATERALIZATION


    On the Closing Date, the "INITIAL CLASS A OVERCOLLATERALIZATION" which
provides credit enhancement for the Class A Certificates will equal the excess
of the Assumed Pool Principal Balance over the Original Class Principal Balance
of all Classes of Class A Certificates, which excess will equal the Original
Class Principal Balance of the Class B Certificates of $__________, or
approximately ___% or the Assumed Pool Principal Balance.  As of each
Determination Date occurring after termination of the Funding Period, the "CLASS
A OVERCOLLATERALIZATION" will equal the excess of the Pool Principal Balance
over the Class Principal Balance of all Classes of Class A Certificates.  A
limited acceleration of the principal amortization of the Class A Certificates
relative to the principal amortization of the Mortgage Loans has been designed
to increase the Class A Overcollateralization by making additional sequential
distributions of principal to the Class A Certificateholders, in the manner
described herein.



    Until a Class R Distribution Trigger occurs, distributions of Excess
Spread, if any, on a Distribution Date that would otherwise be made to the
holders of the Class B Certificates and the Class R Certificates, as applicable,
will be made as an additional distribution of principal to the holders of the
Class A Certificates, sequentially among the Classes of the Class Certificates
in order of their respective Class designations. The distribution of such Excess
Spread is intended to accelerate the amortization of the Class Principal Balance
of all Classes of Class A Certificates, and thereby increase the Class A
Overcollateralization. If distributions of such Excess Spread are made to the
holders of the Class A Certificates such that the Pool Principal Balance exceeds
the aggregate Class Principal Balance of the Class A and Class B Certificates
then outstanding, then a portion of the Pool Principal Balance, equal to such
excess, will become attributable to the Class R Certificates. In addition, the
relative percentage of the Class Principal Balance of the Class B Certificates
to the Pool Principal Balance will increase as a result of the principal
amortization of the Class A Certificates prior to the principal amortization of
the Class B Certificates. On any Distribution Date on which a Class R
Distribution Trigger occurs, all or a portion of the Excess Spread may be
distributed to the holders of the Class B Certificates and the Class R
Certificates, as


                                         S-45

<PAGE>

applicable, and not to the Class A Certificates; therefore, ceasing the
acceleration of the principal amortization of the Class A Certificates.



    While the distribution of Excess Spread to holders of the Class A
Certificates in the manner specified above has been designed to produce and
maintain a given level of Class A Overcollateralization, there can be no
assurance that Excess Spread will be generated in sufficient amounts to ensure
that such overcollateralization level will be achieved or maintained at all
times.  Net losses on Liquidated Mortgage Loans will be allocated first to
reduce the principal imputed to the Class R Certificates, if any, and the Class
Principal Balance of the Class B Certificates, thereby reducing the Class A
Overcollateralization.  SEE "Description of the Certificates -- Subordination
and Allocation of Losses" and "Risk Factors -- Additional Credit Enhancement
Limitations -- Adequacy of Credit Enhancement" herein.



    If the delinquency or default experience on the Mortgage Loans exceeds
certain levels set forth in the Pooling and Servicing Agreement, then the
Required Class A Overcollateralization Level will increase, and to the extent
that Excess Spread is available, the principal amortization of the Class A
Certificates will be accelerated by the distribution of such Excess Spread to
the Class A Certificateholders for a temporary period until the Required Class A
Overcollateralization Level is achieved.  If the delinquency and default
experience on the Mortgage Loans is lower than certain levels set forth in the
Pooling and Servicing Agreement then under certain circumstances the Required
Class A Overcollateralization Level will decrease.  If a Class R Distribution
Trigger occurs, then the rate of principal amortization of the Class A
Certificates will slow from the cessation of the Excess Spread distributions to
the Class A Certificateholders.



    Pursuant to the Pooling and Servicing Agreement, as of each Determination
Date, the "REQUIRED CLASS A OVERCOLLATERALIZATION LEVEL" will be the sum of the
Required Title I OC Level (as defined therein) and the Required Conventional OC
Level (as defined therein), each of which will determined based on a calculation
reviewed and approved by the Certificate Insurer and each Rating Agency.  In
fact, after the Funding Period ends, the Required Title I OC Level will be
calculated based on certain percentages of the Cut-Off Date Principal Balances
of the Title I Mortgage Loans, until the Credit Support Reduction Date, and
thereafter, will be calculated based on the lesser of certain percentages of the
Cut-Off Date Principal Balances of the Title I Mortgage Loans and the
outstanding Principal Balances of the Title I Mortgage Loans.  After the Funding
Period ends, the Required Conventional OC Level will be calculated based on
certain percentages of the Cut-Off Date Principal Balances of the Conventional
Mortgage Loans, until the Credit Support Reduction Date, and thereafter, will be
calculated based on the lesser of certain percentages of the Cut-Off Date
Principal Balances of the Conventional Mortgage Loans and the outstanding
Principal Balances of the Conventional Mortgage Loans.  The percentages used in
calculating the Required Title I OC Level and the Required Conventional OC Level
will be determined based on the delinquency and default experience of the Title
I Mortgage Loans and the Conventional Mortgage Loans, respectively.  The "CREDIT
SUPPORT REDUCTION DATE" will be the Remittance Date occurring on the later of
(i) the [thirty-sixth (36th)] Remittance Date, or (ii) the Remittance Date on
which the Pool Principal Balance is equal to or less than [fifty percent (50%)]
of the aggregate Cut-Off Date Principal Balances of the Mortgage Loans.  On the
Closing Date, assuming that the Assumed Pool Principal Balance has the same
characteristics as the Initial Pool Principal Balance, the Required Class A
Overcollateralization Level would be equal to $_____________, which is ______%
of the Assumed Pool Principal Balance.



    While the Required Class A Overcollateralization Level may be reduced as
described in the Pooling and Servicing Agreement, no distributions of principal
will be made to the holders of the Class B Certificates or the Class R
Certificates which would have the effect of reducing the Class A
Overcollateralization.  The Class A Overcollateralization will be reduced as a
result of the allocation of Net Loan Losses, first to the principal imputed to
the Class R Certificates and next to the Class Principal Balance of the Class B
Certificates.


SUBORDINATION AND ALLOCATION OF LOSSES


    The rights of the holders of the Class B Certificates and Class R
Certificates to receive distributions with respect to the Mortgage Loans in the
Trust Fund will be subordinated, to the extent described herein, to such rights
of the holders of the Class A Certificates.  This subordination is intended to
enhance the likelihood of regular receipt by the holders of the Class A
Certificates of the full amount of interest and principal distributions due to
such holders and to afford such holders protection against losses on the
Mortgage Loans.  The protection afforded to the holders of the Class A
Certificates by means of the subordination feature will be accomplished by the
preferential right of such Class A Certificateholders, on each Distribution
Date, to receive their interest and principal distributions prior to any
interest and principal distributions being made to the holders of the Class B
Certificates, and, subject to the occurrence of a Class R Distribution Trigger,
prior to any distributions of the Excess Spread on deposit on such date in the
Certificate Account being made to the holders of the Class R Certificates, and,
if necessary, by the right of such holders of the Class A Certificates to
receive their future distributions


                                         S-46

<PAGE>

of interest and principal from the Certificate Account that otherwise would have
been distributed to the holders of the Class B Certificates as interest and
principal and as Excess Spread, if applicable, and to the holders of the Class R
Certificates as Excess Spread, if applicable.


    On the Closing Date, the Original Class Principal Balance of the Class B
Certificates in the aggregate will evidence the beneficial ownership of
approximately ____% of the Assumed Pool Principal Balance and ____% of the
Original Class Principal Balance for all Classes of Class A Certificates.
Subject to the occurrence on each Distribution Date of a Class R Distribution
Trigger, and further subject to the right of the holders of the Class B
Certificates to reimbursement for any unreimbursed Net Loan Losses previously
allocated to such Class B Certificates, the Class R Certificates will evidence
the right to receive, on such Distribution Date, all or a portion of the Excess
Spread.


    On each Distribution Date, with respect to the Liquidated Mortgage Loans
occurring during the immediately preceding Due Period, the "NET LOAN LOSSES"
will be equal to the amount (but not less than zero) determined as of the
related Determination Date equal to: (i) the aggregate uncollected Principal
Balances of and accrued and unpaid interest on such Liquidated Mortgage Loans as
of the last day of such Due Period, with interest computed at the weighted
average interest rate for the Class A Certificates and Class B Certificates plus
the aggregate rate of the Trustee Fees, Custodian Fees, REMIC Administration
Fees, the Servicing Fees and Certificate Insurer Premium, and without
application of any amounts included in clause (ii) below, minus (ii) the
aggregate amount of any recoveries with respect to such Liquidated Mortgage
Loans from whatever source, including any Net Liquidation Proceeds, FHA
Insurance Proceeds, any Insurance Proceeds, any Released Mortgaged Property
Proceeds, any payments from the related borrower and any payments made to
purchase such Liquidated Mortgage Loans pursuant to the Pooling and Servicing
Agreement, less the amount of any expenses incurred in connection with such
recoveries and liquidation.



    If on any Distribution Date Net Loan Losses occur, then the principal
portion of the Net Loan Losses attributable to such Liquidated Mortgage Loans
will be allocated as follows: (i) first to reduce the portion of the Pool
Principal Balance attributable to the Class R Certificates (which is the excess
of the Pool Principal Balance over the aggregate Class Principal Balance of the
Class A Certificates and the Class B Certificates), until such excess has been
reduced to zero; and (ii) second, to reduce the Class Principal Balance of the
Class B Certificates, until such Class Principal Balance has been reduced to
zero; provided that with respect to clause (ii) above, the interest portion of
such Net Loan Losses that corresponds to the principal portion thereof will be
allocated to the Class B Certificates to reduce to zero the amount of any
accrued and unpaid interest on such Class B Certificates, including any Interest
Carry-Forward Amount for such Class B Certificates.  After the reduction of the
Class A Overcollateralization to zero, the principal portion of any Net Loan
Losses will not be allocated to reduce the Class Principal Balance of the Class
A Certificates, but rather the principal portion of any such Net Loan Losses
will be included in the Principal Remittance Amount attributable to the Class A
Certificates.  SEE the definition of "Principal Remittance Amount" under the
subheading "Distributions on the Offered Certificates" above.  Accordingly, if
the Net Loan Losses occur after the Class A Overcollateralization has been
reduced to zero, the holders of such Class A Certificates will be distributed,
as appropriate, the full amount of the interest and principal distributions due
such holders to the extent that sufficient funds are received from the Excess
Spread and that Guaranteed Payments are made under the Guaranty Policy.


    The Class A-2 Certificates will not be subordinate to Class A-1
Certificates with respect to the allocation of losses, the Class A-3
Certificates will not be subordinate to the Class A-2 and Class A-1 Certificates
with respect to the allocation of losses, and the Class A-4 Certificates will
not be subordinate to the Class A-3, Class A-2 and Class A-1 Certificates with
respect to the allocation of losses.  Nevertheless, the Class A-2 Certificates
will not be entitled to any distributions of principal until the Class Principal
Balance of the Class A-1 Certificates has been reduced to zero; the Class A-3
Certificates will not be entitled to any distributions of principal until the
Class Principal Balances of the Class A-2 and Class A-1 Certificates have been
reduced to zero; and the Class A-4 Certificates will not be entitled to any
distributions of principal until the Class Principal Balances of the Class A-3,
Class A-2 and Class A-1 Certificates have been reduced to zero.


    If Net Loan Losses are allocated to reduce the Class Principal Balance of
the Class B Certificates and the corresponding amount of the accrued and unpaid
interest on such Class B Certificates, then the Class B Certificateholders may
be reimbursed for such allocated Net Loan Losses to the extent that any Excess
Spread would otherwise be distributable upon a Class R Distribution Trigger (the
amount of such allocated Net Loan Losses less any reimbursement received from
Excess Spread, if any, will equal the "CLASS B LOSS REIMBURSEMENT AMOUNT").


                                         S-47

<PAGE>


REPORTS TO CERTIFICATEHOLDERS

    On each Distribution Date, the Trustee will be required to forward to each
Certificateholder, the Depositor, the Certificate Insurer, the Rating Agencies
and any FHA Claims Administrator a statement which will set forth, among other
things:

         (i)       the Available Remittance Amount for such Distribution Date;


         (ii)      the Class Principal Balance of each Class of Offered
    Certificates and the Pool Principal Balance (including until the Funding
    Period ends, the amount remaining in the Pre-Funding Account and the
    Capitalized Interest Account as of such Distribution Date) as of the first
    day of the related Due Period and after giving effect to distributions made
    to the Holders of the Offered Certificates on such Distribution Date;



         (iii)     the Class Pool Factor with respect to each Class of Offered
    Certificates then outstanding;


         (iv)      the amount of principal and interest received on the
    Mortgage Loans during the related Due Period;


         (v)       the Principal Remittance Amount, the Interest Remittance
    Amount, the Interest Carry-Forward Amount and the Principal Carry-Forward
    Amount, if any, with respect to each Class of Offered Certificates then
    outstanding;


         (vi)      whether a Class R Distribution Trigger has occurred on such
    Distribution Date, and if so, the amount of any Excess Spread or any other
    amount to be distributed to the holders of the Class R Certificates on such
    Distribution Date;

         (vii)     the Servicing Fees, the Trustee Fees, the Custodian Fees,
    the Certificate Guaranty Insurance Premium, the REMIC Administration Fee
    and the amounts deposited to the FHA Insurance Premium Deposit Amount;

         (viii)    the FHA Insurance Amount before and after such Distribution
    Date, and the aggregate number of FHA Claims submitted, the aggregate
    principal balance of all the Mortgage Loans relating to FHA Claims finally
    rejected by the FHA and the amount of FHA Insurance Proceeds received, in
    each case during the related Due Period, and the cumulative amount of FHA
    Insurance Proceeds received;

         (ix)      the Class A Overcollateralization on such Distribution Date,
    the Required Class A Overcollateralization Level, as of such Distribution
    Date, the Net Loan Losses incurred during the related Due Period and the
    cumulative Net Loan Losses as of such Distribution Date;

         (x)       the weighted average maturity of the Mortgage Loans and the
    weighted average Mortgage Loan Rate of the Mortgage Loans;

         (xi)      certain performance information, including delinquency and
    foreclosure information, as set forth in the Servicer's Monthly Remittance
    Report;

         (xii)     the amount of any Guaranteed Payment included in the amounts
    distributed on such Distribution Date, and the amount of any Certificate
    Insurer Reimbursement Amount, and any such obligations remaining
    unsatisfied after distributions on such Distribution Date; and

         (xiii)    the aggregate Principal Balance of the Mortgage Loans that
    became Defaulted Mortgage Loans during the related Due Period, and the
    cumulative amount thereof from the Closing Date.

ASSIGNMENT OF MORTGAGE LOANS


    On the Closing Date, the Transferor will sell, convey, transfer and assign
all of its right, title and interest in and to the Initial Mortgage Loans to the
Depositor, and the Depositor will sell, convey, transfer and assign the Initial
Mortgage Loans to the Trustee.  The Trustee will, concurrently with the sale,
conveyance, transfer and assignment of the Initial Mortgage Loans and the
deposit of funds in the Pre-Funding Account, deliver the Certificates to the
Depositor in exchange


                                         S-48

<PAGE>

for the Initial Mortgage Loans and the Pre-Funding Account Deposit.  Each
Initial Mortgage Loan will be identified in a schedule appearing as an exhibit
to the Pooling and Servicing Agreement (the "MORTGAGE LOAN SCHEDULE").



    Following the Closing Date, the funds in the Pre-Funding Account will be
used to purchase from the Depositor, from time to time prior to the end of the
Funding Period, subject to the availability thereof, Subsequent Mortgage Loans
consisting of closed-end fixed rate, property improvement and/or debt
consolidation loans.  SEE "The Mortgage Loan Pool -- Conveyance of Subsequent
Mortgage Loans" herein.  In connection with each purchase of such Subsequent
Mortgage Loans, the Trust Fund will be required to pay to the Depositor from the
Pre-Funding Account a cash purchase price of not more than 100% of the principal
balance thereof; the Trust Fund may pay a cash purchase price of less than 100%
for the purpose of increasing the amounts available for distribution, but in no
event less than the fair market value of such Subsequent Mortgage Loans.  In
connection with any purchase of Subsequent Mortgage Loans by the Trust Fund
after the Closing Date, the Transferor will assign to the Depositor all of its
right, title and interest in and to such Subsequent Mortgage Loans and the
Depositor in turn will assign to the Trustee all of its right, title and
interest in and to such Subsequent Mortgage Loans, except that the Transferor
will retain the accrued and unpaid interest on the principal amount of the
Subsequent Mortgage Loans up to the Subsequent Transfer Date.



    In addition, the Depositor will, as to each Mortgage Loan, deliver to the
Trustee or the Custodian the Note endorsed to the order of the Trustee or the
Custodian without recourse, the Mortgage with evidence of recording indicated
thereon (except for any Mortgage not returned from the public recording office),
an assignment of the Mortgage with evidence of recording thereon (except for any
assignment of Mortgage to the Trustee or the Custodian not returned from the
public recording office), intervening assignments of the Mortgage and assumption
and modification agreements (each, a "TRUSTEE'S MORTGAGE LOAN FILE").  In the
event that, with respect to any Mortgage Loan, the Depositor cannot deliver the
Mortgage or any assignment with evidence of recording thereon concurrently with
the conveyance thereof under the Pooling and Servicing Agreement because they
have not yet been returned by the public recording office, the Depositor will
deliver or cause to be delivered to the Trustee or the Custodian a certified
true photocopy of such Mortgage or assignment.  The Depositor will deliver or
cause to be delivered to the Trustee or the Custodian any such Mortgage or
assignment with evidence of recording indicated thereon upon receipt thereof
from the public recording office.  The Trustee agrees, for the benefit of the
Certificateholders, to review (or cause to be reviewed) each Trustee's Mortgage
Loan File within 45 days after the conveyance of the related Mortgage Loan to
the Trust Fund to ascertain that all required documents have been executed and
received.


PRE-FUNDING ACCOUNT


    On the Closing Date, cash in the aggregate amount of approximately
$__________ (the "PRE-FUNDING ACCOUNT DEPOSIT") will be deposited in an Eligible
Account (the "PRE-FUNDING ACCOUNT"), which account will be part of the Trust
Fund and will be maintained as an Eligible Account with the Trustee, in its
corporate trust department for the purchase of Mortgage Loans.  The Pre-Funding
Account Deposit will be increased or decreased by an amount equal to the
aggregate of the principal balances of any mortgage loans removed from or added
to, respectively, the Mortgage Loan Pool prior to the Closing Date, provided
that any such increase or decrease will not exceed ____% of the Initial Pool
Principal Balance.  During the period (the "FUNDING PERIOD") from the Closing
Date until the earlier of (i) the date on which the amount on deposit in the
Pre-Funding Account is reduced below $_________, and (ii)__________________,
199__, the amount on deposit in the Pre-Funding Account will be reduced by the
amount thereof used to purchase Subsequent Mortgage Loans in accordance with the
applicable provisions of the Pooling and Servicing Agreement; provided that the
Funding Period will be subject to an earlier termination if insufficient funds
are on deposit in the Capitalized Interest Account on any Determination Date to
cover any interest shortfall for distributions to the Class A Certificates and
the Class B Certificates on the immediately following Distribution Date.
Subsequent Mortgage Loans purchased by and added to the Trust Fund on any
Subsequent Transfer Date must satisfy the criteria set forth in the Pooling and
Servicing Agreement and must be approved by the Certificate Insurer. Assuming
that the aggregate Cut-Off Date Principal Balances of all Subsequent Mortgage
Loans conveyed to the Trust Fund equals the Pre-Funding Account Deposit, then it
is expected that the Assumed Pool Principal Balance will consist of
approximately ____% to ____% Title I Mortgage Loans, and approximately _____% to
_____% Conventional Mortgage Loans.  SEE "The Mortgage Loan Pool -- Conveyance
of Subsequent Mortgage Loans" herein.



    On the Distribution Date following the Due Period in which such Funding
Period ends, the portion of the Pre-Funding Account Deposit that is remaining at
the end of the Funding Period (net of reinvestment income which is required to
be transferred to the Capitalized Interest Account) will be applied only to
reduce the Class Principal Balances of all Classes of Offered Certificates, on a
pro rata basis,

                                         S-49

<PAGE>

thereby reducing the weighted average lives of such Certificates.  If pro rata
principal distributions are made on the Offered Certificates as a result of
funds remaining on deposit in the Pre-Funding Account after the termination of
the Funding Period, interest will not accrue on such principal distributions
during the 20-day period that will elapse between the end of the monthly accrual
period immediately preceding the Distribution Date on which such principal
distributions will be made and such Distribution Date.



    Amounts on deposit in the Pre-Funding Account will be invested in 
Permitted Investments. The Pooling and Servicing Agreement requires that no 
Permitted Investment shall evidence either the right to receive (a) only 
interest with respect to the obligations underlying such Permitted Investment 
or (b) both principal and interest payments derived from obligations 
underlying such Permitted Investment where the interest and principal payments 
with respect to such Permitted Investment provide a yield to maturity at par 
greater than 120% of the yield to maturity at par of the underlying 
obligations.  Further, no Permitted Investment may be purchased at a price 
greater than par if such Permitted Investment may be prepaid or called at a 
price less than its purchase price prior to stated maturity. Permitted 
Investments are required to mature as may be necessary for the purchase of 
Subsequent Mortgage Loans on any Subsequent Transfer Date no later than the 
Business Day prior to the related Subsequent Transfer Date, and in any case, 
no later than the Business Day prior to the applicable Distribution Date.  All 
interest and any other investment earnings on amounts on deposit in the 
Pre-Funding Account will be transferred to the Capitalized Interest Account.


CAPITALIZED INTEREST ACCOUNT


    On the Closing Date, at the direction of the Depositor, an amount (the
"CAPITALIZED INTEREST ACCOUNT DEPOSIT") sufficient to cover the projected
interest shortfall for _______ days from the Pre-Funding Account, as approved by
the Rating Agencies, will be deposited in an Eligible Account maintained by and
in the name of the Trustee (the "CAPITALIZED INTEREST ACCOUNT") from a portion
of the sales proceeds from the Offered Certificates.  The amount on deposit in
the Capitalized Interest Account will be specifically allocated to cover
shortfalls in interest (the "INTEREST SHORTFALL") on the Class A Certificates
and the Class B Certificates that may arise as a result of the utilization of
the Pre-Funding Account for the purchase by the Trust Fund of Subsequent
Mortgage Loans after the Closing Date and will be so applied by the Trustee for
the distribution of interest to Certificateholders.  In fact, on each 
Remittance Date that relates to a Due Period during the Funding Period, the 
Interest Shortfall will represent the insufficiency arising from the 
difference between (A) the amount of interest that accrues during such Due 
Period on the excess of the aggregate Class Principal Balance of all Class A 
Certificates and Class B Certificates over the aggregate Pool Principal 
Balance at the rate equal to sum of the weighted average Certificate Interest 
Rate on all Class A Certificates and Class B Certificates, plus the monthly 
rate attributable to the Trustee Fees, Custodian Fees and Certificate 
Guaranty Insurance Premium and (B) the amount of reinvestment income that 
accrues during such Due Period on the funds on deposit in the Pre-Funding 
Account and the Capitalized Interest Account at the rate realized from the 
Permitted Investments in which funds are invested.  The initial deposit in the
Capitalized Interest Account on the Closing Date will be sufficient to cover
only _______________ days of interest, reflecting the Interest Shortfall with
respect to the __________________ Distribution Date and the __________________
Distribution Date.  If the Transferor and Depositor deliver Subsequent Mortgage
Loans on or prior to __________________, 199__, the Trustee may release to the
Depositor the portion of the Capitalized Interest Account Deposit which, based
on a recomputation of the Interest Shortfall, will not be needed on the
__________________ Distribution Date.  Additionally, on or before
__________________, 199__, the Depositor may deposit into the Capitalized
Interest Account the Interest Shortfall with respect to the __________________
Distribution Date.  The Depositor's failure to make the required Interest
Shortfall deposit on __________________, 199__ with respect to the
__________________ Distribution Date will cause the Funding Period to end on
__________________, 199__.  Any amounts remaining in the Capitalized Interest
Account on any Determination Date, that are not required to cover the
anticipated interest shortfall described above, will be distributed to the
Depositor,


                                         S-50

<PAGE>

including any net reinvestment income thereon, and such amounts will not
thereafter be available for distribution to the Certificateholders.



    Amounts on deposit in the Capitalized Interest Account will be invested in
Permitted Investments as defined in the Pooling and Servicing Agreement.  All
such Permitted Investments are required to mature no later than the Business Day
prior to the applicable Distribution Date as specified in the Pooling and
Servicing Agreement.  All interest and any other investment earnings on amounts
on deposit in the Capitalized Interest Account will be available to cover any
Interest Shortfall.


TRUST FUND FEES AND EXPENSES

    As compensation for their services pursuant to the Pooling and Servicing
Agreement, the Trustee is entitled to the Trustee Fee, the Custodian is entitled
to the Custodian Fee, and the Servicer is entitled to the Servicing Fee and
additional servicing compensation and reimbursement as described under the
"Servicing" subheading below.  As compensation for issuing the Guaranty Policy,
the Certificate Insurer is entitled to the Certificate Guaranty Insurance
Premium.

SERVICING


    The Servicer is entitled to a Servicing Fee, payable monthly on each
Distribution Date, equal to ____% per annum on the Pool Principal Balance (as
adjusted for Liquidated Mortgage Loans) as of the first day of the immediately
preceding Due Period divided by 12.  The Servicer will pay the fees of each
Subservicer out of the amounts it receives as the Servicing Fee.  In addition to
the Servicing Fee, the Servicer is entitled to retain additional servicing
compensation in the form of assumption and other administrative fees, release
fees, insufficient funds charges, late payment charges and any other servicing-
related fees.


THE TRUSTEE

    ________________________ , has been named Trustee pursuant to the Pooling
and Servicing Agreement.  The Trustee has accepted appointment as the
Certificate Registrar and Paying Agent pursuant to the Pooling and Servicing
Agreement.  The address of the Trustee is:


TERMINATION


    The Servicer may, at its option, terminate the Pooling and Servicing
Agreement on any Distribution Date on which the Class Principal Balance of the
Certificates is less than 10% of the sum of the Initial Pool Principal Balance
and the aggregate Cut-Off Date Principal Balance of all Subsequent Mortgage
Loans conveyed to the Trust Fund.  Such termination will be effected by the
Servicer purchasing from the Trust Fund all of the Mortgage Loans and REO
Properties at the Termination Price.  In connection with any such purchase, the
Servicer will pay the outstanding fees and expenses, if any, of the Trustee, the
Certificate Insurer, the Custodian, and the Servicer.


THE CERTIFICATES; RESTRICTIONS ON TRANSFER

    Each Class of the Class A Certificates will be represented by a global
certificate registered in the name of the nominee of The Depository Trust
Company.  No person acquiring an interest in the Class A Certificates will be
entitled to receive a definitive certificate representing such person's
interest.  SEE "Description of Book Entry Procedures" herein.


                         DESCRIPTION OF BOOK ENTRY PROCEDURES


    Each of the Class A-1 Certificates, the Class A-2 Certificates, the Class
A-3 Certificates and the Class A-4 Certificates (collectively, the "BOOK ENTRY
CERTIFICATES") will be represented by a single certificate registered in the
name of the nominee of The Depository Trust Company ("DTC").  DTC will maintain
book entry records of ownership, transfers and pledges by purchasers and other
beneficial owners (each a "BENEFICIAL OWNER") of such Book Entry Certificates
only in the names of its participants and indirect participants (the "DTC
PARTICIPANTS"), which include securities brokers and dealers, banks and trust
companies and clearing corporations and may include certain other organizations.
Prior to Book Entry Termination (as defined below), Beneficial Owners who are
not DTC Participants may transfer and pledge their interests in the Book Entry
Certificates, and exercise any other rights and remedies of Certificateholders,
only through DTC Participants


                                         S-51

<PAGE>

or other entities that maintain relationships with DTC Participants.  The
Trustee will have no responsibility to monitor or restrict the transferability
of interests in the Book Entry Certificates through the facilities of DTC.  DTC
may charge its customary fee to DTC Participants in connection with any such
transfers and pledges.  In addition, prior to Book Entry Termination,
distributions on the Book Entry Certificates will be made to Beneficial Owners
only through DTC and its DTC Participants.



    Each Class of the Book Entry Certificates will be issued in certificated,
registered form ("DEFINITIVE CERTIFICATES") to Beneficial Owners or their
nominees, and thereupon such Beneficial Owners will become Certificateholders
if, and only if, one of the following events has occurred (any such event being
referred to as "BOOK ENTRY TERMINATION"):  (i) DTC or the Transferor advises the
Trustee in writing that DTC is no longer willing or able properly to discharge
its responsibilities as a clearing corporation with respect to the Book Entry
Certificates and the Transferor and the Trustee are unable to engage a qualified
successor to serve as DTC, or (ii) DTC and DTC Participants, at the direction of
Beneficial Owners representing a majority of the outstanding principal amount of
the Book Entry Certificates, advise the Trustee in writing that the continuation
of a book entry system is no longer in the best interests of Beneficial Owners.
Upon Book Entry Termination, Beneficial Owners will become registered
Certificateholders and will deal directly with the Trustee with respect to
transfers, notices and payments.


    DTC has advised the Transferor and the Trustee that, prior to Book Entry
Termination, 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 DTC Participants to whom the Book Entry Certificates
are credited in an account maintained by DTC.  DTC has advised that it will take
such action with respect to any principal amount of the Book Entry Certificates
only at the direction of and on behalf of DTC Participants with respect to those
principal amounts of such Book Entry Certificates.


    Issuance of the Book Entry Certificates in book entry form rather than as
physical certificates may adversely affect the liquidity of such Certificates in
the secondary market and the ability of Certificateholders to pledge them.  In
addition, since distributions on the Book Entry Certificates will be made by the
Trustee to DTC and DTC will credit such distributions to the accounts of its
Participants, which will further credit them to the accounts of indirect
participants of the Book Entry Certificateholders, such Certificateholders may
experience delays in the receipt of such distributions.  SEE "Risk Factors --
Limited Liquidity and Fluctuation in Value from Market Conditions -- Book Entry
Registration" in the Prospectus.


                       CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    An election will be made to treat the assets of the Trust Fund as a REMIC
for federal income tax purposes.  The Class A-1 Certificates, Class A-2
Certificates, Class A-3 Certificates, and Class B Certificates will be regular
interests in the Trust Fund, and the Class R Certificates will be the residual
interest in the Trust Fund.


    The Offered Certificates may be treated as having been issued with original
issue discount.  As a result, holders of Offered Certificates may be required to
recognize income with respect to the Offered Certificates somewhat in advance of
the receipt of cash attributable to that income.  The prepayment assumption that
will be used for purposes of computing original issue discount for federal
income tax purposes is a CPR of ____%.  No representation is made that the
Mortgage Loans will, in fact, prepay at this or any other rate.


    SEE "Certain Federal Income Tax Consequences" in the Prospectus.

                                 ERISA CONSIDERATIONS

    As described in the Prospectus under "ERISA Considerations," the Employee
Retirement Income Security Act of 1974, as amended ("ERISA") and the Code impose
certain duties and restrictions on any person which is an employee benefit plan
within the meaning of Section 3(3) of ERISA or Code Section 4975 or any person
utilizing the assets of such employee benefit plan (an "ERISA Plan") and certain
persons who perform services for ERISA Plans.  For example, unless exempted,
investment by an ERISA Plan in the Certificates may constitute a prohibited
transaction under ERISA or the Code.  There are certain exemptions issued by the
United States Department of Labor (the "DOL") that may be applicable to an
investment by an ERISA Plan in the Certificates, including Prohibited
Transaction Class Exemption 83-1 ("PTE 83-1").  For a further discussion of PTE
83-1, including the necessary conditions to its applicability, and other
important factors to be considered by an ERISA Plan contemplating investing in
the Certificates, SEE "ERISA Considerations" in the Prospectus.

                                         S-52

<PAGE>

    On __________________, the DOL issued to the Underwriter an individual
administrative exemption, Prohibited Transaction Exemption _____________, Fed.
Reg. __________ (the "Exemption"), from certain of the prohibited transaction
rules of ERISA with respect to the initial purchase, the holding, and the
subsequent resale by an ERISA Plan of certificates in pass-through trusts that
meet the considerations and requirements of the Exemption.  The Exemption might
apply to the acquisition, holding and resale of the Certificates by an ERISA
Plan, provided that specified conditions are met.


    Among the conditions which would have to be satisfied for the Exemption to
apply to the acquisition by an ERISA Plan of the Certificates, is the condition
that the ERISA Plan investing in the Certificates be an "accredited investor" as
defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act of 1933 (the "SECURITIES ACT").


    Before purchasing any Certificate, a fiduciary of an ERISA Plan should make
its own determination as to the availability of the exemptive relief provided in
the Exemption or the availability of any other prohibited transaction exemptions
(including PTE 83-1), and whether the conditions of any such exemption will be
applicable to the Certificates.

    Any fiduciary of an ERISA Plan considering whether to purchase any
Certificate should not only consider the applicability of exemptive relief, but
should also carefully review with its own legal advisors the applicability of
the fiduciary duty and prohibited transaction provisions of ERISA and the Code
to such investment.  SEE "ERISA Considerations" in the Prospectus.

                                   LEGAL INVESTMENT


    The Offered Certificates offered hereby will not constitute "mortgage
related securities" under the Secondary Mortgage Market Enhancement Act of 1984
("SMMEA") because a substantial number of the Mortgage Loans are secured by
liens on real estate that are not first liens, as required by SMMEA.
Accordingly, many institutions with legal authority to invest in "mortgage
related securities" may not be legally authorized to invest in the Offered
Certificates.


   
    Although the Title I Mortgage Loans underlying the Offered Certificates are
partially insured under the Title I Program by the FHA, the FHA has not
guaranteed payments on the Offered Certificates themselves.  Therefore, the
Offered Certificates should not be considered to be "exempt" securities within
the meaning of the Securities Act or the Exchange Act.
    


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


                                       RATINGS

    At their initial issuance the Class A-1 Certificates, the Class A-2
Certificates, the Class A-3 Certificates and the Class A-4 Certificates will be
rated "_____" by Standard & Poor's and "_____" by Moody's.  A security rating is
not a recommendation to buy, sell or hold securities and may be subject to
revision or withdrawal at any time.


    The ratings on mortgage pass-through securities address the likelihood of
the receipt by security holders of all distributions on the underlying mortgage
loans to which they are entitled.  Ratings also address the structural, legal
and issuer-related aspects associated with mortgage pass-through securities,
including the nature of the underlying mortgage loans.  In general, the ratings
on mortgage pass-through securities address credit risk and not prepayment risk.
Ratings on mortgage pass-through securities do not represent any assessment of
the likelihood that principal prepayments will be made by borrowers or the
degree to which the rate of such prepayments might differ from that originally
anticipated.  As a result, the initial ratings assigned to the Offered
Certificates do not address the possibility that holders of the Offered
Certificates might suffer a lower than anticipated yield in the event of
principal payments on the Offered Certificates resulting from funds remaining in
the Pre-Funding Account at the end of the Funding Period or rapid prepayments of
the Mortgage Loans, or in the event that the Trust Fund is terminated prior to
the Assumed Final Distribution Dates of each Class of Offered Certificates.



                                         S-53

<PAGE>


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



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


                                    LEGAL MATTERS

    Certain legal matters will be passed upon for the Transferor by Andrews &
Kurth L.L.P., Dallas, Texas, and for the Underwriter by________________________.
In addition, Andrews & Kurth L.L.P. will pass on certain other legal matters for
the Depositor.  Certain legal matters will be passed upon for the Certificate
Insurer by _______________________________.

                                     UNDERWRITING


     __________________________ (the "UNDERWRITER"), has agreed, subject 
to the terms and conditions of the Underwriting Agreement, to purchase from 
the Depositor the entire principal amount of the Offered Certificates offered 
hereby.  [In connection with the offering of the Offered Certificates to 
prospective investors the Underwriter has assumed that the Mortgage Loans 
will prepay based upon a CPR of ___%.  However, no assurance can be given as 
to the actual rate at which the Mortgage Loans will prepay or that the rate 
of prepayment will remain constant over the term of such Mortgage Loans.  SEE 
"Prepayment and Yield Considerations -- Weighted Average Life of the Offered 
Certificates" herein.]



    The Depositor has been advised by the Underwriter that it proposes to offer
the Offered Certificates from time to time in negotiated transactions or
otherwise at varying prices to be determined, in each case, at the time of sale.
The Underwriter may effect such transactions by selling the Offered Certificates
to or through certain dealers and such dealers may receive compensation in the
form of underwriting discounts, concessions or commissions from the Underwriter
and any purchasers of such Offered Certificates for whom they may act as agent.
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 amounts or commissions received by them and any profits on the resale of
such Offered Certificates positioned by them may be deemed to be underwriting
discounts or commissions, under the Securities Act.



    The Depositor and the Transferor will indemnify the Underwriter against
certain civil liabilities, including liabilities under the Securities Act or
contribute to payments the Underwriter may be required to make in respect
thereof.



                                         S-54

<PAGE>


                                      APPENDIX A

                         INDEX TO LOCATION OF PRINCIPAL TERMS

                                                                         Page
                                                                         ----

"Additional Series". . . . . . . . . . . . . . . . . . . . . . . . . . . S-12
"Amount Available" . . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
"Assumed Final Distribution Dates" . . . . . . . . . . . . . . . . . . . .S-1
"Assumed Pool Principal Balance" . . . . . . . . . . . . . . . . . . . . .S-2
"Available Remittance Amount". . . . . . . . . . . . . . . . . . . . . . S-41
"Beneficial Owner" . . . . . . . . . . . . . . . . . . . . . . . . .S-3, S-51
"Book Entry Certificates". . . . . . . . . . . . . . . . . . . . . . . . S-51
"Book Entry Termination" . . . . . . . . . . . . . . . . . . . . . . . . S-52
"Capitalized Interest Account Deposit" . . . . . . . . . . . . . . .S-5, S-50
"Capitalized Interest Account" . . . . . . . . . . . . . . . . . . .S-6, S-50
"Certificate Account". . . . . . . . . . . . . . . . . . . . . . . . . . S-41
"Certificate Guaranty Insurance Premium" . . . . . . . . . . . . . . . . S-13
"Certificate Insurer Default". . . . . . . . . . . . . . . . . . . . . . .S-9
"Certificate Insurer Reimbursement Amount" . . . . . . . . . . . . .S-9, S-42
"Certificate Insurer". . . . . . . . . . . . . . . . . . . . . . . . .ii, S-9
"Certificates" . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-2
"Class A Certificates" . . . . . . . . . . . . . . . . . . . . S-1, S-1, S-40
"Class A Overcollateralization". . . . . . . . . . . . . . . . . . S-10, S-45
"Class B Certificates" . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
"Class B Loss Reimbursement Amount". . . . . . . . . . . . . . . . . . . S-47
"Class Principal Balance". . . . . . . . . . . . . . . . . . . . . .S-7, S-45
"Class R Certificates" . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
"Class R Distribution Trigger" . . . . . . . . . . . . . . . .S-8, S-11, S-43
"Class". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-40
"Closing Date" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-6
"Collection Account" . . . . . . . . . . . . . . . . . . . . . . . . . . S-40
"Conventional Combination Loans" . . . . . . . . . . . . . . . . . .S-3, S-22
"Conventional Debt Consolidation Loans". . . . . . . . . . . . . . .S-3, S-22
"Conventional Home Improvement Loans". . . . . . . . . . . . . . . .S-3, S-22
"Conventional Mortgage Loans". . . . . . . . . . . . . . . . . . . .S-3, S-22
"Credit Support Reduction Date". . . . . . . . . . . . . . . . . . . . . S-46
"Cut-Off Date Principal Balance" . . . . . . . . . . . . . . . . . . . . .S-2
"Cut-Off Date" . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-6
"Definitive Certificates". . . . . . . . . . . . . . . . . . . . . . . . S-52
"Depositor". . . . . . . . . . . . . . . . . . . . . . . . . . .ii, S-1, S-30
"Determination Date" . . . . . . . . . . . . . . . . . . . . . . . .S-6, S-41
"Distribution Date". . . . . . . . . . . . . . . . . . . . . . .ii, S-6, S-40
"DTC Participants" . . . . . . . . . . . . . . . . . . . . . . . . . . . S-51
"DTC". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-3, S-51
"Due Period" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-6
"Excess Spread". . . . . . . . . . . . . . . . . . . . . . . . . . S-10, S-43
   
"Exchange Act" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-28
    
"FHA Claims Administration Agreement". . . . . . . . . . . . . . . . . . S-13
"FHA Claims Administrator" . . . . . . . . . . . . . . . . . . . . . . . S-13
"FHA Claims" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-8
"FHA Insurance Amount" . . . . . . . . . . . . . . . . . . . . . . . . . S-12
"FHA Insurance Premium Account". . . . . . . . . . . . . . . . . . . . . S-41
"FHA Insurance Premium Deposit Amount" . . . . . . . . . . . . . . S-13, S-41
"FHA Insurance Proceeds" . . . . . . . . . . . . . . . . . . . . . . . . S-44
"FHA Reserve". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11
"FHA". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ii, S-11
"Fiscal Agent" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-26


                                         A-1


<PAGE>


"Funding Period" . . . . . . . . . . . . . . . . . . . . . . . . . .S-5, S-49
"Guaranteed Payments". . . . . . . . . . . . . . . . . . . . . . . . . . S-27
"Guaranty Policy". . . . . . . . . . . . . . . . . . . . . . . . . . .ii, S-9
"HUD". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ii, S-17
"Initial Class A Overcollateralization". . . . . . . . . . . . . . S-10, S-45
"Initial Mortgage Loans" . . . . . . . . . . . . . . . . . . . . . . .ii, S-2
"Initial Pool Principal Balance" . . . . . . . . . . . . . . . . . . . . .S-2
"Insurance Agreement". . . . . . . . . . . . . . . . . . . . . . . . . . S-27
"Insurance Proceeds" . . . . . . . . . . . . . . . . . . . . . . . . . . S-44
"Interest Carry-Forward Amount". . . . . . . . . . . . . . . . . . . . . S-45
"Interest Remittance Amount" . . . . . . . . . . . . . . . . . . . . . . S-43
"Interest Shortfall" . . . . . . . . . . . . . . . . . . . . . . . . . . S-50
"Liquidated Mortgage Loan" . . . . . . . . . . . . . . . . . . . . . . . S-44
"Majority Certificateholders". . . . . . . . . . . . . . . . . . . .S-9, S-17
"Moody's". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
"Mortgage Loan Pool" . . . . . . . . . . . . . . . . . . . . . . . .S-3, S-22
"Mortgage Loan Rate" . . . . . . . . . . . . . . . . . . . . . . . . . . S-33
"Mortgage Loan Schedule" . . . . . . . . . . . . . . . . . . . . . . . . S-49
"Mortgage Loans" . . . . . . . . . . . . . . . . . . . . . . . . . . .ii, S-2
"Mortgaged Properties" . . . . . . . . . . . . . . . . . . . . . . .S-3, S-22
"Mortgages". . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-3, S-22
"Net Liquidation Proceeds" . . . . . . . . . . . . . . . . . . . . . . . S-44
"Net Loan Losses". . . . . . . . . . . . . . . . . . . . . . . . . . . . S-47
"Notes". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-3, S-22
"Notice" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-27
"Pool Principal Balance" . . . . . . . . . . . . . . . . . . . . . . . . .S-2
"Pooling and Servicing Agreement". . . . . . . . . . . . . . . .ii, S-2, S-27
"Preference Amount". . . . . . . . . . . . . . . . . . . . . . . . . . . S-27
"Pre-Funding Account Deposit". . . . . . . . . . . . . . . . . . . .S-5, S-49
"Pre-Funding Account". . . . . . . . . . . . . . . . . . . . . .ii, S-5, S-49
"Principal Balance". . . . . . . . . . . . . . . . . . . . . . . . . . . .S-2
"Principal Carry-Forward Amount" . . . . . . . . . . . . . . . . . . . . S-45
"Principal Remittance Amount". . . . . . . . . . . . . . . . . . . S-43, S-47
"Prior Series" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-12
"RAC". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-2, S-30
"Rating Agencies". . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14
"Record Date". . . . . . . . . . . . . . . . . . . . . . . . . . . .S-6, S-40
"Released Mortgaged Property Proceeds" . . . . . . . . . . . . . . . . . S-44
"REMIC". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ii
"Remittance Amount". . . . . . . . . . . . . . . . . . . . . . . . . . . S-45
"Required Class A Overcollateralization Level" . . . . . . . . . . . . . S-46
"RNFC" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-2, S-30
"Securities Act" . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-53
"Senior Certificates". . . . . . . . . . . . . . . . . . . . . . . . S-1, S-1
"Servicer" . . . . . . . . . . . . . . . . . . . . . . . . . . .ii, S-2, S-30
"Servicing Fee". . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
"SMMEA". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-53
"Standard & Poor's". . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
"Subordinated Certificates". . . . . . . . . . . . . . . . . . . . . S-1, S-2
"Subsequent Mortgage Loans". . . . . . . . . . . . . . . . . . . . . .ii, S-2
"Subsequent Transfer Agreement". . . . . . . . . . . . . . . . . . . . . S-24
"Subservicer". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
"Termination Price". . . . . . . . . . . . . . . . . . . . . . . . . . . S-14
"Title I Lenders". . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11
"Title I Mortgage Loans" . . . . . . . . . . . . . . . . . . . .ii, S-3, S-22
"Title I Program". . . . . . . . . . . . . . . . . . . . . . . . . . . . S-11
"Transfer Date". . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-12


                                         A-2


<PAGE>


"Transferor" . . . . . . . . . . . . . . . . . . . . . . . . . .ii, S-2, S-30
"Trust Fund" . . . . . . . . . . . . . . . . . . . . . . . . . . ii, S-1, S-2
"Trustee". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .ii, S-2
"Trustee's Mortgage Loan File" . . . . . . . . . . . . . . . . . . . . . S-49
"Underwriter". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-54


                                         A-3



<PAGE>


                                      APPENDIX B

                             AUDITED FINANCIAL STATEMENTS
                             FOR THE CERTIFICATE INSURER

                                         B-1



<PAGE>

Information contained herein is subject to completion or amendment. A 
registration statement relating to these securities has been filed with the 
Securities and Exchange Commission. These securities may not be sold nor may 
offers to buy be accepted prior to the time the registration statement 
becomes effective. This prospectus shall not constitute an offer to sell or 
the solicitation of an offer to buy nor shall there be any sale of these 
securities in any State in which such offer, solicitation or sale would be 
unlawful prior to registration or qualification under the securities laws of 
any such State.

<PAGE>


                 SUBJECT TO COMPLETION; DATED MAY   , 1996


PROSPECTUS
                        ASSET-BACKED CERTIFICATES
                          (ISSUABLE IN SERIES)
                    FIRSTPLUS INVESTMENT CORPORATION
      AND CERTAIN TRUSTS, ALL OF THE BENEFICIAL OWNERSHIP INTEREST
          IN WHICH IS OWNED BY FIRSTPLUS INVESTMENT CORPORATION

    This Prospectus relates to Asset-Backed Certificates (the "CERTIFICATES") 
which may be  issued from time to time in one or more series (each, a 
"SERIES") by FIRSTPLUS INVESTMENT CORPORATION (the "DEPOSITOR") on terms 
determined at the time of sale and described in this Prospectus and the 
related Prospectus Supplement (a "PROSPECTUS SUPPLEMENT").  As specified in 
the related Prospectus Supplement, the Certificates of  a Series may be 
issued in one or more classes (each, a "CLASS") and certain of these Classes 
of Certificates (the "OFFERED CERTIFICATES") will be offered hereby and by 
such Prospectus Supplement.

   
    Each Series of Certificates will represent in the aggregate the entire 
beneficial ownership interest in  a trust fund (a "TRUST FUND") to be formed 
by the Depositor as the depositor pursuant to a Pooling and Servicing 
Agreement.  The issuer ("ISSUER") with respect to a Series of Certificates 
will be the Trust Fund.  The Trust Fund for each Series of Certificates will 
consist primarily of a segregated pool (a "MORTGAGE ASSET POOL") of one or 
more of the following  mortgage related assets (the "MORTGAGE ASSETS") : (i) 
pools of single family (one- to four-unit) residential mortgage loans, 
including mortgage loans that are secured by first or junior liens on the 
related mortgaged properties, mortgage loans for property improvement, debt 
consolidation and/or home equity purposes, timeshare mortgage loans and loans
evidenced by conditional sales contracts and installment sales or installment
loan agreements that are secured by first or junior liens on real property
(the "MORTGAGE LOANS"); (ii) pools of loans evidenced by conditional sales 
contracts and installment sales or installment loan agreements, including 
secured and unsecured loans for manufactured housing purposes and unsecured 
loans for home improvement, debt consolidation and/or home equity purposes 
(the "CONTRACTS"); and (iii) mortgage-backed certificates, mortgage pass-
through certificates or mortgage participation certificates (the "AGENCY 
SECURITIES"), issued or guaranteed by the Government National Mortgage 
Association ("GNMA"), the Federal National Mortgage Association ("FNMA") or the
Federal Home Loan Mortgage Corporation ("FHLMC").  To the extent specified in 
the related Prospectus Supplement, the Mortgage Loans and Contracts may include
Title I Mortgage Loans and Title I Contracts.  If specified  in the related 
Prospectus Supplement, the Trust Fund for a Series of Certificates may include
the rights or other ancillary or incidental assets (together with the Mortgage
Assets, collectively, the "ASSETS") that are intended (i) to provide credit 
enhancement for ultimate or timely distributions of proceeds from the Mortgage
Assets or (ii) to assure the servicing of the Mortgage Assets.
    

    SEE "ERISA CONSIDERATIONS" herein and in the related Prospectus 
Supplement for a discussion of restrictions on the acquisition of 
Certificates by "plan fiduciaries."

    Before purchasing any Offered Certificates, prospective investors should 
review the information set forth on page 11 herein under the caption "Risk 
Factors" and such information as may be set forth under the caption "Risk 
Factors" in the related Prospectus Supplement. 
                                               (COVER CONTINUED ON NEXT PAGE)

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

    PROCEEDS OF THE ASSETS OF A TRUST FUND WILL BE THE SOLE SOURCE OF 
PAYMENTS ON THE OFFERED CERTIFICATES.  THE OFFERED CERTIFICATES WILL NOT 
REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR OR ANY OF ITS 
AFFILIATES.  EXCEPT AS SET FORTH HEREIN AND IN THE RELATED PROSPECTUS 
SUPPLEMENT, NEITHER THE OFFERED CERTIFICATES NOR THE UNDERLYING MORTGAGE 
ASSETS WILL BE GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY OR 
INSTRUMENTALITY OR BY THE DEPOSITOR, ANY OF ITS AFFILIATES, OR ANY OTHER 
PERSON.

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

   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
    AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE 
    SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
    PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR ANY RELATED
           PROSPECTUS SUPPLEMENT. ANY REPRESENTATION TO THE CONTRARY
                          IS A CRIMINAL OFFENSE.

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

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

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

    RETAIN THIS PROSPECTUS FOR FUTURE REFERENCE.  THIS PROSPECTUS MAY NOT BE 
USED TO CONSUMMATE SALES OF THE OFFERED CERTIFICATES FOR ANY SERIES UNLESS 
ACCOMPANIED BY A PROSPECTUS SUPPLEMENT.


<PAGE>

           THE DATE OF THIS PROSPECTUS IS ______________, 199__.
                  (COVER CONTINUED FROM PREVIOUS PAGE)

    Each Series will be issued in one or more Classes, one or more of which 
may be Principal Only Certificates, Interest Only Certificates, Compound 
Interest Certificates, Variable Interest Rate Certificates, Scheduled 
Amortization Certificates, Companion Certificates, Special Allocation 
Certificates or any other Class of Certificates, if any, included in such 
Series and described in the related Prospectus Supplement.  Principal Only 
Certificates will not accrue, and will not be entitled to receive, any 
interest. Payments or distribution of interest on each Class of Certificates 
other than Principal Only Certificates and Compound Interest Certificates 
will be made on each Distribution Date as specified in the related Prospectus 
Supplement.  Interest will not be paid or distributed on Compound Interest 
Certificates on a current basis until the date or period specified in the 
related Prospectus Supplement.  Prior to such time, interest on such Class of 
Compound Interest Certificates will accrue and the amount of interest so 
accrued will be added to the principal thereof on each Distribution Date.  
The amount of principal and interest available and payable on each Series on 
each Distribution Date will be applied to the Classes of such Series in the 
order and as otherwise specified in the related Prospectus Supplement.  
Principal payments or distributions on each Class of a Series will be made on 
a pro rata,  or other selection basis among Certificates of such Class, as 
specified in the related Prospectus Supplement.  Certificates of a Series 
will be subject to redemption or repurchase only under the circumstances and 
according to the priorities described herein and in the related Prospectus 
Supplement.  The Depositor or its affiliates may retain or hold for sale from 
time to time all or a portion of one or more Classes of a Series.

    The yield on each Class of a Series will be affected by the rate of 
payment of principal and interest (including prepayments) on the related 
Mortgage Assets and the timing of receipt of such payments as described 
herein and in the related Prospectus Supplement.  

    If specified in the Prospectus Supplement for a Series, one or more 
elections may be made to treat all or specified portions of the related Trust 
Fund as a "real estate mortgage investment conduit" ("REMIC") or to treat the 
arrangement by which such Series is issued as a REMIC, for federal income tax 
purposes.  If applicable, the Prospectus Supplement for a Series will specify 
which Class or Classes of such Series of Certificates will be considered to 
be regular interests in the related REMIC and which Class of Certificates or 
other interests will be designated as the residual interest in the related 
REMIC.  SEE "Certain Federal Income Tax Consequences" herein.


                                   ii

<PAGE>


                        PROSPECTUS SUPPLEMENT

     As further described herein, the Prospectus Supplement  relating to each 
series of Offered Certificates will, among other things, set forth, as and to 
the extent appropriate:  (i) a description  of each Class of such Offered 
Certificates, including with respect to each such Class the following (A) the 
distribution provisions, (B) the aggregate principal amount, if any, (C) the 
rate at which interest accrues from time to time, if at all, or the method of 
determining such rate, and (D) whether  interest will accrue from time to 
time on its aggregate principal amount, if any, or on a specified notional 
amount, if at all;  (ii) information with respect to any other Classes of 
Certificates of the same Series;  (iii) the respective dates on which 
distributions are to be made;  (iv) information as to the Assets, including 
the Mortgage Assets and Credit Enhancement, constituting the related Trust 
Fund;  (v) the circumstances, if any, under which the related Trust Fund may 
be subject to early termination;  (vi) additional information with respect to 
the method of distribution of such Offered Certificates;  (vii)  whether one 
or more REMIC elections will be made and the designation of the "regular 
interests" and "residual interests" in each REMIC to be created and the 
identity of the person (the "REMIC ADMINISTRATOR") responsible for the 
various tax-related duties in respect of each REMIC to be created;  (viii) 
the initial percentage ownership interest in the related Trust Fund to be 
evidenced by each Class of Certificates of such Series;  (ix) information 
concerning the Trustee (as defined herein) of the related Trust Fund;  (x) if 
the related Trust Fund includes Mortgage Loans or Contracts, information 
concerning the Servicer and any Master Servicer (each as defined herein) of 
such Mortgage Loans or Contracts;  (xi) information as to the nature and 
extent of subordination of any Class of Certificates of such Series, 
including a Class of Offered Certificates; and  (xii) whether such Offered 
Certificates will be initially issued in definitive or book-entry form. 

    The actual characteristics of the Mortgage Assets relating to a Series 
will not deviate in any material respect from the parameters specified in the 
related Prospectus Supplement; provided, however, that if the characteristics 
described  therein materially differ from the actual characteristics, a 
supplement to  such Prospectus Supplement will be distributed.

                        AVAILABLE INFORMATION

    The Depositor is subject to the informational requirements of the 
Securities Exchange Act of 1934, as amended (the "EXCHANGE ACT"), and in 
accordance therewith is required to file reports and other information (the 
"REPORTS") with the Securities and Exchange Commission (the "COMMISSION").  
The Depositor has filed with the Commission a Registration Statement under 
the Securities Act of 1933, as amended (the "SECURITIES ACT"), with respect 
to the Certificates.  This Prospectus, which forms a part of the Registration 
Statement, and the Prospectus Supplement relating to each  Series of 
Certificates contain summaries of the material documents referred to herein 
and therein, but do not contain all of the information contained in such 
Registration Statement pursuant to the rules and regulations of the 
Commission.  For further information, reference is made to such Registration 
Statement and the exhibits thereto.  The Registration Statement can be 
inspected and copied at prescribed rates at the public reference facilities 
maintained by the Commission at Room 1024, Judiciary Plaza, 450 Fifth Street 
N.W., 1st Floor, Room 1024, Washington, D.C.  20549, and at the following 
regional offices of the Commission: Chicago Regional Office, Citicorp Center, 
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511 and New 
York Regional Office, 7 World Trade Center, 13th Floor, New York, New York 
10048.

    The Depositor does not plan to send any financial information to  
Certificateholders.  The Trustee will include with each distribution  to 
Certificateholders a statement containing certain payment information with 
respect to such Certificates.


              INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    All documents filed by the Depositor pursuant to Sections 13(a), 13(c), 
14 or 15(d) of the Exchange Act subsequent to the date of this Prospectus and 
prior to the termination of the offering of the Certificates shall be deemed 
to be incorporated by reference in this Prospectus and to be a part hereof 
from the date of 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 another subsequently filed 
document which also is or is deemed to be incorporated by reference herein 
modifies or supersedes such statement.  Any such statement so modified or 
superseded shall not be deemed, except as so modified or superseded, to 
constitute a part of this Prospectus.

    The Depositor will provide without charge to each person to whom a copy 
of this Prospectus has been delivered, upon the request of such person, a 
copy of any or all of the documents referred to above which have been or may 
be incorporated in this Prospectus by reference (other than exhibits to such 
documents, unless such exhibits are specifically incorporated by 

                                  iii

<PAGE>


reference into any such document).  Requests for such copies should be 
directed to Christopher J. Gramlich, Vice President, FIRSTPLUS INVESTMENT 
CORPORATION, 1250 Mockingbird Lane, Dallas, Texas  75247-4902, (214) 630-6006.


                                  iv



<PAGE>

                          TABLE OF CONTENTS

                                                               PAGE
                                                               ----

PROSPECTUS SUPPLEMENT. . . . . . . . . . . . . . . . . . . . . iii

AVAILABLE INFORMATION. . . . . . . . . . . . . . . . . . . . . iii 

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE. . . . . . . . iii 

TABLE OF CONTENTS. . . . . . . . . . . . . . . . . . . . . . .  iv 

SUMMARY OF PROSPECTUS. . . . . . . . . . . . . . . . . . . . .   1

RISK FACTORS . . . . . . . . . . . . . . . . . . . . . . . . .  11
  
  [* 2 moved from here; text not shown]
  Limited Liquidity and Fluctuation in Value from Market 
   Conditions. . . . . . . . . . . . . . . . . . . . . . . . .  11
    Limited Assets of Trust Fund . . . . . . . . . . . . . . .  12
    Effect of Prepayments on Average Life. . . . . . . . . . .  12
    Effect of Prepayments on Yield . . . . . . . . . . . . . .  14
    Limitations of Credit Enhancement. . . . . . . . . . . . .  14
    Limited Nature of Ratings. . . . . . . . . . . . . . . . .  15
    Adverse Tax Consequences . . . . . . . . . . . . . . . . .  15
    Certain Factors Affecting Delinquencies, Foreclosures and 
     Losses on Underlying Loans. . . . . . . . . . . . . . . .  16
    Risks Associated with  Certain Mortgage Assets . . . . . .  18

DESCRIPTION OF THE CERTIFICATES. . . . . . . . . . . . . . . .  19
    General. . . . . . . . . . . . . . . . . . . . . . . . . .  19
    The Certificates - General . . . . . . . . . . . . . . . .  20
    Form of Certificates; Transfer and Exchange. . . . . . . .  20
    REMIC Election . . . . . . . . . . . . . . . . . . . . . .  21
    Classes of Certificates. . . . . . . . . . . . . . . . . .  21
    Distributions of Principal and Interest. . . . . . . . . .  22
    ** 1 Termination . . . . . . . . . . . . . . . . . . . . .  24
    Book Entry Registration. . . . . . . . . . . . . . . . . .  24
    Mutilated, Destroyed, Lost or Stolen Certificates. . . . .  25

ASSETS SECURING OR UNDERLYING THE CERTIFICATES . . . . . . . .  25
    ** 2 General . . . . . . . . . . . . . . . . . . . . . . .  25
    Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .  26
    Agency Securities. . . . . . . . . . . . . . . . . . . . .  27
    Contracts. . . . . . . . . . . . . . . . . . . . . . . . .  31
    Additions, Substitution and Withdrawal of Assets . . . . .  32
    Pre-Funding Arrangements . . . . . . . . . . . . . . . . .  32

CREDIT ENHANCEMENT . . . . . . . . . . . . . . . . . . . . . .  33
    General. . . . . . . . . . . . . . . . . . . . . . . . . .  33
    Subordination. . . . . . . . . . . . . . . . . . . . . . .  33
    Overcollateralization. . . . . . . . . . . . . . . . . . .  34
    Cross-Support. . . . . . . . . . . . . . . . . . . . . . .  34
    Certificate Insurance. . . . . . . . . . . . . . . . . . .  34
    Pool Insurance . . . . . . . . . . . . . . . . . . . . . .  34
    Special Hazard Insurance . . . . . . . . . . . . . . . . .  34
    Reserve Funds. . . . . . . . . . . . . . . . . . . . . . .  35
    Other Insurance, Guarantees and Similar Instruments or 
     Agreements. . . . . . . . . . . . . . . . . . . . . . . .  35

                                  v

<PAGE>
                         TABLE OF CONTENTS
                            (continued)

                                                                 PAGE
                                                                 ----

SERVICING OF THE MORTGAGE LOANS AND CONTRACTS. . . . . . . . . .  35
    Enforcement of Due-on-Sale Clauses . . . . . . . . . . . . .  36
    Realization upon Defaulted Mortgage Loans. . . . . . . . . .  36
    Waivers and Deferments of Certain Payments . . . . . . . . .  37
    Subservicers . . . . . . . . . . . . . . . . . . . . . . . .  37
    Removal and Resignation of Servicer. . . . . . . . . . . . .  37
    Advances . . . . . . . . . . . . . . . . . . . . . . . . . .  37
    Servicing Procedures . . . . . . . . . . . . . . . . . . . .  37
    Administration and Servicing Compensation and Payment of 
     Expenses. . . . . . . . . . . . . . . . . . . . . . . . . .  38

THE POOLING AND SERVICING AGREEMENT. . . . . . . . . . . . . . .  39
    Assignment of Mortgage Assets. . . . . . . . . . . . . . . .  39
    Conveyance of Subsequent Mortgage Loans. . . . . . . . . . .  40
    Repurchase or Substitution of Mortgage Loans and Contracts .  40
    Evidence as to Compliance. . . . . . . . . . . . . . . . . .  41
    List of Certificateholders . . . . . . . . . . . . . . . . .  41
    Administration of the Certificate Account. . . . . . . . . .  41
    Reports to  Certificateholders . . . . . . . . . . . . . . .  42
    Events of Default. . . . . . . . . . . . . . . . . . . . . .  43
    Rights Upon Event of Default . . . . . . . . . . . . . . . .  43
    Amendment. . . . . . . . . . . . . . . . . . . . . . . . . .  43

  [* 1 moved from here; text not shown]

USE OF PROCEEDS. . . . . . . . . . . . . . . . . . . . . . . . .  44

THE DEPOSITOR. . . . . . . . . . . . . . . . . . . . . . . . . .  44

THE SERVICER AND THE TRANSFEROR. . . . . . . . . . . . . . . . .  44

THE TRUSTEE. . . . . . . . . . . . . . . . . . . . . . . . . . .  45

CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS . . . . . . . . . .  45
    General Legal Considerations . . . . . . . . . . . . . . . .  45
    Foreclosure. . . . . . . . . . . . . . . . . . . . . . . . .  47
    Truth in Lending Act . . . . . . . . . . . . . . . . . . . .  53
    Applicability of Usury Laws. . . . . . . . . . . . . . . . .  53
    Soldiers' and Sailors' Civil Relief Act. . . . . . . . . . .  53
    The Title I Program. . . . . . . . . . . . . . . . . . . . .  54

LEGAL INVESTMENT MATTERS . . . . . . . . . . . . . . . . . . . .  61

ERISA CONSIDERATIONS . . . . . . . . . . . . . . . . . . . . . .  61

CERTAIN FEDERAL INCOME TAX CONSEQUENCES. . . . . . . . . . . . .  63
    Federal Income Tax Consequences for REMIC Certificates . . .  63 
    Federal Income Tax Consequences for Certificates as to 
     Which No REMIC Election Is Made . . . . . . . . . . . . . .  80

STATE TAX CONSEQUENCES . . . . . . . . . . . . . . . . . . . . .  86

PLAN OF DISTRIBUTION . . . . . . . . . . . . . . . . . . . . . .  86

LEGAL MATTERS. . . . . . . . . . . . . . . . . . . . . . . . . .  86

                                  vi

<PAGE>

                         TABLE OF CONTENTS
                            (continued)

                                                                 PAGE
                                                                 ----

FINANCIAL INFORMATION AND ADDITIONAL INFORMATION . . . . . . . .  86


                                  vii

<PAGE>

                        SUMMARY OF PROSPECTUS

  The following summary 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 
related Pooling and Servicing Agreement. Unless otherwise specified, 
initially capitalized terms used and not defined in this Summary of 
Prospectus have the meanings given to them in this Prospectus and in the 
related Prospectus Supplement.   Reference is made to the "Index to Location 
of Principal Terms"  set forth in Appendix A for the location of certain 
capitalized terms.

Securities Offered . . . . .    Asset Backed Certificates issuable in Series
                                as described in the Prospectus Supplement.
                                Certificates of a Series will be issued pursuant
                                to a pooling and servicing agreement (each, a 
                                "POOLING AND SERVICING AGREEMENT") between the 
                                Depositor, as depositor, the Servicer, any 
                                Administrators, the Master Servicer, if any, 
                                and the Trustee for such Series and will 
                                evidence beneficial interests in the assets 
                                included in a trust fund (the "TRUST FUND") and 
                                assigned to the Trustee for the applicable 
                                Series.  Holders of Certificates are referred 
                                to herein as "HOLDERS" or "CERTIFICATEHOLDERS."

                                The Certificates of any Series may be issued in 
                                one or more classes (each a "CLASS"), as 
                                specified in the related Prospectus Supplement. 
                                One or more Classes of Certificates of each 
                                Series:
                                
                                (i) may be entitled to receive distributions 
                                allocable only to principal ("PRINCIPAL ONLY 
                                CERTIFICATES"), only to interest ("INTEREST 
                                ONLY CERTIFICATES") or to any combination 
                                thereof;

                                (ii) may be entitled to receive distributions 
                                only of prepayments of principal throughout the 
                                lives of the Certificates of such Series or 
                                during specified periods;

                                (iii) may be subordinated in the right to 
                                receive distributions of scheduled payments of 
                                principal, prepayments of principal, interest 
                                or any combination thereof to one or more other 
                                Classes of such Series throughout the lives of 
                                the Certificates of such Series or during 
                                specified periods;

                                (iv) may be entitled to receive such 
                                distributions only after the occurrence of 
                                events specified in the Prospectus Supplement;
                                
                                (v) may be entitled to receive distributions in 
                                accordance with a schedule or formula or on the 
                                basis of collections from designated portions 
                                of the Assets securing such Series or in the 
                                related Trust Fund;

                                (vi) may be entitled to receive interest at a 
                                rate that is subject to change from time to 
                                time ("VARIABLE INTEREST RATE CERTIFICATES") or 
                                at a fixed rate;

                                (vii) may accrue interest, with such accrued 
                                interest added to the principal amount of the 
                                Certificates of such Class and no payments 
                                being made thereon until such time as is 
                                specified in the related Prospectus Supplement 
                                ("COMPOUND INTEREST CERTIFICATES").

                                As specified in the related Prospectus 
                                Supplement, each Series of Certificates will be 
                                entitled to distributions from the Assets 
                                included in the related Trust Fund and any 
                                other assets pledged or otherwise available for 
                                the benefit of Holders of such Series.  The 
                                timing and 

                                        1

<PAGE>

                                amounts of such distributions may vary among 
                                Classes, over time, or otherwise as specified 
                                in the related Prospectus Supplement.
                                
                                The Depositor or its affiliates may retain or 
                                hold for sale from time to time all or a 
                                portion of one or more Classes of a Series.

                                The Certificates of each Class of a Series will 
                                be issued either in fully registered form or in 
                                book entry form in the authorized denominations 
                                specified in the Prospectus Supplement.  The 
                                Certificates and Mortgage Assets will be 
                                guaranteed or insured, if at all, to 
                                the extent specified in the related Prospectus 
                                Supplement; otherwise the Certificates will not 
                                be guaranteed or insured by GNMA, FNMA, FHLMC, 
                                any governmental entity or by any other person,
                                and the Mortgage Assets (other than Agency 
                                Securities) relating to a Series will not be 
                                guaranteed or insured by any governmental 
                                agency or instrumentality or any other insurer.

Depositor. . . . . . . . . .    FIRSTPLUS INVESTMENT CORPORATION will transfer 
                                the Assets for a Series to the related Trust 
                                Fund (the "DEPOSITOR").  SEE "The Depositor."
                                
Issuer . . . . . . . . . . .    The Issuer  will be the Trust Fund established 
                                by the Depositor pursuant to the related 
                                Pooling and Servicing Agreement (the "ISSUER").

Servicer . . . . . . . . . .    If the related Trust Fund includes Mortgage 
                                Loans or Contracts, the entity or entities 
                                named as the Servicer in the related Prospectus 
                                Supplement (the "SERVICER"), that will act as 
                                servicer with respect to such Mortgage Loans or 
                                Contracts.  The Servicer may be an affiliate of 
                                the Depositor.

Administrator. . . . . . . .    The entity or entities named as Administrator, 
                                if any, in the related Prospectus Supplement 
                                (the "ADMINISTRATOR"), will act as 
                                administrator with respect to one or more 
                                aspects related to any Mortgage Loans or 
                                Contracts included in the related Trust Fund 
                                (e.g., REMIC Administrator, FHA Claims 
                                Administrator, etc.).  The Administrator may be 
                                an affiliate of the Depositor. 

Master Servicer. . . . . . .    If the related Trust Fund includes Mortgage 
                                Loans or Contracts, the entity or entities, if 
                                any, named as the master servicer in the 
                                related Prospectus Supplement (the "MASTER 
                                SERVICER"), that will act as master servicer 
                                with respect to such Mortgage Loans or 
                                Contracts.  The Master Servicer may be an 
                                affiliate of the Depositor.
                                
Trustee. . . . . . . . . . .    A bank, trust company or other fiduciary acting 
                                as a trustee and named in the related 
                                Prospectus Supplement (the "TRUSTEE"), that 
                                will enter into the related Pooling and 
                                Servicing Agreement.

Distributions of Interest. .    Each Class of a Series (other than a Class of 
                                Principal Only Certificates) will accrue 
                                interest at the rate set forth in (or, in the 
                                case of Variable Interest Certificates, as 
                                determined as provided in) the related 
                                Prospectus Supplement (the "CERTIFICATE 
                                INTEREST RATE").  One or more Classes of a 
                                Series may be entitled to receive distributions 
                                of interest only to the extent of amounts 
                                available to make such distributions.  Interest 
                                on each Class will accrue during the respective 
                                periods and be paid or distributed on the 
                                respective dates specified in the related 
                                Prospectus Supplement (each such period a "DUE 
                                PERIOD" and each such date a "DISTRIBUTION 
                                DATE").  Interest on all Certificates 

                                     2

<PAGE>

                                that bear or receive interest, other than 
                                Compound Interest Certificates, will be 
                                distributed on the Distribution Dates specified
                                in the related Prospectus Supplement.  However,
                                failure to distribute interest on a current 
                                basis may not necessarily be an Event of Default
                                with respect to a particular Series or Class of 
                                Certificates.  Interest on any Class of 
                                Compound Interest Certificates will not be paid 
                                or distributed currently, but will accrue and 
                                the amount of the interest so accrued will be 
                                added to the principal thereof on each 
                                Distribution Date until such time as is 
                                specified in the related Prospectus Supplement. 
                                Principal Only Certificates will not accrue, 
                                and will not be entitled to receive, any 
                                interest. Upon maturity or earlier termination 
                                of the Certificates of any Class or earlier 
                                termination of the Trust Fund for any Series, 
                                interest will be paid to the date specified in 
                                the related Prospectus Supplement.

                                Each payment of interest on each Class of 
                                Certificates (or addition to principal of a 
                                Class of Compound Interest Certificates) on a 
                                Distribution Date will include all interest 
                                accrued during the related Due Period.  If the 
                                Due Period for a Series ends on a date other 
                                than a Distribution Date for such Series, the 
                                yield realized by the Holders of such 
                                Certificates may be lower than the yield that 
                                would result if the Due Period ended on such 
                                Distribution Date.  Additionally, if  specified 
                                in the related Prospectus Supplement, interest 
                                accrued for a Due Period for one or more 
                                Classes may be calculated on the assumption 
                                that principal distributions (and additions to 
                                principal of the Certificates), and allocations 
                                of losses on the Mortgage Assets (if  specified 
                                in the related Prospectus Supplement), are made 
                                on the first day of the preceding Due Period 
                                and not on the Distribution Date for such 
                                preceding Due Period when actually made or 
                                added.  Such method would produce a lower 
                                effective yield than if interest were 
                                calculated on the basis of the actual principal 
                                amount outstanding. 

                                With respect to each Class of Variable Interest 
                                Rate Certificates of a Series, the related 
                                Prospectus Supplement will set forth:  (i) the 
                                initial Certificate Interest Rate, (or the 
                                manner of determining the initial Certificate 
                                Interest Rate); (ii) the formula, index or 
                                other method by which the Certificate Interest 
                                Rate will be determined from time to time; 
                                (iii) the periodic intervals at which such 
                                determination will be made; (iv) the interest 
                                rate cap (the "MAXIMUM VARIABLE INTEREST RATE") 
                                if any, and the interest rate floor (the 
                                "MINIMUM VARIABLE INTEREST RATE"), if any, on 
                                the Certificate Interest Rate for such Variable 
                                Interest Rate Certificates; and (v) any other 
                                terms relevant to such Class of Certificates.  
                                SEE "Description of the Certificates -- 
                                Distributions of Principal and Interest" and 
                                -- "Distributions of Interest."

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

                                Except with respect to Compound Interest 
                                Certificates and Interest Only Certificates, 
                                on each Distribution Date principal 
                                distributions will be made on the Certificates 
                                of a Series in an aggregate amount determined 
                                as specified

                                      3

<PAGE>

                                in the related Prospectus Supplement.  If a 
                                Series has a Class of Compound Interest 
                                Certificates, additional principal distributions
                                on the Certificates of such Series will be made 
                                on each Distribution Date in an amount equal to 
                                the interest accrued, but not then payable or 
                                distributable, on such Class of Compound 
                                Interest Certificates for the related Due 
                                Period.  SEE "Description of the Certificates 
                                -- Distributions of Principal and Interest 
                                -- Distributions of Principal."

Unscheduled Distributions. .    If specified in the related Prospectus 
                                Supplement, the Certificates of a Series will 
                                be subject to receipt of distributions before 
                                the next scheduled Distribution Date as 
                                described under "Description of Certificates -- 
                                Distributions of Principal and Interest -- 
                                Unscheduled Distributions."
                                
Allocation of Losses . . . .    If  specified in the related Prospectus 
                                Supplement, on any Distribution Date on which 
                                the principal balance of the Mortgage Assets 
                                relating to a Series is reduced due to losses 
                                on such Mortgage Assets, (i) the amount of such 
                                losses will be allocated first, to reduce the 
                                aggregate outstanding principal balance of the 
                                Subordinate Certificates of such Series or 
                                other subordination or reserves, if any, and, 
                                thereafter, to reduce the aggregate outstanding 
                                principal balance of the remaining Certificates 
                                of such Series in the priority and manner 
                                specified in such Prospectus Supplement until 
                                the aggregate outstanding principal balance of 
                                each Class of such Certificates so specified 
                                has been reduced to zero or paid in full, thus 
                                reducing the amount of principal distributable 
                                on each such Class of Certificates or (ii) such 
                                losses may be allocated in any other manner set 
                                forth in the related Prospectus Supplement.   
                                As specified in the related Prospectus 
                                Supplement, such reductions of principal of a 
                                Class or Classes of a Series of Certificates 
                                will be allocated to the Holders of the 
                                Certificates of such Class or Classes pro rata 
                                in the proportion which the outstanding 
                                principal of each Certificate of such Class or 
                                Classes bears to the aggregate outstanding 
                                principal balance of all Certificates of such 
                                Class or Classes.  SEE "Description of the 
                                Certificates -- Distributions of Principal and 
                                Interest -- Distributions of Principal."

Assumed Final Distribution 
 Date. . . . . . . . . . . .    The "ASSUMED FINAL DISTRIBUTION DATE" for each 
                                Class of Certificates of a Series will be the 
                                date after which no Certificates of such 
                                Class will remain outstanding, as specified 
                                and determined on the basis of the assumptions 
                                set forth in the related Prospectus Supplement. 
                                The Assumed Final Distribution Date of a Class 
                                of Certificates 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 in the related 
                                Prospectus Supplement.

                                The actual maturity date of the Certificates of 
                                a Series will depend primarily upon the rate 
                                and timing of principal and interest payments 
                                (including the level of prepayments) with 
                                respect to the Mortgage Assets (including  in 
                                the case of Agency Securities the Mortgage 
                                Loans that back such Agency Securities) 
                                securing or underlying such Series of 
                                Certificates.  The actual maturity of any 
                                Certificates is likely to occur earlier and may 
                                occur substantially earlier than the Assumed 
                                Final Distribution Date of the Certificates as 
                                a result of the application 

                                  4
                                

<PAGE>


                                of prepayments and the allocation of other 
                                distributions to the reduction of the principal 
                                balances of the Certificates.  The rate and 
                                timing of principal and interest payments 
                                including prepayments on the Mortgage Assets 
                                securing or underlying a Series will depend on 
                                a variety of factors, including certain 
                                characteristics of such Mortgage Assets 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 rate and timing of principal and 
                                interest payments including the level of 
                                prepayments experienced with respect to a 
                                Series.  SEE "Risk Factors -- Effect of 
                                Prepayments on Average Life" herein.

Assets Securing or 
 Underlying the 
 Certificates. . . . . . . .    Each Series of Certificates will represent 
                                beneficial ownership interests in a Trust Fund. 
                                As specified in the related Prospectus 
                                Supplement the Mortgage Assets included in the 
                                Trust Fund with respect to a Series of 
                                Certificates will include Mortgage Assets 
                                consisting of one or more of the following:
   
                                (i)   a pool  (a "Mortgage Pool") of single 
                                      family (one- to four-unit) 
                                      residential mortgage loans, including 
                                      mortgage loans that are secured by first
                                      or junior liens on the related 
                                      mortgaged properties, mortgage loans 
                                      for property improvement, debt 
                                      consolidation and/or home equity 
                                      purposes timeshare mortgage 
                                      loans and loans evidenced by
                                      conditional sales contracts and
                                      installment sales or installment
                                      loan agreements that are secured by
                                      first or junior liens on real property
                                      ("Mortgage Loans");
    
                                (ii)  a pool  (a "Contract Pool") of loans 
                                      evidenced by conditional sales 
                                      contracts, installment sales or 
                                      installment loan agreements, 
                                      including secured and unsecured loans 
                                      for manufactured housing purposes and 
                                      unsecured loans for home improvement, 
                                      debt consolidation and/or home equity 
                                      purposes ("Contracts"); and
                                
                                (iii) mortgage-backed certificates, 
                                      mortgage pass-through certificates or 
                                      mortgage participation certificates, 
                                      including residual interests ("AGENCY 
                                      SECURITIES") issued or guaranteed by 
                                      the Government National Mortgage 
                                      Association ("GNMA"), the Federal 
                                      National Mortgage Association 
                                      ("FNMA") or the Federal Home Loan 
                                      Mortgage Corporation ("FHLMC");

                                As specified in the related Prospectus 
                                Supplement, a Trust Fund may also include, or 
                                the related Certificates may also have the 
                                benefits of, certain rights and other 
                                ancillary and incidental assets (together 
                                with the Mortgage Assets, collectively, the 
                                "ASSETS"), that are intended (i) to enhance 
                                the likelihood of ultimate or timely 
                                distributions of proceeds from the Mortgage 
                                Assets to Certificateholders, including letters
                                of credit, insurance policies, guaranties, 
                                reserve funds or other types of credit 
                                enhancement or any combination thereof (the 
                                "Credit Enhancement"), or (ii) to assure the 
                                servicing of the Mortgage Assets, including 
                                interest rate exchange agreements, reinvestment
                                income and cash accounts.  The Certificates of 
                                any Series will be entitled to payment only from
                                the Assets included in the related Trust Fund 
                                and any other Assets pledged or otherwise 
                                available for the benefit of the holders of 
                                such Certificates as specified in the related 
                                Prospectus Supplement.  

                                        5

<PAGE>


   
A.  Mortgage Loans . . . . .    As  specified in the related Prospectus 
                                Supplement for a Series, "Mortgage Loans" may 
                                include:  (i) conventional (I.E., not insured 
                                or guaranteed by any governmental agency) 
                                Mortgage Loans secured by first liens on 
                                one-to-four family residential properties; (ii) 
                                Mortgage Loans secured by security interests in 
                                shares issued by private, non-profit, 
                                cooperative housing corporations 
                                ("COOPERATIVES") and in the related proprietary 
                                leases or occupancy agreements granting 
                                exclusive rights to occupy specific dwelling 
                                units in such Cooperatives' buildings; (iii) 
                                Mortgage Loans secured by junior (i.e., second, 
                                third, etc.) liens on the related  mortgaged 
                                properties, including loans for property 
                                improvements, debt consolidation and/or home 
                                equity purposes (which may be evidenced by 
                                retail installment sales contracts and 
                                installment loan agreements); (iv) Mortgage
                                Loans secured by timeshare estates representing
                                an ownership interest in common with other 
                                owners in one or more vacation units entitling 
                                the owner thereof to the exclusive use of unit 
                                and access to the accompanying recreational 
                                facilities for the week or weeks owned and
                                (v) loans evidenced by conditional sales 
                                contracts and installment sales or installment
                                loan agreements that are secured by first or
                                junior liens on real property.  SEE "Assets
                                Securing or Underlying the Certificates
                                Mortgage Loans" herein.  To the extent 
                                described in the related Prospectus Supplement, 
                                certain of the junior lien Mortgage Loans will 
                                be conventional (i.e., not insured or 
                                guaranteed by a governmental agency) mortgage 
                                loans ("CONVENTIONAL MORTGAGE LOANS"), while 
                                other junior lien Mortgage Loans that are 
                                property improvement loans will be partially 
                                insured by the Federal Housing Administration 
                                under the Title I Program ("TITLE I MORTGAGE 
                                LOANS").  

                                The related Prospectus Supplement for a Series 
                                will describe any Mortgage Loans included in 
                                the Trust Fund and will specify certain 
                                information regarding the payment terms of such 
                                Mortgage Loans.  SEE "Assets Securing or 
                                Underlying the Certificates -- Mortgage Loans."

B.   Contracts. . . . . . .     As specified in the related Prospectus 
                                Supplement for a Series, "Contracts" may 
                                include: (i) loans evidenced by conditional 
                                sales contracts and installments sales or loan 
                                agreements,  including loans secured by new or 
                                used Manufactured Homes (as defined herein) 
                                that are not considered to be interests in
                                real property because such Manufactured Homes
                                are not permanently affixed to real estate
                                ("Secured Contracts"), and (ii) unsecured loans
                                for Manufactured Homes or for property improve-
                                ment, debt consolidation and/or home equity 
                                purposes (such unsecured loans are 
                                collectively, the "Unsecured Contracts").  SEE 
                                "Assets Securing or Underlying the Certificates
                                Contracts" herein.  To the extent described in 
                                the related Prospectus Supplement,  certain 
                                Contracts that are secured by Manufactured Homes
                                and Unsecured Contracts will be conventional 
                                (i.e., not insured or guaranteed by  a 
                                governmental agency) loan contracts (the 
                                "CONVENTIONAL CONTRACTS") , while other 
                                Contracts that are secured by Manufactured Homes
                                or that are unsecured loans for Manufactured 
                                Homes or property improvements will be partially
                                insured by the FHA under the Title I Program 
                                (the "TITLE I CONTRACTS").   The related 
                                Prospectus Supplement for a Series will further
                                describe any Contracts included in the Trust 
                                Fund.  SEE "Assets Securing or Underlying the 
                                Certificates -- Contracts."
                                
    
C.  Agency Securities. . . .    As specified in the related Prospectus 
                                Supplement for a Series, "Agency Securities" 
                                may include: (i) "fully modified pass-through" 
                                mortgage-backed certificates guaranteed as to 
                                timely payment of principal and interest by 
                                GNMA ("GNMA Certificates"); (ii) 

                                        6

<PAGE>


                                guaranteed mortgage pass-through certificates 
                                issued and guaranteed as to timely payment of 
                                principal and interest by FNMA ("FNMA 
                                Certificates"); (iii) mortgage participation 
                                certificates issued and guaranteed as to timely 
                                payment of interest and, to the extent 
                                specified in the related Prospectus Supplement, 
                                ultimate payment of principal by FHLMC ("FHLMC 
                                Certificates"); (iv) stripped mortgage-backed 
                                securities representing an undivided interest 
                                in all or a part of either the principal 
                                distributions (but not the interest 
                                distributions) or the interest distributions 
                                (but not the principal distributions) or in 
                                some specified portion of the principal and 
                                interest distributions (but not all of such 
                                distributions) on certain GNMA, FNMA or FHLMC 
                                Certificates and, unless otherwise specified in 
                                the Prospectus Supplement, guaranteed to the 
                                same extent as the underlying securities; (v) 
                                other types of mortgage-backed certificates, 
                                mortgage pass-through certificates or mortgage 
                                participation certificates issued or guaranteed 
                                by GNMA, FNMA or FHLMC, such as FNMA Guaranteed 
                                REMIC Pass-Through Certificates and FHLMC 
                                Multiclass Mortgage Participation Certificates, 
                                and including residual interest securities, as 
                                described in the related Prospectus Supplement; 
                                or (vi) a combination of such Agency Securities.
                                
                                All GNMA Certificates will be backed by the 
                                full faith and credit of the United States.  No 
                                FHLMC or FNMA Certificates will be backed, 
                                directly or indirectly, by the full faith and 
                                credit of the United States. SEE "Assets 
                                Securing or Underlying the Certificates -- 
                                Agency Securities."

D.   Pre-Funding 
      Arrangements. . . . .     To the extent provided in the related 
                                Prospectus Supplement for a Series, the related 
                                Pooling and Servicing Agreement will provide 
                                for a commitment by the related Trust Fund to 
                                subsequently purchase additional Mortgage 
                                Assets ("Subsequent Mortgage Assets") from the 
                                Depositor following the date on which the Trust 
                                Fund is established and the related 
                                Certificates are issued (a "Pre-Funding 
                                Arrangement").  SEE "Assets Securing or 
                                Underlying the Certificates -- Pre-Funding 
                                Arrangement" herein.

Credit Enhancement . . . . .    If specified in the related Prospectus 
                                Supplement, a Series, or certain Classes within 
                                such Series, may have the benefit of one or 
                                more types of credit enhancement ("CREDIT 
                                ENHANCEMENT") including but not limited to 
                                overcollateralization, subordination, cross 
                                support, mortgage pool insurance, certificate 
                                insurance, special hazard insurance, a 
                                bankruptcy bond, reserve funds, cash accounts, 
                                other insurance, guarantees, letters of credit 
                                and similar instruments and arrangements.  The 
                                protection against losses afforded by any such 
                                Credit Enhancement will be limited.  SEE "Risk 
                                Factors -- Limitations of Credit Enhancement" 
                                and "Credit Enhancement" herein.

Book Entry Registration. . .    If the Prospectus Supplement for a Series so 
                                provides, Certificates of one or more Classes 
                                of such Series may be issued in book entry form 
                                ("BOOK ENTRY CERTIFICATES") in which case a 
                                single Certificate will be issued in the name 
                                of a clearing agency (a "CLEARING AGENCY") 
                                registered with the Securities and Exchange 
                                Commission, or its nominee.  Transfers and 
                                pledges of Book Entry Certificates may be made 
                                only through entries on the books of the 
                                Clearing Agency in the name of brokers, 
                                dealers, banks and other organizations eligible 
                                to maintain accounts with the Clearing Agency 
                                ("CLEARING AGENCY PARTICIPANTS") or their 
                                nominees.  Transfers and pledges by purchasers 
                                
                                     7

<PAGE>


                                and other beneficial owners of Book Entry 
                                Certificates ("BENEFICIAL OWNERS") other than 
                                Clearing Agency Participants may be effected 
                                only through Clearing Agency Participants. 
                                Beneficial Owners will receive distributions of 
                                principal and interest, and, if applicable, may 
                                tender Certificates for repurchase to the 
                                related Trustee, only through the Clearing 
                                Agency and Clearing Agency Participants. Except 
                                as otherwise specified in this Prospectus or a 
                                related Prospectus Supplement, the terms 
                                "CERTIFICATEHOLDERS" and "HOLDERS" shall be 
                                deemed to include Beneficial Owners.  SEE "Risk 
                                Factors -- Limited Liquidity and Fluctuation in 
                                Value from Market Condition -- Book Entry 
                                Registration" and "Description of the 
                                Certificates -- Book Entry Registration."

Certain Federal Income Tax
 Consequences. . . . . . . .    The federal income tax consequences to Holders 
                                of a Series will depend on, among other 
                                factors, whether one or more elections are made 
                                to treat the related Trust Fund or specified 
                                portions thereof as a "real estate mortgage 
                                investment conduit" ("REMIC") under the 
                                provisions of the Internal Revenue Code of 
                                1986, as amended (the "CODE").  The Prospectus 
                                Supplement for each Series will specify whether 
                                such an election will be made.
                                
                                If the applicable Prospectus Supplement so 
                                specifies with respect to a Series of 
                                Certificates, one or more REMIC elections will 
                                be made with respect to such Series of 
                                Certificates.  Certificates of such Series will 
                                be designated as "regular interests" in a REMIC 
                                ("REGULAR CERTIFICATES") or as "residual 
                                interests" in a REMIC ("RESIDUAL CERTIFICATES").
                                
                                If the applicable Prospectus Supplement so 
                                specifies with respect to a Series of 
                                Certificates, the Certificates of such Series 
                                will not be treated as regular or residual 
                                interests in a REMIC for federal income tax 
                                purposes but instead will be treated as (i) 
                                indebtedness of the Issuer, (ii) an undivided 
                                beneficial ownership interest in the Mortgage 
                                Assets (and the arrangement pursuant to which 
                                the Mortgage Assets will be held and the 
                                Certificates will be issued will be treated as 
                                a grantor trust under Subpart E, part I of 
                                subchapter J of Chapter 1 of Subtitle A of the 
                                Code and not as an association taxable as a 
                                corporation for federal income tax purposes); 
                                (iii) equity interests in an association that 
                                will satisfy the requirements for qualification 
                                as a real estate investment trust; or (iv) 
                                interests in an entity that will satisfy the 
                                requirements for qualification as a partnership 
                                for federal income tax purposes.  The federal 
                                income tax consequences to Holders of any such 
                                Series will be described in the related 
                                Prospectus Supplement to the extent not 
                                described herein.
                                
                                Compound Interest Certificates and Principal 
                                Only Certificates will, and certain other 
                                Classes of Certificates may, be issued with 
                                original issue discount that is not de minimis. 
                                In such cases, the Holder will be required to 
                                include the original issue discount in gross 
                                income as it accrues, which may be prior to the 
                                receipt of cash, or a portion of the cash, 
                                attributable to such income.  If a Certificate 
                                is issued at a premium, the Holder will be 
                                entitled to make an election to amortize such 
                                premium on a constant yield method.  
                                Certificates constituting regular or residual 
                                interests in a REMIC will generally 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 
                                

                                  8
<PAGE>

                                assets" for real estate investment trusts to 
                                the extent that the underlying mortgage loans 
                                and interest thereon qualify for such 
                                treatment. Non-REMIC Certificates will not 
                                qualify for such treatment.

                                A Holder of a Residual Certificate will be 
                                required to include in its income its pro rata 
                                share of the taxable income of the REMIC.  In 
                                certain circumstances, the Holder of a Residual 
                                Certificate may have REMIC taxable income or 
                                tax liability attributable to REMIC taxable 
                                income for a particular period in excess of 
                                cash distributions for such period or have an 
                                after-tax return that is less than the 
                                after-tax return on comparable debt 
                                instruments.  In addition, a portion (or, in 
                                some cases, all) of the income from a Residual 
                                Certificate (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 or reduction of withholding. 
                                Further, individual Holders are subject to 
                                limitations on the deductibility of expenses of 
                                the REMIC.  SEE "Certain Federal Income Tax 
                                Consequences."

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."  To the extent 
                                described in the Prospectus Supplement for a 
                                Series, certain Classes of Certificates of such 
                                Series may not be transferred unless the 
                                Trustee and the Depositor are furnished with a 
                                letter of representation or an opinion of 
                                counsel to the effect that such transfer will 
                                not result in a violation of the prohibited 
                                transaction provisions of ERISA and the Code 
                                and will not subject the Trustee, the Depositor 
                                or the Servicer, the Master Servicer, if any, 
                                or the Administrator, if any, to additional 
                                obligations.  If specified in the related 
                                Prospectus Supplement, the United States 
                                Department of Labor may have issued to the 
                                Underwriter an administrative exemption for 
                                certain classes of securities. SEE "Description 
                                of the Certificates -- General" and "ERISA 
                                Considerations."

Legal Investment Matters . .    Certificates of each Series will not constitute 
                                "mortgage related securities" under the 
                                Secondary Mortgage Market Enhancement Act of 
                                1984 ("SMMEA") because,  to the extent 
                                specified in the related Prospectus Supplement, 
                                a substantial number of the Mortgage Loans will 
                                be secured by liens on real estate that are not 
                                first liens, as required by SMMEA.  
                                Accordingly, many institutions with legal 
                                authority to invest in "mortgage related 
                                securities" may not be legally authorized to 
                                invest in the Certificates of any Series.  
                                Investors should consult their own legal 
                                advisors in determining whether and to what 
                                extent the Certificates of any particular 
                                Series constitute legal investments for such 
                                investors.

Use of Proceeds. . . . . . .    Substantially all of the net proceeds from the 
                                sale of a Series will be applied to the 
                                simultaneous purchase of the Mortgage Assets 
                                included in the related Trust Fund or to 
                                reimburse the amounts previously used to effect 
                                such purchase, the costs of carrying the 
                                Mortgage Assets until sale of such Series and 
                                to pay other expenses connected with pooling 
                                the Mortgage Assets and issuing such Series.  
                                SEE "Use of Proceeds."

                                      9

<PAGE>


Rating . . . . . . . . . . .    It is a condition to the issuance of each Class 
                                of a Series specified as being offered by the 
                                related Prospectus Supplement that the 
                                Certificates of such Class be rated in one of 
                                the four highest rating categories established 
                                for such Certificates by a nationally 
                                recognized statistical rating agency (a "Rating 
                                Agency").





                                        10
<PAGE>

                             RISK FACTORS

   In considering an investment in the Offered Certificates of any Series, 
investors should consider, among other things, the following risk factors and 
any other factors set forth under the heading "Risk Factors" in the related 
Prospectus Supplement.  In general, to the extent that the factors discussed 
below pertain to or are influenced by the characteristics or behavior of the 
underlying loans included in a particular Trust Fund (which comprise the 
Mortgage Assets consisting of Mortgage Loans or the Contracts), they would 
similarly pertain to and be influenced by the characteristics or behavior of 
the mortgage loans underlying any Agency Securities included in such Trust 
Fund.

LIMITED LIQUIDITY AND FLUCTUATION IN VALUE FROM MARKET CONDITIONS

     GENERAL.  The Offered Certificates of any Series may have limited or no 
liquidity.  Accordingly, an investor may be forced to bear the risk of its 
investment in any Offered Certificates for an indefinite period of time.  
Furthermore, except to the extent described herein and in the related 
Prospectus Supplement, Certificateholders will have no redemption rights, and 
the Offered Certificates of each Series are subject to early retirement only 
under certain specified circumstances described herein and in the related 
Prospectus Supplement.  SEE "Description of the Certificates -- Termination" 
herein.

     LACK OF A SECONDARY MARKET.  There can be no assurance that a secondary 
market for the Offered Certificates of any Series will develop or, if it does 
develop, that it will provide holders with liquidity of investment or that it 
will continue for as long as such Certificates remain outstanding.  The 
Prospectus Supplement for any Series of Offered Certificates may indicate 
that an underwriter specified therein intends to establish a secondary market 
in such Offered Certificates; however, no underwriter will be obligated to do 
so.  Any such secondary market may provide less liquidity to investors than 
any comparable market for securities that evidence interests in single-family 
mortgage loans.  To the extent provided in the related Prospectus Supplement, 
the Certificates may be listed on any securities exchange.

     ** 3 BOOK ENTRY REGISTRATION.  Because transfers and pledges of Book 
Entry Certificates can be effected only through book entries at a Clearing 
Agency through Clearing Agency Participants, the liquidity of the secondary 
market for Book Entry Certificates may be reduced to the extent that some 
investors are unwilling to hold Certificates in book entry form in the name 
of Clearing Agency Participants, and the ability to pledge Book Entry 
Certificates may be limited due to lack of a physical certificate. Beneficial 
Owners of Book Entry Certificates may, in certain cases, experience delay in 
the receipt of distributions of principal and interest since such 
distributions will be forwarded by the related Trustee to the Clearing Agency 
who will then forward payment to the Clearing Agency Participants who will 
thereafter forward payment to Beneficial Owners. In the event of the 
insolvency of the Clearing Agency or of a Clearing Agency Participant in 
whose name Certificates are recorded, the ability of Beneficial Owners to 
obtain timely payment and (if the limits of applicable insurance coverage by 
the Securities Investor Protection Corporation are exceeded, or if such 
coverage is otherwise unavailable) ultimate payment of principal and interest 
on Book Entry Certificates may be impaired.

     LIMITED NATURE OF ONGOING INFORMATION.  The primary source of ongoing 
information regarding the Offered Certificates of any Series, including 
information regarding the status of the related Mortgage Assets and any 
Credit Enhancement for such Certificates, will be the periodic reports to 
Certificateholders to be delivered pursuant to the related Pooling and 
Servicing Agreement as described herein under the heading "The Pooling and 
Servicing Agreement - Reports to Certificateholders".  There can be no 
assurance that any additional ongoing information regarding the Offered 
Certificates of any Series will be available through any other source.  The 
limited nature of such information in respect of a Series of Offered 
Certificates may adversely affect the liquidity thereof, even if a secondary 
market for such Certificates does develop.

     SENSITIVITY TO FLUCTUATIONS IN PREVAILING INTEREST RATES.  Insofar as a 
secondary market does develop with respect to any Series of Offered 
Certificates or Class thereof, the market value of such  Certificates will be 
affected by several factors, including the perceived liquidity thereof, the 
anticipated cash flow thereon (which may vary widely depending upon the 
prepayment and default assumptions applied in respect of the underlying 
Mortgage Loans) and prevailing interest rates.  The price payable at any 
given time in respect of certain Classes of Offered Certificates (in 
particular, a Class with a relatively long average life, or a Class of 
Companion Certificates, Interest Only Certificates or Principal Only 
Certificates) may be extremely sensitive to small fluctuations in prevailing 
interest rates; and the relative change in price for an Offered Certificate 
in response to an upward or downward movement in prevailing interest rates 
may not necessarily equal the relative change in price for such Offered 
Certificate in response to an equal but opposite movement in such rates.  
Accordingly, the sale of Offered Certificates by a holder in any secondary 
market that may develop may be at a discount from the price paid 

                                     11 

<PAGE>


by such holder.  The Depositor is not aware of any source through which price 
information about the Offered Certificates will be generally available on an 
ongoing basis.

LIMITED ASSETS OF TRUST FUND

     The Offered Certificates and Mortgage Assets for a Series will be 
guaranteed or insured, if at all, to the extent specified in the related 
Prospectus Supplement; otherwise neither the Offered Certificates of any 
Series nor the Mortgage Assets in the related Trust Fund will be guaranteed 
or insured by the Depositor or any of its affiliates, by any governmental 
agency or instrumentality or by any other person, and no Offered Certificate 
of any Series will represent a claim against or security interest in the 
Trust Funds for any other Series.  Accordingly, if the related Trust Fund has 
insufficient assets to make payments on a Series of Offered Certificates, no 
other assets will be available for payment of the deficiency, and the holders 
of one or more Classes of such Offered Certificates will be required to bear 
the consequent loss.  To the extent provided in the related Prospectus 
Supplement for a Series that consists of one or more Classes of Subordinate 
Certificates, on any Distribution Date in respect of which losses or 
shortfalls in collections on the Mortgage Assets have been incurred, all or a 
portion of the amount of such losses or shortfalls will be borne first by one 
or more Classes of the Subordinate Certificates, and, thereafter, by the 
remaining Classes of Certificates in the priority and manner and subject to 
the limitations specified in such Prospectus Supplement.  Because 
distributions of principal on the Certificates of a Series may, if provided 
in the related Prospectus Supplement, be applied to outstanding Classes of 
such Series in the priority specified in the related Prospectus Supplement, a 
deficiency that arises after Certificates of a Class of any such Series 
having higher priority in payment have been fully or partially repaid will 
have a disproportionately greater effect on the Certificates of Classes of 
such Series having lower priority in payment.  The disproportionate effect of 
any such deficiency is further increased in the case of Classes of Compound 
Interest Certificates of any Series because, prior to the retirement of all 
Classes of such Series having higher priority in payment than such Compound 
Interest Certificates, interest is not payable, to the extent provided in the 
related Prospectus Supplement, but is accrued and added to the principal of 
such Compound Interest Certificates.

     ADDITIONS, SUBSTITUTIONS AND WITHDRAWALS OF ASSETS.  To the extent 
provided in the related Prospectus Supplement for a Series, the Depositor 
may, subsequent to the issuance of such a Series, deliver additional Assets 
or withdraw Assets previously included in the Trust Fund for such Series, 
substituting assets therefore or depositing additional Assets or withdrawing 
Assets previously deposited in a Reserve Fund for such Series.  The effect of 
delivery or substitution of other Assets may be to alter the characteristics 
and composition of the Assets underlying such Series, either of which may 
alter the timing and amount of distributions or the date of the final 
distribution on the Certificates of such Series.  SEE "Assets Securing or 
Underlying the Certificates --Additions, Substitution and Withdrawal of 
Assets" herein.  Furthermore, certain amounts on deposit from time to time in 
certain funds or accounts constituting part of a Trust Fund, including the 
Certificate Account and any accounts maintained as Credit Enhancement, may be 
withdrawn under certain conditions, if and to the extent described in the 
related Prospectus Supplement, for purposes other than the payment of 
principal of or interest on the related Series of Certificates.

EFFECT OF PREPAYMENTS ON AVERAGE LIFE

     As a result of prepayments on the underlying loans, which comprise the 
Mortgage Assets consisting of Mortgage Loans or the Contracts or the mortgage 
loans or contracts backing the Agency Securities included in any Trust Fund 
(in either case, the "Underlying Loans"), the amount and timing of 
distributions of principal and/or interest on the Offered Certificates of the 
related Series may be highly unpredictable.  Prepayments on the Underlying 
Loans in any Trust Fund will result in a faster rate of principal payments on 
one or more Classes of the related Series of Certificates than if payments on 
such Underlying Loans were made as scheduled.  Thus, the prepayment 
experience on the Underlying Loans in a Trust Fund may affect the average 
life of one or more Classes of Certificates of the related Series, including 
a Class of Offered Certificates.  The rate of principal payments on pools of 
mortgage loans and installment loan contracts varies among pools and from 
time to time is influenced by a variety of economic, demographic, geographic, 
social, tax and legal factors.  For example, if prevailing interest rates 
fall significantly below the interest rates borne by the Underlying Loans 
included in a Trust Fund, then, subject to the particular terms of the 
Underlying Loans (e.g., provisions that prohibit voluntary prepayments during 
specified periods or impose penalties in connection therewith) and the 
ability of borrowers to obtain new financing, principal prepayments on such 
Underlying Loans are likely to be higher than if prevailing interest rates 
remain at or above the rates borne by those Underlying Loans.  Conversely, if 
prevailing interest rates rise significantly above the interest rates borne 
by the Underlying Loans included in a Trust Fund, then principal prepayments 
on such Underlying Loans are likely to be lower than if prevailing interest 
rates remain at or below the interest rates borne by those Underlying Loans.  
In addition to fluctuations in prevailing interest rates, the rate of 
prepayments on the Underlying Loans may be influenced by changes and 
developments 

                                     12 

<PAGE>


in the types and structures of loan products being offered to consumers 
within the mortgage banking and consumer finance industry and by 
technological developments and innovations to the loan underwriting and 
origination process.

     Accordingly, there can be no assurance as to the actual rate of 
prepayment on the Underlying Loans in any Trust Fund or that such rate of 
prepayment will conform to any model described herein or in any Prospectus 
Supplement.  As a result, depending on the anticipated rate of prepayment for 
the Underlying Loans in any Trust Fund, the retirement of any Class of 
Certificates of the related Series could occur significantly earlier or 
later, and the average life thereof could be significantly shorter or longer, 
than expected.

     In comparison to first lien single family mortgage loans, the Depositor 
is not aware of any reliable statistical information regarding the rates of 
prepayment of the Contracts and junior lien Mortgage Loans that is available 
for these types of loans based upon the historical loan performance of this 
segment of the mortgage banking and consumer finance industry.  In fact, this 
segment of the mortgage banking and consumer finance industry has undergone 
significant growth and expansion, including an increase in new loan 
originations, as a result of certain social and economic factors, including 
recent tax law changes that limit the deductibility of consumer interest to 
indebtedness secured by an individual's principal residence and changes and 
developments in the types and structures of loan products being offered to 
consumers.  Therefore, no assurance can be given as to the level of 
prepayments that the Contracts and junior lien Mortgage Loans will 
experience.  In fact, a number of factors suggest that the prepayment 
experience of the Contracts and junior lien Mortgage Loans may be 
significantly different from that of any first lien Mortgage Loans with 
equivalent interest rates and maturities.

     ** 4 Additional prepayment, yield and weighted average life 
considerations with respect to a Series of Certificates will be set forth in 
the related Prospectus Supplement.

     The extent to which prepayments on the Underlying Loans included in any 
Trust Fund ultimately affect the average life of any Class of Certificates of 
the related Series will depend on the terms and provisions of such 
Certificates.  A Class of Certificates, including a Class of Offered 
Certificates, may provide that on any Distribution Date the holders of such 
Certificates are entitled to a pro rata share of the prepayments on the 
Underlying Loans in the related Trust Fund that are distributable on such 
date, to a disproportionately large share (which, in some cases, may be all) 
of such prepayments, or to a disproportionately small share (which, in some 
cases, may be none) of such prepayments.  A Class of Certificates that 
entitles the holders thereof to a disproportionately large share of the 
prepayments on the Underlying Loans in the related Trust Fund increases the 
likelihood of early retirement of such Class ("Call Risk") if the rate of 
prepayment is relatively fast; while a Class of Certificates that entitles 
the holders thereof to a disproportionately small share of the prepayments on 
the Underlying Loans in the related Trust Fund increases the likelihood of an 
extended average life of such Class ("Extension Risk") if the rate of 
prepayment is relatively slow.  To the extent described in the related 
Prospectus Supplement, the respective entitlement of the various Classes of 
Certificateholders of such Series to receive payments (and, in particular, 
prepayments) of principal of the Underlying Loans in the related Trust Fund 
may vary based on the occurrence of certain events (e.g., the retirement of 
one or more Classes of Certificates of such Series) or whether certain 
contingencies do or do not occur (e.g., prepayment and default rates with 
respect to such Underlying Loans). 

     A Series of Certificates may include one or more Classes of Scheduled 
Amortization Certificates, which will entitle the holders thereof to receive 
principal distributions according to a specified principal payment schedule.  
Although prepayment risk cannot be eliminated entirely from any Class of 
Certificates, a Classes of Scheduled Amortization Certificates will generally 
provide a relatively stable cash flow so long as the actual rate of 
prepayment on the Underlying Loans included in the related Trust Fund remains 
relatively constant at the rate, or within the range of rates, of prepayment 
used to establish the specific principal payment schedule for such 
Certificates.  Prepayment risk with respect to a given Mortgage Asset Pool 
does not disappear, however, and the stability afforded to Scheduled 
Amortization Certificates comes at the expense of one or more Companion Classes
of the same Series, any of which Companion Classes may also be a Class of 
Offered Certificates.  In general, and as more specifically described in the 
related Prospectus Supplement, a Companion Class may entitle the holders 
thereof to a disproportionately large share of prepayments on the Underlying 
Loans in the related Trust Fund when the rate of prepayment is relatively 
fast, and/or may entitle the holders thereof to a disproportionately small 
share of prepayments on the Underlying Loans in the related Trust Fund when 
the rate of prepayment is relatively slow.  As and to the extent described in 
the related Prospectus Supplement, a Companion Class absorbs some (but not 
all) of the Call Risk and/or Extension Risk that would otherwise belong to 
the related Scheduled Amortization Certificates if all payments of principal 
of the Underlying Loans in the related Trust Fund were allocated on a pro 
rata basis.

                                     13 

<PAGE>

EFFECT OF PREPAYMENTS ON YIELD

     A Series of Certificates may include one or more classes of Offered 
Certificates offered at a premium or discount.  Yields on such Classes of 
Certificates will be sensitive, and in some cases extremely sensitive, to 
prepayments on the Underlying Loans in the related Trust Fund and, where the 
amount of interest payable with respect to a Class is disproportionately 
large, as compared to the amount of principal, as with certain classes of 
Stripped Interest Certificates, a holder might fail to recover its original 
investment under some prepayment scenarios.  The extent to which the yield to 
maturity of any Class of Offered Certificates may vary from the anticipated 
yield will depend upon the degree to which such Certificates are purchased at 
a discount or premium and the amount and timing of distributions thereon.  An 
investor should consider, in the case of any Offered Certificate purchased at 
a premium, the risk that a faster than anticipated rate of principal payments 
could result in an actual yield to such investor that is lower than the 
anticipated yield.

LIMITATIONS OF CREDIT ENHANCEMENT

     LIMITATIONS REGARDING TYPES OF LOSSES COVERED.  The related Prospectus 
Supplement for a Series of Certificates will describe any Credit Enhancement 
provided with respect thereto.  Use of Credit Enhancement will be subject to 
the conditions and limitations described herein and in the related Prospectus 
Supplement.  Moreover, such Credit Enhancement may not cover all potential 
losses or delays; for example, Credit Enhancement may or may not cover loss 
by reason of fraud or negligence by a mortgage loan originator or other 
parties.  Any such losses or delays not covered by Credit Enhancement may, at 
least in part, be allocated to, or affect distributions to, one or more 
Classes of Offered Certificates.

     DISPROPORTIONATE BENEFITS TO CERTAIN CLASSES AND SERIES.  A Series of 
Certificates may include one or more Classes of Subordinate Certificates 
(which may include Offered Certificates), if provided in the related 
Prospectus Supplement.  Although subordination is intended to reduce the 
likelihood of temporary shortfalls and ultimate losses to holders of Senior 
Certificates, the amount of subordination will be limited and may decline 
under certain circumstances.  In addition, if principal payments on one or 
more Classes of Offered Certificates of a Series are made in a specified 
order of priority, any related Credit Enhancement may be exhausted before the 
principal of the later paid classes of Offered Certificates of such Series 
has been repaid in full.  As a result, the impact of losses and shortfalls 
experienced with respect to the Mortgage Assets may fall primarily upon those 
classes of Offered Certificates having a later right of payments.  Moreover, 
if a form of Credit Enhancement covers the Offered Certificates of more than 
one Series and losses on the related Mortgage Assets exceed the amount of 
such Credit Enhancement, it is possible that the holders of Offered 
Certificates of one (or more) such Series will be disproportionately 
benefited by such Credit Enhancement to the detriment of the holders of 
Offered Certificates of one (or more) other such Series.

     LIMITATIONS REGARDING THE AMOUNT OF CREDIT ENHANCEMENT.  The amount of 
any applicable Credit Enhancement supporting one or more classes of Offered 
Certificates, including the subordination of one or more other Classes of 
Certificates, will be determined on the basis of criteria established by each 
Rating Agency rating such Classes of Certificates based on an assumed level 
of defaults, delinquencies and losses on the Underlying Loans that comprise 
or back the Mortgage Assets and certain other factors.  There can be no 
assurance that the default, delinquency and loss experience on such 
Underlying Loans will not exceed such assumed levels.  SEE "Credit 
Enhancement" herein.  If the defaults, delinquencies and losses on such 
Underlying Loans do exceed such assumed levels, the holders of one or more 
Classes of Offered Certificates will be required to bear such additional 
defaults, delinquencies and losses.  Regardless of the form of Credit 
Enhancement provided with respect to a Series, the amount of coverage will be 
limited in amount and in most cases will be subject to periodic reduction in 
accordance with a schedule or formula.  

     ** 5 LIMITATIONS ON FHA INSURANCE FOR TITLE I LOANS.  The related 
Prospectus Supplement will specify the number and percentage of the Title I 
Mortgage Loans and/or Title I Contracts, if any, included in the related 
Trust Fund that are partially insured by the FHA pursuant to Title I  
Program.  Since the FHA Insurance Amount for the Title I Mortgage Loans and 
Title I Contracts is limited as described herein and in the related 
Prospectus Supplement, and since the adequacy of such FHA Insurance Amount is 
dependent upon future events, including reductions for the payment of FHA 
claims, no assurance can be given that the FHA Insurance Amount is or will be 
adequate to cover 90% of all potential losses on the Title I Mortgage Loans 
and Title I Contracts included in the related Trust Fund.  If the FHA 
Insurance Amount for the Title I Mortgage Loans and Title I Contracts is 
reduced to zero, such loans and contracts will be effectively uninsured from 
and after the date of such reduction.  Under the Title I Program, until a 
claim for insurance reimbursement is submitted to the FHA, the FHA does NOT 
review or approve for qualification for insurance the individual Title I 
Mortgage Loan or Title I Contract insured thereunder (as is typically the 
case with other federal loan insurance programs).  Consequently, the FHA has 
not acknowledged that any of the Title I Mortgage Loans and Title I Contracts 
are eligible for FHA insurance, nor has the FHA reviewed or approved the 
underwriting and qualification by the originating lenders of any individual 
Title I Mortgage Loans and Title I Contracts.  SEE "Certain Legal Aspects of 
the Mortgage Assets -- The Title I Program" herein.

                                     14 

<PAGE>


     The availability of FHA Insurance reimbursement following a default on a 
Title I Mortgage Loan or Title I Contract is subject to a number of 
conditions, including strict compliance by the originating lender of such 
loan, the Depositor, the FHA Claims Administrator, the Servicer, any 
subservicer and the Transferor with the FHA Regulations in originating and 
servicing such Title I Mortgage Loan or Title I Contract, and limits on the 
aggregate insurance coverage available in the Depositor's FHA Reserve.  For 
example, the FHA Regulations provide that, prior to originating a Title I 
Mortgage Loan or Title I Contract, a Title I lender must exercise prudence 
and diligence in determining whether the borrower and any co-maker or 
co-signer is solvent and an acceptable credit risk with a reasonable ability 
to make payments on the loan.  Although the related Transferor will represent 
and warrant that the Title I Mortgage Loans and Title I Contracts have been 
originated and serviced in compliance with all FHA Regulations, these 
regulations are susceptible to substantial interpretation.  Failure to comply 
with all FHA Regulations may result in a denial of FHA Claims, and there can 
be no assurance that the FHA's enforcement of the FHA Regulations will not 
become stricter in the future. SEE "Certain Legal Aspects of the Mortgage 
Assets -- The Title I Program -- General" herein.

     Because the Trust Fund is not eligible to hold an FHA contract of 
insurance under the Title I Program, the FHA will not recognize the Trust 
Fund or the Certificateholders as the owners of the Title I Mortgage Loans or 
Title I Contracts, or any portion thereof, entitled to submit FHA Claims.  
Accordingly, the Trust Fund and the Certificateholders will have no direct 
right to receive insurance payments from the FHA.  The Depositor will 
contract with the Servicer (or another person specified in the Prospectus 
Supplement) to serve as the Administrator for FHA Claims (the "FHA Claims 
Administrator") pursuant to an FHA claims administration agreement (the "FHA 
Claims Administration Agreement"), which will provide for the FHA Claims 
Administrator to handle all aspects of administering, processing and 
submitting FHA Claims with respect to the Title I Mortgage Loans or Title I 
Contracts, in the name and on behalf of the Depositor.  The 
Certificateholders will be dependent on the FHA Claims Administrator to (i) 
make claims on the Title I Mortgage Loans or Title I Contracts in accordance 
with FHA Regulations and (ii) remit all FHA Insurance proceeds received from 
the FHA in accordance with the related Pooling and Servicing Agreement.  The 
Certificateholders' rights relating to the receipt of payment from and the 
administration, processing and submission of FHA Claims by the Depositor or 
any FHA Claims Administrator are limited and governed by the related Pooling 
and Servicing Agreement and the FHA Claims Administration Agreement and these 
functions are obligations of the Depositor and the FHA Claims Administrator, 
not the FHA. SEE "Certain Legal Aspects of the Mortgage Assets -- The Title I 
Program -- Claims Procedures under Title I" 
herein.

LIMITED NATURE OF RATINGS

     Any rating assigned by a Rating Agency to a Class of Offered 
Certificates will reflect only its assessment of the likelihood that holders 
of such Offered Certificates will receive distributions to which such 
Certificateholders are entitled under the related Pooling and Servicing 
Agreement.  Such rating will not constitute an assessment of the likelihood 
that principal prepayments on the Underlying Loans will be made, the degree 
to which the rate of such prepayments might differ from that originally 
anticipated or the likelihood of early optional termination of the related 
Trust Fund.  Furthermore, such rating will not address the possibility that 
prepayment of the Underlying Loans at a higher or lower rate than anticipated 
by an investor may cause such investor to experience a lower than anticipated 
yield or that an investor that purchases an Offered Certificate at a 
significant premium might fail to recover its initial investment under 
certain prepayment scenarios.  Hence, a rating assigned by a Rating Agency 
does not guarantee or ensure the realization of any anticipated yield on a 
Class of Offered Certificates.

     The amount, type and nature of Credit Enhancement, if any, provided with 
respect to a Series of Certificates will be determined on the basis of 
criteria established by each Rating Agency rating a Class of Certificates of 
such Series.  Those criteria are sometimes based upon an actuarial analysis 
of the behavior of similar types of loans in a larger group.  However, there 
can be no assurance that the historical data supporting any such actuarial 
analysis will accurately reflect future experience, or that the data derived 
from a large pool of similar types of loans will accurately predict the 
delinquency, default or loss experience of any particular pool of Underlying 
Loans.  In other cases, such criteria may be based upon determination of the 
values of the Mortgaged Properties that provide security for the Underlying 
Loans.  However, no assurance can be given that those values will not decline 
in the future. As a result, the Credit Enhancement required in respect of the 
Offered Certificates of any Series may be insufficient to fully protect the 
holders thereof from losses on the related Mortgage Asset Pool.  SEE "Credit 
Enhancement" herein.

ADVERSE TAX CONSEQUENCES

     ** 6 ORIGINAL ISSUE DISCOUNT.  All of the Compound Interest Certificates 
and Principal Only Certificates will be, and certain of the other 
Certificates may be, issued with original issue discount for federal income 
tax purposes.  A Holder 

                                     15 

<PAGE>

of a Certificate issued with original issue discount will be required to 
include original issue discount in ordinary gross income for federal income 
tax purposes as it accrues, in advance of receipt of the cash, or a portion 
of the cash, attributable to such income.  Accrued but unpaid interest on the 
Compound Interest Certificates generally will be treated as original issue 
discount for this purpose.  At certain rapid Mortgage Asset prepayment rates, 
original issue discount may accrue on certain Classes of Certificates, 
including certain variable rate Regular Certificates, that may never be 
received as cash, resulting in a subsequent loss on such Certificates.  SEE 
"Certain Federal Income Tax Consequences -- Federal Income Tax Consequences 
for REMIC Certificates -- Taxation of Regular Certificates -- Original Issue 
Discount" and "Certain Federal Income Tax Consequences -- Federal Income Tax 
Consequences for Certificates as to Which No REMIC Election Is Made -- 
Standard Certificates -- Premium and Discount -- Original Issue Discount" and 
"-- Stripped Certificates -- Taxation of Stripped Certificates -- Original 
Issue Discount."


     ** 7 RESIDUAL CERTIFICATES.  An election may be made to treat all or any 
portion of any Trust Fund as a REMIC for federal income tax purposes.  
Holders ("RESIDUAL HOLDERS") of Certificates representing the residual 
interests in the related REMIC ("RESIDUAL CERTIFICATES") must report on their 
federal income tax returns their pro rata share of REMIC taxable income or 
loss.  All or a portion of the REMIC taxable income reportable by Residual 
Holders may be treated as such holders' "excess inclusion" subject to special 
rules for federal income tax purposes.  The REMIC taxable income, and 
possibly the tax liabilities of the Residual Holders, may exceed the cash 
distributions on the Residual Certificates during certain periods.  Residual 
Holders who are individuals may be subject to limitations on the 
deductibility of servicing fees on the related Mortgage Assets and other 
REMIC administrative expenses.  Hence, Residual Holders may experience an 
after-tax return that is significantly lower than would be anticipated based 
upon the stated interest rate, if any, of their Residual Certificates.  SEE 
"Certain Federal Income Tax Consequences -- Federal Income Tax Consequences 
for REMIC Certificates -- Taxation of Residual Certificates."

CERTAIN FACTORS AFFECTING DELINQUENCIES, FORECLOSURES AND LOSSES ON 
UNDERLYING LOANS

     GENERAL.  The payment performance of the Offered Certificates of any 
Series will be directly related to the payment performance of the Underlying 
Loans included in the related Trust Fund.  Set forth below is a discussion of 
certain factors that will affect the full and timely payment of the 
Underlying Loans included in any Trust Fund. 

     GEOGRAPHIC CONCENTRATION.  Certain geographic regions of the United 
States from time to time will experience weaker regional economic conditions 
and housing markets, and, consequently, will experience higher rates of loss 
and delinquency on mortgage loans generally.  Any concentration of the  
Underlying Loans in such a region may present risk considerations in addition 
to those generally present for similar mortgage-backed or asset-backed 
securities without such concentration.  

     DECLINE IN VALUE OF THE UNDERLYING ASSET. An investment in Certificates 
secured by or evidencing an interest in a Mortgage Pool may be affected by, 
among other things, a decline in one-to-four family residential property 
values.  No assurance can be given that values of the Mortgaged Properties 
have remained or will remain at the levels existing on the dates of 
origination of the related Mortgage Loans.  If the residential real estate 
market should experience an overall decline in property values such that the 
outstanding balances of the Mortgage Loans in a particular Mortgage Pool, and 
any other financing on the Mortgaged Properties, become equal to or greater 
than the value of the Mortgaged Properties, the actual rates of 
delinquencies,  defaults and losses could be higher than those now generally 
experienced  with respect to similar types of loans within the mortgage 
lending industry.  To the extent that such losses are not covered by 
applicable insurance policies, if any, or by any Credit Enhancement as 
described in the related Prospectus Supplement, Holders of Certificates 
secured by or evidencing interests in such Mortgage Pool will bear all risk 
of loss resulting from defaults by  Borrowers and will have to look primarily 
to the value of the related Mortgaged Properties for recovery of the 
outstanding principal and unpaid interest of the defaulted Mortgage Loans.  
SEE "Assets Securing or Underlying the Certificates -- Mortgage Loans."

     An investment in Certificates secured by or evidencing interests in 
Contracts may be affected by, among other things, a downturn in regional or 
local economic conditions.  These regional or local economic conditions are 
often volatile, and historically have affected the delinquency, loan loss and 
repossession experience of Contracts.  To the extent that losses on Contracts 
are not covered by applicable insurance policies, if any, or by any Credit 
Enhancement, Holders of the Certificates secured by or evidencing interests 
in such Contracts will bear all risk of loss resulting from default by  
borrowers and will have to look primarily to the value of the underlying 
asset for recovery of the outstanding principal and unpaid interest of the 
defaulted Contracts.  SEE "Assets Securing or Underlying the Certificates -- 
Contracts."

                                     16 

<PAGE>


      LIMITATIONS ON REALIZATIONS OF JUNIOR LIENS.  The primary risk with 
respect to defaulted Mortgage Loans secured by junior liens is the 
possibility that adequate funds will not be received in connection with a 
foreclosure of the related Mortgaged Property to satisfy fully both the 
senior lien(s) and the Mortgage Loan and that other insurance providing for 
reimbursement for losses from such default (i.e., the FHA Insurance Amount 
for a Title I Mortgage Loan) is not available.  The claims of the senior 
lienholder(s) will be satisfied in full out of proceeds of the liquidation of 
the Mortgaged Property, if such proceeds are sufficient, before the related 
Trust Fund as the junior lienholder receives any payments in respect of the 
defaulted Mortgage Loan. If the Servicer or a Subservicer, if any, were to 
foreclose on any Mortgage Loan, it would do so subject to any related senior 
lien(s). In order for the Mortgage Loan to be paid in full at such sale, a 
bidder at the foreclosure sale of such Mortgage Loan would have to both bid 
an amount sufficient to pay off all sums due under the Mortgage Loan and the 
senior lien(s) or purchase the Mortgaged Property subject to the senior 
lien(s).  If proceeds from a foreclosure and liquidation of the related 
Mortgaged Property are insufficient to satisfy the costs of foreclosure and 
liquidation and the amounts owed under the loans secured by the senior 
lien(s) and the Mortgage Loan in the aggregate, the Trust Fund, as the junior 
lienholder, will bear (i) the risk of delay in distributions while a 
deficiency judgment (which may not be available in certain jurisdictions) 
against the borrower is obtained and realized and (ii) the risk of loss if 
the deficiency judgment is not obtained or realized.  Any such delays or 
losses will be borne by the Certificates of a Series to the extent that such 
delays or losses are not otherwise covered by amounts available from any 
Credit Enhancement provided for such Certificates, as specified in the 
related Prospectus Supplement. SEE "Certain Legal Aspects of the Mortgage 
Loans -- Foreclosure -- Junior Liens" herein.

     ** 8 CERTAIN LEGAL CONSIDERATIONS OF MORTGAGE LOANS AND CONTRACTS.   
Applicable state laws generally regulate interest rates and other charges 
that may be assessed on borrowers, require certain disclosures to borrowers, 
and may require licensing of the Depositor, the Trustee, the Servicer, the 
Administrator, if any, the Master Servicer, if any, and any Subservicer.  In 
addition, most states have other laws, public policies and general principles 
of equity relating to the protection of consumers and the prevention of 
unfair and deceptive practices which may apply to the origination, servicing 
and collection of the Mortgage Loans and Contracts.  The Mortgage Loans and 
Contracts also may be subject to federal laws, including, if applicable, the 
following:  (i) the federal Truth-in-Lending Act and Regulation Z promulgated 
thereunder, which require certain disclosures to the borrowers regarding the 
terms of the Mortgage Loans and Contracts; (ii) the Real Estate Settlement 
Procedures Act and Regulation X promulgated thereunder, which require certain 
disclosures to the borrowers regarding the settlement and servicing of the 
Mortgage Loans and Contracts; (iii) the Equal Credit Opportunity Act and 
Regulation B promulgated thereunder, which prohibit discrimination on the 
basis of age, race, color, sex, religion, marital status, national origin, 
receipt of public assistance or the exercise of any right under the Consumer 
Credit Protection Act; (iv) the Fair Credit Reporting Act, which regulates 
the use and reporting of information related to the borrower's credit 
experience; (v) the Federal Trade Commission Preservation of Consumers' 
Claims and Defenses Rule, 16 C.F.R. Part 433, regarding the preservation of a 
consumer's rights; (vi) the Fair Housing Act, 42 U.S.C. 3601 ET SEQ., 
relating to the creation and governance of the Title I Program; (vii) the 
Home Ownership and Equity Protection Act; and (viii) the Soldiers' and 
Sailors' Civil Relief Act of 1940, as amended (the "RELIEF ACT").  SEE 
"Certain Legal Aspects of the Mortgage Assets" herein.  Federal and state 
environmental laws and regulations may also impact the Servicer's or any 
Subservicer's ability to realize value with respect to the Mortgaged 
Properties.  SEE "Certain Legal Aspects of the Mortgage Assets" herein.

     ** 9 Depending on the provisions of applicable law and the specific 
facts and circumstances involved, violations of these laws, policies and 
principles may limit the ability of the Servicer or any Subservicer to 
collect all or part of the principal of or interest on the Mortgage Loans and 
Contracts, may entitle the borrower to a refund of amounts previously paid, 
and, in addition, could subject the Servicer or any Subservicer to damages 
and administrative sanctions.  Further, violations of state law can affect 
the insurability of the Title I Mortgage Loans and Title I Contracts under 
FHA Regulations.  SEE "Certain Legal Aspects of the Mortgage Assets -- The 
Title I Program."  If the Servicer or any Subservicer is unable to collect 
all or part of the principal or interest on any Mortgage Loan or Contract 
because of a violation of the aforementioned laws, public policies or general 
principles of equity, distributions from the Trust Fund may be delayed or the 
Trust Fund may be unable to make all distributions owed to the 
Certificateholders to the extent any related losses are not otherwise covered 
by amounts available from any Credit Enhancement provided for the Series of  
Certificates.  Furthermore, depending upon whether damages and sanctions are 
assessed against the Servicer, the Master Servicer, if any, or any 
Subservicer, such violations may materially impact the financial ability of 
the Master Servicer, if any, the Servicer or Subservicer to continue to act 
in such capacity.

     ** 10  To the extent specified in the related Prospectus Supplement, the 
related Transferor or the Depositor will be required to repurchase or replace 
any Mortgage Loan or Contract which, at the time of origination, did not 
comply with applicable federal and state laws or regulations.


                                     17 

<PAGE>


RISKS ASSOCIATED WITH CERTAIN MORTGAGE ASSETS

     NO HAZARD INSURANCE FOR TITLE I MORTGAGE LOANS.  With respect to any 
Title I Mortgage Loans,  the FHA Regulations do not require that a borrower 
obtain title or fire and casualty insurance as a condition to obtaining a 
property improvement  loan. With respect to both manufactured home contracts 
that are Title I Contracts and property improvement loans that are Title I 
Mortgage Loans, if the related Mortgage Property is located in a flood hazard 
area, however, flood insurance in an amount at least equal to the loan amount 
is required.  In addition, the FHA Regulations do not require that the 
borrower obtain insurance against physical damage arising from earth movement 
(including earthquakes, landslides and mudflows) as a condition to obtaining 
a property improvement loan insured under the Title I Program.  Accordingly, 
if a Mortgaged Property that secures a Title I Mortgage Loan suffers any 
uninsured hazard or casualty losses, holders of any  Offered Certificates 
secured in whole or in part by Title I Mortgage Loans may bear the risk of 
loss resulting from a default by the borrower to the extent such losses are 
not recovered by foreclosure on the defaulted loans or from any FHA Claims 
payments.  Such loss may be otherwise covered by amounts available from the 
credit enhancement provided for the  Offered Certificates, as specified in 
the related Prospectus Supplement.  

[* 4 moved from here; text not shown]
   
     CONTRACTS SECURED BY MANUFACTURED HOMES.  The Secured Contracts will be 
secured by security interests in Manufactured Homes that are not considered 
to be real property because they are not permanently affixed to real estate. 
Perfection of security interests in such Manufactured Homes and enforcement of
rights to realize upon the value of such Manufactured Homes as collateral for 
the Contracts are subject to a number of Federal and state laws, including the
Uniform Commercial Code as adopted in each state and each state's certificate 
of title statutes.  The steps necessary to perfect the security interest in a 
Manufactured Home will vary from state to state.  Because of the expense and 
administrative inconvenience involved, the Servicer of a Contract will not 
amend any certificate of title to change the lienholder specified therein from 
such Servicer to the Trustee and will not deliver any certificate of title to 
such Trustee or note thereon the  Trustee's interest.  Consequently, in some 
states, in the absence of such an amendment, the assignment to such  Trustee 
of the security interest in the Manufactured Home may not be effective or 
such security interest may not be perfected and, in the absence of such 
notation or delivery to such  Trustee, the assignment of the security 
interest in the Manufactured Home may not be effective against creditors of 
the Servicer or a trustee in bankruptcy of such servicer. If any related 
Credit Enhancement is exhausted and a Contract is in default, then recovery 
of amounts due on such Contracts is dependent on repossession and resale of
the Manufactured Home securing such Contract. Certain other factors may limit
the ability of the Holders to realize upon the Manufactured Homes or may limit
the amount realized to less than the amount due.

     UNSECURED CONTRACTS.  The obligations of the  borrower under any 
Unsecured Contract included in the related Trust Fund will not be secured by 
an interest in the related real estate or otherwise, and the Trust Fund, as 
the owner of such Contract, will be a general unsecured creditor as to such 
obligations.  As a consequence, in the event of a default under an Unsecured 
Contract, the related Trust Fund will have recourse only against the  
borrower's assets generally, along with all other general unsecured creditors 
of the  borrower.  In a bankruptcy or insolvency proceeding relating to an  
borrower on an Unsecured Contract, the obligations of the  borrower under 
such Unsecured Contract may be discharged in their entirety, notwithstanding 
the fact that the portion of such  borrower's assets made available to the 
related Trust Fund as a general unsecured creditor to pay amounts due and 
owing thereunder are insufficient to pay all such amounts.   A borrower on an 
Unsecured Contract may not demonstrate the same degree of concern over 
performance of the  borrower's obligations under such Unsecured Contract as 
if such obligations were secured by  a single family residence owned by such 
Borrower.

     CONSUMER PROTECTION LAWS RELATED TO CONTRACTS.  Numerous Federal and 
state consumer protection laws impose requirements on lending under 
conditional sales contracts,  installment sales contracts and installment 
loan agreements such as the Contracts, and the failure by the lender or 
seller of goods to comply with such requirements could give rise to 
liabilities of assignees for amounts due under such agreements and claims by 
such assignees may be subject to set-off as a result of such lender's or 
seller's noncompliance. These laws would apply to a Trustee as an assignee of 
Contracts.  Each Transferor of Contracts will warrant that each Contract 
complies with all requirements of law and with respect to any Secured 
Contract will make certain warranties relating to the validity, subsistence, 
perfection and priority of the security interest in each Manufactured Home 
securing such Contract. A breach of any such warranty that materially
adversely affects any Contract would create an obligation of the Transferor to 
repurchase or replace such Contract unless such breach is cured.     

     RELIANCE ON MANAGEMENT OF TIMESHARE UNITS.  Unlike most conventional 
single-family residential properties, the value of a timeshare unit is 
substantially dependent on the management of the resort property in which it 
is located.

                                     18 

<PAGE>


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

Recharacterization of Sale of Mortgage Assets as Borrowing

     The Depositor will agree in the Pooling and Servicing Agreement that the 
transfer of the Mortgage Assets to the Trust Fund is intended as a valid sale 
and transfer of the Mortgage Assets to the Trustee for the benefit of the 
Certificateholders.  However, if the Mortgage Assets are held to be property 
of the Depositor or if for any reason the Pooling and Servicing Agreement is 
held to create a security interest in the Mortgage Assets, the Depositor will 
agree in the Pooling and Servicing Agreement that such transfer shall be 
treated as the grant of a security interest in the Mortgage Assets to the 
Trust Fund.  Also, the Depositor will warrant that if the transfer of the 
Mortgage Assets by it is deemed to be a grant of a security interest in the 
Mortgage Assets, the Trustee will have a perfected first-priority security 
interest therein.  The Depositor is required to take all actions that are 
required under law to protect the Trust Fund's security interest in the 
Mortgage Assets.  If the transfer of the Mortgage Assets to the Trust Fund is 
deemed to create a security interest therein, a tax or government lien on 
property of the Depositor arising before the Mortgage Assets came into 
existence may have priority over the Trusts Fund's interest in such Mortgage 
Assets.

[* 5 moved from here; text not shown]

[* 6 moved from here; text not shown]

[* 7 moved from here; text not shown]

[* 3 moved from here; text not shown]


[* 8 moved from here; text not shown]

[* 9 moved from here; text not shown]

[* 10 moved from here; text not shown]


                   DESCRIPTION OF THE CERTIFICATES

GENERAL

     The following summaries describe certain features common to each Series. 
 Such summaries do not purport to be complete and are subject to, and are 
qualified in their entirety by reference to, all of the provisions of the 
Pooling and Servicing Agreement and the Prospectus Supplement relating to 
each Series.  When particular provisions or terms used or referred to in a 
Pooling and Servicing Agreement are referred to herein, such provisions or 
terms shall be as used or referred to in such Pooling and Servicing Agreement.


     The Certificates will not be insured or guaranteed by GNMA, FNMA, FHLMC, 
any governmental entity or,  to the extent specified in the related 
Prospectus Supplement, any other person.   To the extent specified in the 
related Prospectus Supplement, the Depositor's only obligations with respect 
to a Series will be to obtain certain representations and warranties from 
each Transferor and to assign to the related Trustee the Depositor's rights 
with respect thereto, and its obligations pursuant to certain representations 
and warranties made by it.

     To the extent specified in the related Prospectus Supplement, the 
Mortgage Assets relating to a Series, other than the Agency Securities and 
the Title I Mortgage Loans and Title I Contracts, will not be insured or 
guaranteed by any 

                                     19 

<PAGE>


governmental entity or, any other person. With respect to a Series for which 
the related Trust Fund includes Mortgage Loans or Contracts, to the extent 
that delinquent payments on or losses in respect of defaulted Mortgage Loans 
or Contracts, are not paid from any applicable Credit Enhancement, such 
delinquencies may result in delays in distributions to the Holders of one or 
more Classes of such Series, and such losses will be borne by the Holders of 
one or more Classes of such Series.   To the extent specified in the related 
Prospectus Supplement, the Servicer will have no obligation to advance such 
delinquencies.


     In addition, with respect to a Series for which the related Trust Fund 
includes Mortgage Assets, late payments on such Mortgage Assets may result in 
delays in distributions to the Holders of one or more Classes of such Series, 
and losses on such Mortgage Assets will be borne by the Holders of one or 
more Classes of such Series, to the extent such late payments and losses are 
not advanced or paid from any applicable Credit Enhancement.

THE CERTIFICATES - GENERAL

     The Certificates will be issued in Series pursuant to separate Pooling 
and Servicing Agreements (each, a "POOLING AND SERVICING AGREEMENT") between 
the Depositor, the Servicer, the Administrator, if any, the Master Servicer, 
if any, and the related Trustee named in the Prospectus Supplement.  A form 
of Pooling and Servicing Agreement has been filed as an Exhibit to the 
Registration Statement of which this Prospectus forms a part.  The Pooling 
and Servicing Agreement relating to a Series of Certificates will be filed as 
an Exhibit to a Report on Form 8-K to be filed with the Commission within 15 
days following the issuance of such Series of Certificates.

     The "Issuer" with respect to a Series of Certificates will be the 
related Trust Fund established by the Depositor pursuant to the related 
Pooling and Servicing Agreement.  Each Series of Certificates will be 
entitled to distributions only from the Assets included in the related Trust 
Fund and any other assets pledged or otherwise available for the benefit of 
the Holders of such Series as specified in the related Prospectus Supplement. 
 Accordingly, the investment characteristics of a Series of Certificates will 
be determined by the Assets included in the related Trust Fund.  The 
Certificates of a Series will not represent obligations of the Depositor, the 
Servicer, any Administrator, any Master Servicer, the Trustee or any 
affiliate thereof.


FORM OF CERTIFICATES; TRANSFER AND EXCHANGE

     As specified in the related Prospectus Supplement, the Certificates of 
each Series will be issued either in book entry form or fully registered 
certificated form in the minimum denominations for each Class specified in 
the related Prospectus Supplement.  To the extent specified in the Prospectus 
Supplement, the original Principal Balance of each Certificate will equal the 
aggregate distributions allocable to principal to which such Certificate is 
entitled.  To the extent specified in the related Prospectus Supplement, 
distributions allocable to interest on each Certificate of a Series that is 
not entitled to distributions allocable to principal will be calculated based 
on the Notional Principal Balance of such Certificate.  The "Notional 
Principal Balance" of a Certificate will be a notional amount assigned to 
such certificate and will not evidence an interest in or entitlement to 
distributions allocable to principal, but will be used solely for convenience 
in expressing the calculation of interest and for certain other purposes.

     Except as described below under "Book Entry Registration" with respect 
to Book Entry Certificates, the Certificates of each Series will be 
transferable and exchangeable on a register to be maintained at the corporate 
trust office of the related Trustee or such other office or agency maintained 
for such purposes by the Trustee.  To the extent specified in the Prospectus 
Supplement with respect to a Series, under the related Pooling and Servicing 
Agreement, the Trustee will be appointed initially as the "REGISTRAR" for 
such Series for purposes of maintaining books and records of the ownership 
and transfer of the Certificates of such Series.   To the extent specified in 
the Prospectus Supplement with respect to a Series, no service change will be 
made for any registration of transfer or exchange of Certificates of such 
Series, but payment of a sum sufficient to cover any tax or other 
governmental charge may be required.

     Under current law the purchase and holding of a Class of Certificates 
entitled only to a specified percentage of distributions of either interest 
or principal or a notional amount of either interest or principal on the 
related Mortgage Assets or a Class of Certificates entitled to receive 
distributions of interest and principal on the Mortgage Assets only after 
distributions to other Classes or after the occurrence of certain specified 
events by or on behalf of any employee benefit plan or other retirement 
arrangement (including individual retirement accounts and annuities, Keogh 
plans and collective investment funds in which such plans, accounts or 
arrangements are invested) subject to provisions of ERISA or the Code, may 
result in "PROHIBITED TRANSACTIONS" within the meaning of ERISA and the Code. 
SEE "ERISA Considerations."  To 

                                     20 

<PAGE>


the extent specified in the related Prospectus Supplement, transfer of 
Certificates of such a Class will not be registered unless the transferee (i) 
executes a representation letter stating that it is not, and is not 
purchasing on behalf of, any such plan, account or arrangement or (ii) 
provides an opinion of counsel satisfactory to the related Trustee and the 
Depositor that the purchase of Certificates of such a Class by or on behalf 
of such plan, account or arrangement is permissible under applicable law and 
will not subject the related Trustee, the Servicer, the Administrator, if 
any, the Master Servicer, if any, or the Depositor to any obligation or 
liability in addition to those undertaken in the Pooling and Servicing 
Agreement.


REMIC ELECTION


     As to each Series, one or more elections may be made to treat all or 
specified portions of the related Trust Fund as a REMIC for federal income 
tax purposes.  The related Prospectus Supplement will specify whether a REMIC 
election is to be made. Alternatively, the Pooling and Servicing Agreement 
for a Series may provide that a REMIC election may be made at the discretion 
of the Depositor, the Servicer, the Administrator, if any, the Master 
Servicer, if any, or another entity and may only be made if certain 
conditions are satisfied.  As to any such Series, the terms and provisions 
applicable to the making of a REMIC election, as well as any material federal 
income tax consequences to Holders of such Series not otherwise described 
herein, will be set forth in the related Prospectus Supplement.  If such an 
election is made with respect to a Series, one or more of the Classes of such 
Series will be designated as evidencing the "residual interests" in the 
related REMIC or REMICs, as defined in the Code.  All other Classes of such 
Series will constitute "regular interests" in the related REMIC or REMICs, as 
defined in the Code.  As to each Series with respect to which a REMIC 
election is to be made, the Servicer, the Administrator, if any, the related 
Trustee, a Residual Holder or another person as specified in the related 
Prospectus Supplement will be obligated to take all actions required in order 
to comply with applicable laws and regulations and will be obligated to pay 
any prohibited transaction taxes.  The person so specified,  to the extent 
provided in the related Prospectus Supplement, will be entitled to 
reimbursement for any such payment from the assets of the related Trust Fund 
or, if applicable, from any Residual Holder.


CLASSES OF CERTIFICATES

     Each Series will be issued in one or more Classes.  If specified in the 
Prospectus Supplement, one or more Classes of a Series may evidence 
beneficial ownership interests in separate groups of Assets included in the 
related Trust Fund or otherwise available for the benefit of such Series.  
The Certificates of a Series will have an aggregate original principal 
balance as specified in the related Prospectus Supplement.  The original 
principal balance of the Certificates of a Series and the Certificate 
Interest Rate on the Classes of such Certificates will be determined in the 
manner specified in the Prospectus Supplement.


     Each Class of Certificates that is entitled to distributions allocable 
to interest will bear interest at the applicable Certificate Interest Rate, 
which may be a fixed rate (which may be zero) or, in the case of Variable 
Interest Certificates, may be a rate that is subject to change from time to 
time (a) in accordance with a schedule, (b) in reference to an index, or (c) 
otherwise in each case as specified in the related Prospectus Supplement.  
Notwithstanding the foregoing, if  specified in the related Prospectus 
Supplement, one or more Classes of a Series may be entitled to receive 
distributions of interest only to the extent of amounts available to make 
such distributions.  One or more Classes of Certificates may provide for 
interest that accrues, but is not currently payable ("COMPOUND INTEREST 
CERTIFICATES").  With respect to any Class of Compound Interest Certificates, 
if specified in the related Prospectus Supplement, any interest that has 
accrued but is not paid on a given Distribution Date will be added to the 
aggregate principal balance of such Class on that Distribution Date.


     A Series may include one or more Classes entitled only to distributions 
(i) allocable to interest ("INTEREST ONLY CERTIFICATES"), (ii) allocable to 
principal ("PRINCIPAL ONLY CERTIFICATES"), and allocable as between scheduled 
payments of principal and Principal Prepayments, as defined below under 
"Distributions of Principal and Interest" or (iii) allocable to both 
principal (and allocable as between scheduled payments of principal and 
Principal Prepayments) and interest.  A Series may include one or more 
classes as to which distributions will be allocated (i) on the basis of 
collections from designated portions of the Assets included in the related 
Trust Fund, (ii) in accordance with a schedule or formula, (iii) in relation 
to the occurrence of events, or (iv) otherwise, in each case as specified in 
the related Prospectus Supplement.  The timing and amounts of such 
distributions may vary among Classes, over time or otherwise, in each case as 
specified in the related Prospectus Supplement.

     A Series of Certificates may include one or more Classes of Scheduled 
Amortization Certificates and Companion Certificates.  "SCHEDULED 
AMORTIZATION CERTIFICATES" are Certificates with respect to which 
distributions of principal are to be made in specified amounts on specified 
Distribution Dates, to the extent of funds available on such Distribution 
Date.

                                     21 

<PAGE>

"COMPANION CERTIFICATES" are Certificates which receive distributions of all 
or a portion of any funds available on a given Distribution Date which are in 
excess of amounts required to be applied to distributions on Scheduled 
Amortization Certificates on such Distribution Date. Because of the manner of 
application of distributions of principal to Companion Certificates, the 
weighted average lives of Companion Certificates of a Series may be expected 
to be more sensitive to the actual rate of prepayments on the Mortgage Assets 
in the related Trust Fund than will the Scheduled Amortization Certificates 
of such Series.


     One or more Series of Certificates may constitute a Series of "SPECIAL 
ALLOCATION CERTIFICATES" which may include Senior Certificates, Subordinated 
Certificates, Priority Certificates and Non-Priority Certificates.  As more 
fully described in the related Prospectus Supplement for a Series of Special 
Allocation Certificates, Special Allocation Certificates are Certificates for 
which the timing and/or priority of distributions of principal and/or 
interest may favor one or more Classes of such Certificates over one or more 
other Classes of such Certificates.  Such timing and/or priority may be 
modified or reordered upon the occurrence of one or more specified events.   
To the extent specified in the related Prospectus Supplement for a Series of 
Special Allocation Certificates, losses on the Assets included in the related 
Trust Fund may be disproportionately borne by one or more Classes of such 
Series, and the proceeds and distributions from such Assets may be applied to 
the payment in full of one or more Classes of such Series before the balance, 
if any, of such proceeds are applied to one or more other Classes within such 
Series.  For example, Special Allocation Certificates in a Series may be 
comprised of one or more Classes of Senior Certificates having a priority in 
right to distributions of principal and interest over one or more Classes of 
Subordinated Certificates, to the extent described in the related Prospectus 
Supplement, as a form of Credit Enhancement.  SEE "Credit Enhancement -- 
Subordination".  Typically, Subordinated Certificates of a Series will carry 
a rating by the rating agencies rating the Certificates of such Series lower 
than that of the Senior Certificates of such Series.  In addition, one or 
more Classes of Certificates of a Series ("PRIORITY CERTIFICATES") may be 
entitled to a priority of distributions of principal or interest from Assets 
included in the related Trust Fund over another Class of Certificates of such 
Series ("NON-PRIORITY CERTIFICATES"), but only after the exhaustion of other 
Credit Enhancement applicable to such Series. Priority Certificates and 
Non-Priority Certificates nonetheless may be within the same rating category.


DISTRIBUTIONS OF PRINCIPAL AND INTEREST


     GENERAL.  Distributions of principal and interest on the Certificates of 
a Series will be made by the related Trustee, to the extent of funds 
available therefor, on the related Distribution Date.  Distributions will be 
made to the persons in whose names the Certificates of such Series are 
registered at the close of business on the dates specified in the related 
Prospectus Supplement (each, a "RECORD DATE").  With respect to Certificates 
other than Book Entry Certificates, distributions will be made by check or 
money order mailed to Certificateholders of such Series at their addresses 
appearing in the books and records maintained by or on behalf of the Issuer 
of such Series or, if specified in the related Prospectus Supplement, in the 
case of Certificates that are of a certain minimum denomination as specified 
in the related Prospectus Supplement, upon written request by a Holder of 
such Series, by wire transfer or by such other means as are agreed upon with 
such Certificateholder; provided, however, that the final distribution in 
retirement of a Series (other than Book Entry Certificates) will be made only 
upon presentation and surrender of such Certificates at the office or agency 
of the related Trustee specified in the notice to Certificateholders of such 
final distribution.  With respect to Book Entry Certificates, such 
distributions will be made as described below under "Book Entry Registration" 
and in the related Prospectus Supplement.

     To the extent specified in the related Prospectus Supplement, 
distributions allocable to principal and interest on the Certificates of a 
Series will be made by the related Trustee out of, and only to the extent of, 
funds in a separate account established and maintained under the related 
Pooling and Servicing Agreement for the benefit of Certificateholders of such 
Series (the "CERTIFICATE ACCOUNT"), including any funds transferred from any 
related Reserve Fund or otherwise applicable accounts maintained by the 
Trustee.  As between Certificates of different Classes of a Series and as 
between distributions of principal (and, if applicable, between distributions 
of Principal Prepayments) and interest, distributions made on any 
Distribution Date will be applied as specified in the related Prospectus 
Supplement.   To the extent specified in the related Prospectus Supplement, 
distributions to any Class of Certificates will be made pro rata to all 
Certificateholders of that Class.  If  specified in the related Prospectus 
Supplement, the amounts received by the Trustee as described below under 
"Assets Securing or Underlying the Certificates" will be invested in the 
Permitted  Investments specified herein and in the related Prospectus 
Supplement, and all income or other gain from such investments will be 
deposited in the related Certificate Account and will be available to make 
distributions on the Certificates of the applicable Series on the next 
succeeding Distribution Date in the manner specified in the related 
Prospectus Supplement.

                                     22 

<PAGE>


  DISTRIBUTIONS OF INTEREST.  Each Class of a Series (other than a Class of 
Principal Only Certificates) will accrue interest at the applicable 
Certificate Interest Rate.  One or more Classes may be entitled to receive 
distributions of interest only to the extent of amounts available to make 
such distributions.  Interest on each Class will accrue during the related 
Due Period and will be distributed on the related Distribution Date.  
Interest on all Certificates which bear or receive interest, other than 
Compound Interest Certificates, will be distributed on the Distribution Dates 
specified in the related Prospectus Supplement.  However, failure to 
distribute interest on a current basis may not necessarily be an Event of 
Default with respect to a particular Series or Class of Certificates.  
Interest on any Class of Compound Interest Certificates or similar securities 
will not be distributed currently, but will accrue and the amount of the 
interest so accrued will be added to the principal thereof on each 
Distribution Date until the date specified in the related Prospectus 
Supplement.  Principal Only Certificates will not accrue, and will not be 
entitled to receive, any interest.  Upon maturity or earlier repurchase of 
the Certificates of any Class, interest will be paid to the date specified in 
the related Prospectus Supplement.

  Each payment of interest on each Class of Certificates (or addition to 
principal of a Class of Compound Interest Certificates) on a Distribution 
Date will include all interest accrued during the related Due Period.  If the 
Due Period for a Series ends on a date other than a Distribution Date for 
such Series, the yield realized by the Holders of such Certificates may be 
lower than the yield that would result if the Due Period ended on such 
Distribution Date.  Additionally, if  specified in the related Prospectus 
Supplement, interest accrued for a Due Period for one or more Classes may be 
calculated on the assumption that principal distributions (and additions to 
principal of the Certificates), and allocations of losses on the Mortgage 
Assets (if specified in the related Prospectus Supplement), are made on the 
first day of the preceding Due Period and not on the Distribution Date for 
such preceding Due Period when actually made or added.  Such method would 
produce a lower effective yield than if interest were calculated on the basis 
of the actual principal amount outstanding.


  A Series may include one or more Classes of Variable Interest Rate 
Certificates.  With respect to each Class of Variable Interest Certificates 
of a Series, the related Prospectus Supplement will set forth:  (i) the 
initial Certificate Interest Rate (or the manner of determining the initial 
Certificate Interest Rate); (ii) the formula, index or other method by which 
the Certificate Interest Rate will be determined from time to time; (iii) the 
periodic intervals at which such determination will be made; (iv) the Maximum 
Variable Interest Rate, if any, and the Minimum Variable Interest Rate; and 
(v) any other terms relevant to such Class of Certificates.


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


  Except with respect to Compound Interest Certificates and Interest Only 
Certificates or similar securities, unless specified otherwise in the related 
Prospectus Supplement, on each Distribution Date principal distributions will 
be made on the Certificates of a Series in an aggregate amount determined in 
the related Prospectus Supplement.  If a Series of Certificates has a Class 
of Compound Interest Certificates, additional principal payments on the 
Certificates of such Series will be made on each Distribution Date in an 
amount equal to the interest accrued, but not then distributable, on such 
Class of Compound Interest Certificates for the related Due Period.


  If  specified in the related Prospectus Supplement, on any Distribution 
Date on which the principal balance of the Mortgage Assets relating to a 
Series is reduced due to losses on such Mortgage Assets, (i) the amount of 
such losses will be allocated first, to reduce the aggregate outstanding 
principal balance of the Subordinate Certificates of such Series (or other 
subordination, if any,) and, thereafter, to reduce the aggregate outstanding 
principal balance of the remaining Certificates of such Series in the 
priority and manner specified in such Prospectus Supplement until the 
aggregate outstanding principal balance of each Class of such Certificates of 
such Series so specified has been reduced to zero or paid in full, thus 
reducing the amount of principal distributable on each such Class of 
Certificates or (ii) such losses may be allocated in any other manner set 
forth in the related Prospectus Supplement.   To the extent specified in the 
related Prospectus Supplement, such reductions of principal of a Class or 
Classes of Certificates will be allocated to the Holders of the Certificates 
of such Class or Classes pro rata in the proportion which the outstanding 
principal of each Certificate of such Class or Classes bears to the aggregate 
outstanding principal balance of all Certificates of such Class.

  If provided in the related Prospectus Supplement, one or more Classes of 
Senior Certificates of a Series will be entitled to receive all or a 
disproportionate percentage of the payments of principal which are received 
on the related Mortgage Assets in advance of their scheduled due dates and 
are not accompanied by amounts representing scheduled interest due after the 
month of such payments ("PRINCIPAL PREPAYMENTS") in the percentages and under 
the circumstances or for the 


                                      23


<PAGE>


periods specified in the Prospectus Supplement.   To the extent provided in 
the related Prospectus Supplement, any such allocation of principal 
prepayments to such Class or Classes will have the effect of accelerating the 
amortization of such Senior Certificates while increasing the interests 
evidenced by the Subordinated Certificates in rights to the benefit of the 
Assets in the related Trust Fund. Increasing the interests of the 
Subordinated Certificates relative to that of the Senior Certificates is 
intended to preserve the availability of the subordination credit enhancement 
provided to the Priority Certificates by the Subordinated Certificates.  SEE 
"Credit Enhancement -- Subordination."

  UNSCHEDULED DISTRIBUTIONS.  If specified in the related Prospectus 
Supplement, the Certificates of a Series will be subject to receipt of 
distributions before the next scheduled Distribution Date under the 
circumstances and in the manner described below and in the related Prospectus 
Supplement.  If applicable, the related Trustee will be required to make such 
unscheduled distributions on the Certificates of a Series on the date and in 
the amount specified in the related Prospectus Supplement if, due to 
substantial payments of principal (including Principal Prepayments) on the 
related Mortgage Assets, low rates then available for reinvestment of such 
payments or both, the Trustee determines, based on the assumptions specified 
in the related Pooling and Servicing Agreement, that the amount anticipated 
to be on deposit in the Certificate Account for such Series on the next 
related Distribution Date, together with, if applicable, any amounts 
available to be withdrawn from any related Reserve Fund or from any other 
Credit Enhancement provided for such Series, may be insufficient to make 
required distributions on the Certificates of such Series on such 
Distribution Date.   To the extent specified in the related Prospectus 
Supplement, the amount of any such unscheduled distribution that is allocable 
to principal will not exceed the amount that would otherwise have been 
required to be distributed as principal on the Certificates of such Series on 
the next Distribution Date.   To the extent specified in the related 
Prospectus Supplement, all unscheduled distributions will include interest at 
the applicable Certificate Interest Rate (if any) on the amount of the 
unscheduled distribution allocable to principal for the period and to the 
date specified in such Prospectus Supplement.

   To the extent specified in the related Prospectus Supplement, all 
distributions allocable to principal in any unscheduled distribution made on 
the Certificates of a Series will be made in the same priority and manner as 
distributions of principal on such Certificates would have been made on the 
next Distribution Date, and with respect to Certificates of the same Class, 
unscheduled distributions of principal will be made on a pro rata basis.  
Notice of any unscheduled distribution will be given by the Trustee prior to 
the date of such distribution.

TERMINATION

   The obligations created by the Pooling and Servicing Agreement for each 
Series of Certificates will terminate following (i) the final payment or 
other liquidation of the last Mortgage Asset subject thereto or the 
disposition of all property acquired upon foreclosure of any Mortgage Loan 
subject thereto and (ii) the payment (or provision for payment) to the 
Certificateholders of that Series of all amounts required to be paid to them 
pursuant to such Pooling and Servicing Agreement.  Written notice of 
termination of a Pooling and Servicing Agreement will be given to each 
Certificateholder of the related Series, and the final distribution will be 
made only upon presentation and surrender of the Certificates of such Series 
at the location to be specified in the notice of termination.

  If  specified in the related Prospectus Supplement, a Series of 
Certificates may be subject to optional early termination through the 
repurchase of the Mortgage Assets in the related Trust Fund by the party or 
parties specified therein, under the circumstances and in the manner set 
forth therein.  If provided in the related Prospectus Supplement  upon the 
reduction of the Class Principal Balance of a specified Class or Classes of 
Certificates by a specified percentage or amount or upon a specified date, a 
party designated therein may be authorized or required to repurchase or to 
solicit bids for the purchase of the Mortgage Assets  of the related Trust 
Fund, or of a sufficient portion of such Mortgage Assets to retire such class 
or classes, under the circumstances  and in the manner set forth therein.  If 
a REMIC election will be made with respect to a Series of Certificates, there 
may be additional conditions to the termination of the related Trust Fund  
which will be  set forth in the related Pooling and Servicing Agreement for 
such Series of Certificates.

BOOK ENTRY REGISTRATION

  If the Prospectus Supplement for a Series so provides, Certificates of any 
Class of such Series may be issued in book entry form ("BOOK ENTRY 
CERTIFICATES") and held in the form of a single certificate issued in the 
name of a Clearing Agency ("CLEARING AGENCY") registered with the Securities 
and Exchange Commission or its nominee. Transfers and pledges of Book Entry 
Certificates may be made only through entries on the books of the Clearing 
Agency in the name of brokers, dealers, banks and other organizations 
eligible to maintain accounts with the Clearing Agency ("CLEARING AGENCY 
PARTICIPANTS") or their nominees.  Clearing Agency Participants may also be 
Beneficial Owners (as defined below) of Book Entry Certificates.


                                      24


<PAGE>


  Purchasers and other Beneficial Owners of Book Entry Certificates 
("BENEFICIAL OWNERS") may not hold Book Entry Certificates directly, but may 
hold, transfer or pledge their ownership interest in the Book Entry 
Certificates only through Clearing Agency Participants.  Additionally, 
Beneficial Owners will receive all distributions of principal and interest 
with respect to Book Entry Certificates, and, if applicable, may request 
repurchase of Book Entry Certificates only through the Clearing Agency and 
the Clearing Agency Participants.  Beneficial Owners will not be registered 
holders of Certificates or be entitled to receive definitive certificates 
representing their ownership interest in the Certificates except under the 
limited circumstances, if any, described in the related Prospectus 
Supplement. SEE "Risk Factors -- Limited Liquidity and Fluctuation in Value 
from Market Condition -- Book Entry Registration."


  If Certificates of a Series are issued as Book Entry Certificates, the 
Clearing Agency will be required to make book entry transfers among Clearing 
Agency Participants, to receive and transmit distributions of principal and 
interest with respect to the Certificates of such Series, and to receive and 
transmit requests for repurchase with respect to such Certificates.  Clearing 
Agency Participants with whom Beneficial Owners have accounts with respect to 
such Book Entry Certificates will be similarly required to make book entry 
transfers and receive and transmit distributions and repurchase requests on 
behalf of their respective Beneficial Owners.  Accordingly, although 
Beneficial Owners will not be registered holders of Certificates and will not 
possess physical certificates, a method will be provided whereby Beneficial 
Owners may receive distributions, transfer their interests, and submit 
repurchase requests.

MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES


   To the extent specified in the related Prospectus Supplement, (i) any 
mutilated Certificate is surrendered to the Certificate Registrar, or the 
Trustee receives evidence to its satisfaction of the destruction, loss or 
theft of any Certificate, and (ii) there is delivered to the Depositor, the 
Trustee and the Certificate Registrar such security or indemnity as may be 
required by each of them to hold each of them harmless, then, in the absence 
of notice to the Depositor, the Trustee and the Certificate Registrar that 
such Certificate has been acquired by a bona fide purchaser, the Trustee 
shall execute, deliver and authenticate, in exchange for or in lieu of any 
such mutilated, destroyed, lost or stolen Certificate, a new Certificate of 
like tenor and Percentage Interest, but bearing a number not 
contemporaneously outstanding.  Upon the issuance of any such new 
Certificate, the Depositor and the Trustee may require the payment of a sum 
sufficient to cover any tax or other governmental charge that may be imposed 
in relation thereto and any other expenses connected therewith.  Any such 
duplicate Certificate shall constitute complete and indefeasible evidence of 
ownership in the Trust Fund, as if originally issued, whether or not the 
mutilated, destroyed, lost or stolen Certificate shall be found at any time.


            ASSETS SECURING OR UNDERLYING THE CERTIFICATES

   
GENERAL

  Each Series of Certificates will represent a beneficial interest in the 
Assets included in the related Trust Fund and transferred to the related 
Trustee by the Depositor.  Such Assets may include (i) Mortgage Assets and 
payments or distributions thereon (subject, if specified in the Prospectus 
Supplement, to certain exclusions); (ii) if specified in the Prospectus 
Supplement, reinvestment income on such payments or distributions; (iii) with 
respect to a Trust Fund that includes Mortgage Loans or Contracts, all 
property acquired by foreclosure or deed in lieu of foreclosure with respect 
to any such Mortgage Loan or Contract and certain rights of the 
Administrator, if any, and the Servicer under any policies required to be 
maintained in respect of the related Mortgage Assets; and (iv) if  specified 
in the Prospectus Supplement, one or more forms of Credit Enhancement.  The 
primary Assets of any Trust Fund will consist of Mortgage Assets.

   With respect to a Series, the Depositor will acquire the Mortgage Assets 
in the open market or in privately negotiated transactions from one or more 
entities, and each such entity from whom the Depositor so acquires a 
significant portion of the Mortgage Assets (individually or collectively, the 
"Transferor") will be described in the related Prospectus Supplement, 
including a description of any affiliation between the Transferor and the 
Depositor. To the extent specified in the related Prospectus Supplement, the 
Mortgage Assets will have been originated or acquired by the Transferor in 
one of four ways: (i) the indirect origination and purchase of retail 
installment sales contracts from a network of retail dealers or independent 
contractors that professionally install property improvements ("indirect 
originations"); (ii) the origination of loans directly to consumers, 
including solicitations through direct mail and telemarketing ("direct 
originations"); (iii) the wholesale purchase of loans, on a flow basis, 
originated by other unaffiliated lenders, as correspondents ("correspondent 
originations"); or (iv) the purchase, on a bulk basis, of loan portfolios 
originated by other unaffiliated lenders ("portfolio acquisitions"). In 
acquiring the Mortgage Assets from a Transferor the Depositor will rely on 
the representations and warranties made by the Transferor with respect to 
such Mortgage Assets.  For a summary description of the expected 
representations and warranties with respect to such Mortgage Assets, SEE "The 
Pooling and Servicing Agreement --Assignment of Mortgage Assets" herein.  As 
further described in the related Prospectus Supplement for a Series, the 
Transferor will be obligated to repurchase or replace any Mortgage Assets 
that, subject to the lapse of any applicable cure period, are in breach of a 
representation or warranty made by the Transferor and such breach has a 
material and adverse affect on the value of such Mortgage Assets or the 
interest of Certificateholders therein.  To the extent that the Depositor has 
any obligation to repurchase or replace any Mortgage Assets for a material 
    

                                      25


<PAGE>


breach of any representations or warranties made by the Depositor, the 
Depositor is not expected to have the financial capability to repurchase or 
replace such defective Mortgage Assets, but rather the Depositor will be 
relying on the related Transferor of such defective Mortgage Assets to 
repurchase or replace them.  SEE "The Depositor" herein.

  The following is a brief description of the Mortgage Assets expected to be 
included in the Trust Funds.  If specific information respecting the Mortgage 
Assets is not known at the time a Series is initially offered, more general 
information of the nature described below will be provided in the related 
Prospectus Supplement, and specific information will be set forth in a report 
on Form 8-K to be filed with the Securities and Exchange Commission within 
fifteen days after the initial issuance of such Series. A copy of the related 
Pooling and Servicing Agreement with respect to each Series will be attached 
to the Form 8-K and will be available for inspection at the corporate trust 
office of the related Trustee specified in the related Prospectus Supplement. 
 A schedule of the Mortgage Assets relating to each Series, will be attached 
to the related Pooling and Servicing Agreement delivered to the Trustee upon 
delivery of such Series.

MORTGAGE LOANS

   
  The Mortgage Loans will be evidenced by promissory notes, retail 
installment sales contracts or other evidences of indebtedness  (the 
"MORTGAGE NOTES") and will be secured by mortgages,  deeds of trust or other 
similar security instruments (the "MORTGAGES") creating a lien or security 
interest on single family (one-to-four unit) residences, units in planned 
unit developments, units in condominium developments, townhomes and 
Manufactured Homes (as defined herein) (the "MORTGAGED PROPERTIES") located 
in various states.  If specified in the Prospectus Supplement, the Mortgage 
Loans may include cooperative apartment or manufactured housing loans 
("COOPERATIVE LOANS") secured by security interests in shares issued by 
private, non-profit, cooperative housing corporations ("COOPERATIVES") and in 
the related proprietary leases or occupancy agreements granting exclusive 
rights to occupy specific units in such Cooperatives.   To the extent 
specified in the related Prospectus Supplement, all or a portion of the 
Mortgages will be junior liens on the related Mortgaged Properties, and the 
related superior liens will not be included in the Mortgage Loan Pool. 
Certain of the Mortgage Loans may be partially insured to the extent 
described in the related Prospectus Supplement (and subject to the conditions 
described herein and in the related Prospectus Supplement) by the FHA under 
the Title I Program (the "Title I Mortgage Loans").  To the extent specified 
in the related Prospectus Supplement, the Mortgage Loans will have scheduled 
monthly payment dates throughout a month, and no Mortgage Loan will provide 
for deferred interest or negative amortization, and no commercial or 
multifamily loans will be included in any Mortgage Loan Pool.
    

  The payment terms of the Mortgage Loans to be included in a Trust Fund for 
a Series or will be described in the related Prospectus Supplement and may 
include any of the following features or combinations thereof or other 
features described in the related Prospectus Supplement:

  (a)  Interest may be payable at a fixed rate, a rate adjustable from time 
to time in relation to an index, a rate that is fixed for a period of time or 
under certain circumstances and is followed by an adjustable rate, a rate 
that otherwise varies from time to time, or a rate that is convertible from 
an adjustable rate to a fixed rate.  Changes to an adjustable rate may be 
subject to periodic limitations, maximum rates, minimum rates or a 
combination of such limitations.  Accrued interest may be deferred and added 
to the principal of a loan for such periods and under such circumstances as 
may be specified in the related Prospectus Supplement. Mortgage Loans may 
provide for the payment of interest at a rate lower than the specified 
mortgage rate for a period of time or for the life of the Mortgage Loan with 
the amount of any difference contributed from funds supplied by the seller of 
the Mortgaged Property or another source.

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

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

  (d)  Prepayments of principal may be subject to a prepayment fee, which may 
be fixed for the life of the loan or may decline over time, and may be 
prohibited for the life of the loan or for certain periods ("lockout 
periods"). Certain loans may permit prepayments after expiration of the 
applicable lockout period and may require the payment of a prepayment fee in 
connection with any such subsequent prepayment.  Other loans may permit 
prepayments without payment of a fee 

                                      26


<PAGE>

unless the prepayment occurs during specified time periods.  The loans may 
include "due-on-sale" clauses which permit the mortgagee to demand payment of 
the entire mortgage loan in connection with the sale or certain transfers of 
the related mortgaged property.  Other Mortgage Loans may be assumable by 
persons meeting the then applicable underwriting standards of the Depositor.

  With respect to a Series for which the related Trust Fund includes Mortgage 
Loans the related Prospectus Supplement may specify, among other things, 
information regarding the interest rates (the "MORTGAGE RATES"), the average 
principal balance and the aggregate principal balance of such Mortgage Loans, 
the years of origination, geographic dispersion and original principal 
balances and the loan-to-value ratios of such Mortgage Loans. 

AGENCY SECURITIES


  GOVERNMENT NATIONAL MORTGAGE ASSOCIATION (GNMA).  GNMA is a wholly-owned 
corporate instrumentality of the United States within the United States 
Department of Housing and Urban Development.  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 which represent an interest in a pool of mortgage loans insured 
by the Federal Housing Administration ("FHA LOANS"), or guaranteed by the 
Farmers Home Administration ("FmHA LOANS") or partially guaranteed by the 
Veterans' Administration ("VA 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 guarantee under this subsection." In order to 
meet its obligations under any such guarantee, GNMA may, under Section 306(d) 
of the Housing Act, borrow from the United States Treasury in an amount which 
is at any time sufficient to enable GNMA, with no limitations as to amount, 
to perform its obligations under its guarantee.

  GNMA CERTIFICATES.  Each GNMA Certificate relating to a series (which may 
be issued under either the GNMA I program or the GNMA II program, as referred 
to by GNMA) will be a "fully modified pass-through" mortgage-backed 
certificate issued and serviced by a mortgage banking company or other 
financial concern ("GNMA ISSUER") approved by GNMA or approved by FNMA as a 
seller-servicer of FHA Loans, FmHA Loans and/or VA Loans.  Each GNMA 
Certificate will represent a fractional undivided interest in a pool of 
mortgage loans which may include FHA Loans, FmHA Loans and/or VA Loans.  Each 
such mortgage loan is secured by a one- to four-family residential property.  
Each such GNMA Certificate will provide for the payment by or on behalf of 
the GNMA Issuer to the registered holder of such GNMA Certificate of 
scheduled monthly payments of principal and interest equal to the registered 
holder's proportionate interest in the aggregate amount of the monthly 
principal and interest payment on each FHA Loan, FmHA Loan or VA Loan 
underlying such GNMA Certificate, less the applicable servicing and guarantee 
fee which together equal the difference between the interest on the FHA Loan, 
FmHA Loan or VA Loan and the pass-through rate on the GNMA Certificate.  In 
addition, each payment will include proportionate pass-through payments of 
any prepayments of principal on the FHA Loans, FmHA Loans or VA Loans 
underlying such GNMA Certificate and liquidation proceeds in the event of a 
foreclosure or other disposition of any such FHA Loans, FmHA Loans or VA 
Loans.

  The full and timely payment of principal of and interest on each GNMA 
Certificate will be guaranteed by GNMA, which obligation is backed by the 
full faith and credit of the United States.

  Each such GNMA Certificate will have an original maturity of not more than 
30 years (but may have an original maturity of substantially less than 30 
years).  GNMA will approve the issuance of each such GNMA Certificate in 
accordance with a guarantee agreement (a "GUARANTY AGREEMENT") between GNMA 
and the GNMA Issuer.  Pursuant to its Guaranty Agreement, a GNMA Issuer will 
be 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 the 
GNMA Issuer on the mortgage loans underlying each such GNMA Certificate are 
less than the amounts due on such GNMA Certificate.

  If a GNMA Issuer is unable to make payments on a GNMA Certificate as such 
payments become due, it is required promptly to notify GNMA and request GNMA 
to make such payments.  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 a GNMA Issuer and the GNMA Issuer fails to 
notify and request GNMA to make such payment, the holder of the GNMA 
Certificate will have recourse only against GNMA to obtain such payment. In 
the case of GNMA Certificates issued in definitive form, the Trustee, as 
registered holder of the GNMA Certificates, will have the right to proceed 
directly against GNMA under the terms of the Guaranty Agreements relating to 
such GNMA Certificates for any amounts that are not paid 

                                      27


<PAGE>

when due.  In the case of GNMA Certificates issued in book-entry form, The 
Participants Trust Corporation ("PTC"), or its nominee, will have the right 
to proceed against GNMA in such event.

  All mortgage loans underlying a particular GNMA I Certificate must have the 
same interest rate (except for pools of mortgage loans secured by 
manufactured homes) over the term of the loan.  The interest rate on each 
GNMA I Certificate will equal the interest rate on the mortgage loans 
included in the pool of mortgage loans underlying such GNMA I Certificate, 
less one-half percentage point per annum of the unpaid principal balance of 
the mortgage loans.

  Mortgage loans underlying a particular GNMA II Certificate may have per 
annum interest rates that vary from each other by up to one percentage point. 
 The interest rate on each GNMA II Certificate will be between one-half 
percentage point and one and one-half percentage points lower than the 
highest interest rate on the mortgage loans included in the pool of mortgage 
loans underlying such GNMA II Certificate (except for pools of mortgage loans 
secured by manufactured homes).

  Regular monthly installment payments on each GNMA Certificate relating to a 
series will be comprised of interest due as specified on such GNMA 
Certificate plus the scheduled principal payments on the FHA Loans of VA 
Loans underlying such GNMA Certificate due on the first day of the month in 
which the scheduled monthly installment on such GNMA Certificate is due. Such 
regular monthly installments on each such GNMA Certificate are required to be 
paid to the Trustee as registered holder by the 15th day of each month in the 
case of a GNMA I Certificate and are required to be mailed to the Trustee by 
the 20th day of each month in the case of a GNMA II Certificate.  Any 
principal prepayments on any FHA Loans, FmHA Loans or VA Loans underlying a 
GNMA Certificate relating to a series or any other early recovery of 
principal on such loan will be passed through to the Trustee as the 
registered holder of such GNMA Certificate.

  GNMA Certificates may be backed by graduated payment mortgage loans or by 
"buydown" mortgage loans for which funds will have been provided (and 
deposited into escrow accounts) for application to the payment of a portion 
of the borrowers' monthly payments during the early years of such mortgage 
loan.  Payments due the registered holders of GNMA Certificates backed by 
pools containing "buydown" mortgage loans will be computed in the same manner 
as payments derived from non-"buydown" GNMA Certificates and will include 
amounts to be collected from both the borrower and the related escrow 
account.  The graduated payment mortgage loans will provide for graduated 
interest payments that, during the early years of such mortgage loans, will 
be less than the amount of stated interest on such mortgage loans.  The 
interest not so paid will be added to the principal of such graduated payment 
mortgage loans and, together with interest thereon, will be paid in 
subsequent years.  The obligations of GNMA and of a GNMA Issuer will be the 
same irrespective of whether the GNMA Certificates relating to a series of 
Certificates are backed by graduated payment mortgage loans or "buydown" 
mortgage loans.  No statistics comparable to the FHA's prepayment experience 
on level payment, non-"buydown" mortgage loans are available in respect of 
graduated payment or "buydown" mortgages.  GNMA Certificates included in the 
Trust Fund for a Series may be held in book-entry form.

  If specified in the related Prospectus Supplement, GNMA Certificates 
included in the Trust Fund for a Series may be held on deposit at PTC, a 
limited purpose trust company organized under the banking law of the State of 
New York. PTC operates a private sector, industry-owned depository and 
settlement facility for the book-entry transfer of interests in GNMA 
Certificates. Distributions of principal of and interest on each GNMA 
Certificate held through PTC will be credited by PTC to the PTC participant 
on whose account the GNMA Certificate is credited.


  FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA).  FNMA is a federally 
chartered and privately owned corporation organized and existing under the 
Federal National Mortgage Association Charter Act (the "CHARTER ACT").  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 mortgage 
loans from lenders, thereby replenishing their funds for additional lending.  
FNMA acquires funds to purchase 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.

  FNMA CERTIFICATES.  FNMA Certificates are Guaranteed Mortgage Pass-Through 
Certificates representing fractional undivided interests in a pool of 
mortgage loans formed by FNMA.  Each mortgage loan must meet the applicable 
standards of the FNMA purchase program.  Mortgage loans comprising a pool are 
either provided by FNMA from its own portfolio or purchased pursuant to the 
criteria of the FNMA purchase program.

                                      28


<PAGE>

  Mortgage loans underlying FNMA Certificates relating to a series will 
consist of conventional mortgage loans, FHA Loans or VA Loans.  Original 
maturities of substantially all of the conventional, level payment mortgage 
loans underlying a FNMA Certificate are expected to be between either 8 to 15 
years or 20 to 30 years.  The original maturities of substantially all of the 
fixed rate level payment FHA Loans or VA Loans are expected to be 30 years.

  Mortgage loans underlying a FNMA Certificate may have annual interest rates 
that vary by as much as two percentage points from each other.  The rate of 
interest payable on a FNMA Certificate is equal to the lowest interest rate 
of any mortgage loan in the related pool, less a specified minimum annual 
percentage representing servicing compensation and FNMA's guaranty fee. Thus, 
the annual interest rates on the mortgage loans underlying a FNMA Certificate 
will generally be between 50 basis points and 250 points greater than the 
annual FNMA Certificate pass-through rate.  If specified in the related 
Prospectus Supplement, FNMA Certificates included in the Trust Fund with 
respect to a Series may be backed by adjustable rate mortgages.

  Regular monthly installment payments on each FNMA Certificate will be 
comprised of interest due as specified by such FNMA Certificate plus the 
scheduled principal payments on the Mortgage Loans underlying such FNMA 
Certificate due during the period beginning on the second day of the month 
prior to the month in which the scheduled monthly installment on such FNMA 
Certificate is due and ending on the first day of such month in which the 
scheduled monthly installment on such FNMA Certificate is due.  Such regular 
monthly installments on each such FNMA Certificate will be distributed to the 
holder of record on the 25th day of each month.  Any principal prepayments on 
the mortgage loans underlying any FNMA Certificate included in the Trust Fund 
with respect to a Series or any other early recovery of principal on such 
mortgage loans will be passed through to the holder of record of such FNMA 
Certificate on the 25th day of the month next following such prepayment or 
recovery and, in turn, a portion of such amounts will be paid or distributed 
to Holders of such Series, secured thereby, as additional principal payments.

  FNMA guarantees to each registered holder of a FNMA Certificate that it 
will distribute amounts representing such holder's proportionate share of 
scheduled principal and interest payments at the applicable pass-through rate 
provided for by such FNMA Certificate 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.  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.  
Although the Secretary of the Treasury of the United States has discretionary 
authority to lend FNMA up to $2.25 billion outstanding at any time, neither 
the United States nor any agency thereof is obligated to finance FNMA's 
operations or to assist FNMA in any other manner.  If FNMA were unable to 
satisfy its obligations, distributions to holders of FNMA Certificates would 
consist solely of payments and other recoveries on the underlying mortgage 
loans and, accordingly, monthly distributions to holders of FNMA Certificates 
would be affected by delinquent payments and defaults on such mortgage loans.


  FEDERAL HOME LOAN MORTGAGE CORPORATION (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").  The common 
stock of FHLMC is owned by the 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 mortgage loans or participation 
interests in such mortgage loans and the sale of the mortgage loans or 
participations so purchased in the form of mortgage securities, primarily 
FHLMC Certificates.  FHLMC is confined to purchasing, so far as practicable, 
mortgage loans that 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.  Each FHLMC Certificate represents an undivided 
interest in a pool of mortgage loans that may consist of first lien 
conventional loans, FHA Loans or VA Loans (a "FHLMC CERTIFICATE GROUP").  
FHLMC Certificates are sold under the terms of a Mortgage Participation 
Certificate Agreement.  A FHLMC Certificate may be issued under either 
FHLMC's Cash Program or Guarantor Program.


   To the extent described in the related Prospectus Supplement, mortgage 
loans underlying the FHLMC Certificates relating to a series will consist of 
mortgage loans with original terms to maturity of between 10 and 30 years. 
Each such mortgage loan must meet the applicable standards set forth in FHLMC 
Act.  A FHLMC Certificate group may include whole loans, participation 
interests in whole loans and undivided interests in whole loans and/or 
participations comprising another 


                                      29


<PAGE>

FHLMC Certificate group.  Under the Guarantor Program any such FHLMC 
Certificate group may include only whole loans or participation interests in 
whole loans.


  FHLMC guarantees to each registered holder of a FHLMC Certificate the 
timely payment of interest on the underlying mortgage loans to the extent of 
the applicable Certificate rate on the registered holder's pro rata share of 
the unpaid principal balance outstanding on the underlying mortgage loans in 
the FHLMC Certificate group represented by such FHLMC Certificate, whether or 
not received.  FHLMC also guarantees to each registered holder of a FHLMC 
Certificate collection by such holder of all principal on the underlying 
mortgage loans, without any offset or deduction, to the extent of such 
holder's pro rata share thereof, but does not, except if and to the extent 
specified in the Prospectus Supplement for a Series, guarantee the timely 
payment of scheduled principal. Under FHLMC's Gold PC Program, FHLMC 
guarantees the timely payment of principal based on the difference between 
the pool factor published in the month preceding the month of distribution 
and the pool factor published in such month of distribution. Pursuant to its 
guarantees, FHLMC indemnifies holders of FHLMC Certificates against any 
diminution in principal by reason of charges for property repairs, 
maintenance and foreclosure.  FHLMC may remit the amount due on account of 
its guarantee of collection of principal at any time after default on an 
underlying mortgage loan, but not later than (i) 30 days following 
foreclosure sale, (ii) 30 days following payment of the claim by any mortgage 
insurer, or (iii) 30 days following 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  borrower for accelerated payment of 
principal.  In taking actions regarding the collection of principal after 
default on the mortgage loans underlying FHLMC Certificates, including the 
timing of demand for acceleration, FHLMC reserves the right to exercise its 
judgment with respect to the mortgage loans in the same manner as for 
mortgage loans which it has purchased but not sold.  The length of time 
necessary for FHLMC to determine that a mortgage loan should be accelerated 
varies with the particular circumstances of each borrower, and FHLMC has not 
adopted standards which require that the demand be made within any specified 
period.


  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.  If FHLMC were 
unable to satisfy such obligations, distributions to holders of FHLMC 
Certificates would consist solely of payments and other recoveries on the 
underlying mortgage loans and, accordingly, monthly distributions to holders 
of FHLMC Certificates would be affected by delinquent payments and defaults 
on such mortgage loans.


  In addition to FHLMC's guarantees of timely payment of interest and 
ultimate collection of principal, FHLMC guarantees with respect to FHLMC 
Certificates representing certain qualifying mortgage loans the timely 
payment by each  borrower of the monthly principal scheduled to be paid under 
the amortization schedule applicable to each such mortgage loan ("SCHEDULED 
PRINCIPAL").  Servicers of the mortgage loans comprising these FHLMC 
Certificates are required to pay Scheduled Principal to FHLMC whether or not 
received from the  borrowers.  FHLMC, in turn, guarantees to pay Scheduled 
Principal to each registered holder of such FHLMC Certificates whether or not 
received from the servicers.  FHLMC monthly payments of Scheduled Principal 
are computed based upon the servicer's monthly report to FHLMC of the amount 
of Scheduled Principal due to be paid on the related mortgage loans.  The 
Prospectus Supplement for each Series for which the related Trust Fund 
includes FHLMC Certificates will set forth the nature of FHLMC's guarantee 
with respect to scheduled principal payments on the mortgage loans in the 
pools represented by such FHLMC Certificates.


  Requests for registration of ownership of FHLMC Certificates made on or 
before the last business day of a month are made effective as of the first 
day of that month.  With respect to FHLMC Certificates sold by FHLMC on or 
after January 2, 1985, a Federal Reserve Bank which maintains book-entry 
accounts with respect thereto will make payments of interest and principal 
each month to holders in accordance with the holders' instructions.  The 
first payment to a holder of a FHLMC Certificate will normally be received by 
the 15th day of the second month following the month in which the purchaser 
became recognized as the holder of such FHLMC Certificate.  Thereafter, 
payments will normally be received by the 15th day of each month.

  A FHLMC Certificate may be issued under programs created by FHLMC, 
including its Cash Program or Guarantor Program.  Under FHLMC's Cash Program, 
the pooled mortgage loans underlying a FHLMC Certificate are purchased for 
cash from a number of sellers.  With respect to FHLMC Certificate Pools 
formed prior to June 1, 1987, under the 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.  
Under such program, FHLMC purchases groups of whole mortgage loans at 
specified percentages of their unpaid principal balances, adjusted for 
accrued or prepaid interest, which, when applied to the interest rate of the 
mortgage loans purchased, results in the yield (expressed as a percentage) 
required by FHLMC.  
                                      30



<PAGE>

The required yield, which includes a minimum servicing fee retained by the 
servicer, is calculated using the outstanding principal balance of the 
mortgage loans, an assumed term and a prepayment period as determined by 
FHLMC.  No mortgage loan is purchased by FHLMC at greater than 100% of its 
outstanding principal balance.  Thus, the range of interest rates on the 
mortgage loans in a FHLMC Certificate Pool formed prior to June 1987 under 
the Cash Program will vary since mortgage loans are purchased and identified 
to a FHLMC Certificate Pool based upon their yield to FHLMC rather than on 
the interest rates on the mortgage loans.  With respect to FHLMC Certificate 
Pools formed on or after June 1, 1987, the range of interest rates on the 
mortgage loans and participations in a FHLMC Certificate Pool which is 
comprised of 15- or 30-year fixed-rate single family mortgage loans bought by 
FHLMC under the Cash Program will be restricted to one percentage point.  In 
addition, the minimum interest rate on any mortgage loan in a FHLMC 
Certificate Pool will be greater than or equal to the annual pass-through 
rate on the related FHLMC Certificate, and the maximum interest rate will not 
be more than two percentage points above such pass-through rate.

  Under FHLMC's Guarantor Program, the mortgage loans underlying a FHLMC 
Certificate are purchased from a single seller in exchange for such FHLMC 
Certificate.  The interest rate on a FHLMC Certificate under such program is 
established based upon the lowest interest rate on the underlying mortgage 
loans, minus a minimum servicing fee and the amount of FHLMC's management and 
guaranty income as agreed upon between the seller and FHLMC.  Under the 
Guarantor Program, the range between the lowest and highest annual interest 
rates on the mortgage loans in a FHLMC Certificate Pool may not exceed two 
percentage points.  For some FHLMC Certificates issued pursuant to purchase 
contracts under the Guarantor Program on or after September 1, 1987, the 
range of the interest rates on the mortgage loans in a FHLMC Certificate Pool 
will not exceed one percentage point.


  STRIPPED AGENCY SECURITIES.  Agency Securities may consist of one or more 
stripped mortgage-backed securities, each as described herein and in the 
related Prospectus Supplement.  Each such Agency Security will represent an 
undivided interest in all or part of either the principal distributions (but 
not the interest distributions) or the interest distributions (but not the 
principal distributions), or in some specified portion of the principal and 
interest distributions (but not all of such distributions) on certain GNMA 
Certificates, FNMA Certificates, FHLMC Certificates, or other Agency 
Securities.  The underlying securities will be held under a trust agreement 
by GNMA, FNMA or FHLMC each as trustee, or by another trustee named in the 
related Prospectus Supplement.  FHLMC, FNMA or GNMA will guarantee each 
stripped Agency Security to the same extent as such entity guarantees the 
underlying securities backing such stripped Agency Security,  to the extent 
specified in the related Prospectus Supplement.

  OTHER AGENCY SECURITIES.  If specified in the related Prospectus 
Supplement, a Trust Fund may include other mortgage pass-through or 
participation certificates issued or guaranteed by GNMA, FNMA or FHLMC, 
including but not limited to FNMA Guaranteed REMIC Pass-Through Certificates 
and FHLMC Multiclass Mortgage Participation Certificates.  The 
characteristics of any such mortgage pass-through or participation 
certificates will be described in such Prospectus Supplement.  If  specified, 
a combination of different types of Agency Securities may be included in a 
Trust Fund.

CONTRACTS

   
   As specified in the related Prospectus Supplement for a Series, 
"Contracts" may include: (i) loans evidenced by conditional sales contracts 
and installments sales or loan agreements, including loans secured by new or 
used Manufactured Homes (as defined herein) that are not considered to be 
interests in real property because such Manufactured Homes are not 
permantently affixed to real estate ("SECURED CONTRACTS"), and (ii) 
unsecured loans for Manufactured Homes and unsecured loans for property 
improvement, debt consolidation and/or home equity purposes (such unsecured 
loans are collectively, the "UNSECURED CONTRACTS"). To the extent described 
in the related Prospectus Supplement, certain Contracts that are secured by 
Manufactured Homes and Unsecured Contracts will be conventional (i.e., not 
insured or guaranteed by  a governmental agency) loan contracts (the 
"CONVENTIONAL CONTRACTS") , while other Contracts that are secured by 
Manufactured Homes or that are unsecured loans for Manufactured Homes or 
property improvements will be partially insured by the FHA  under the Title I 
Program (the "TITLE I CONTRACTS").  To the extent specified in the related 
Prospectus Supplement, the Contracts included in the Trust Fund with respect 
to a Series will be fully amortizing and will bear interest at a fixed annual 
percentage rate ("APR"). The Secured Contracts differ from Mortgage Loans in 
that the Secured Contracts are not secured by interests in real property, but 
rather by interests in Manufactured Homes that are not permanently affixed to 
real estate. In addition, the Contracts differ from the Mortgage Loans in 
that they are generally originated by a network of retail dealers or 
independent contractors that professionally install property improvements, 
rather than by financial institutions or other traditional mortgage lenders; 
provided that Mortgage Loans that constitute retail installment sales 
contracts may also have been originated by such retail dealers or independent 
contractors.

   While the Unsecured Contracts are not secured by a security interest in 
any real or personal property, such contracts are still subject to the same 
underwriting criteria as the Mortgage Loans and the Secured Contracts. For 
example, in underwriting an Unsecured Contract, the Transferor will consider 
the borrower's ability to pay the related debt as well as the value of real 
or personal property owned by the borrower which could be the subject of a 
junior lien in favor of the Transferor; however, because the Unsecured 
Contracts generally have smaller principal amounts than the Mortgage Loans or 
the Secured Contracts, a junior lien with respect to such real or personal 
property will not be obtained because the costs associated with obtaining and 
perfecting such a junior lien will not justify the benefits provided by such a
lien, including any realization from the enforcement of such lien.
    

  The Manufactured Homes securing the Secured Contracts 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 
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 

                                      31


<PAGE>

meets all the requires 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." Moreover, if an election is 
made to treat a Trust Fund including  Secured Contracts as a REMIC as 
described in "Certain Federal Income Tax Consequences -- Certain Income Tax 
Consequences for REMIC Certificates," the related Manufactured Homes will 
have a minimum of 400 square feet of living space and a minimum width in 
excess of 102 inches.


  To the extent specified in the Prospectus Supplement with respect to a 
Series for which the related Trust Fund includes Secured Contracts, for 
purposes of calculating the loan-to-value ratio of a  Secured Contract 
relating to a new Manufactured Home, the "COLLATERAL VALUE" is no greater 
than the sum of a fixed percentage of the list price of the unit actually 
billed by the manufacturer to the dealer (exclusive of freight to the dealer 
site) including "accessories" identified in the invoice (the "MANUFACTURER'S 
INVOICE PRICE"), plus the actual cost of any accessories purchased from the 
dealer, a delivery and set-up allowance, depending on the size of the unit 
and the cost of state and local taxes, filing fees and up to three years 
prepaid hazard insurance premiums.   To the extent specified in the related 
Prospectus Supplement, the Collateral Value of a used Manufactured Home is 
the least of the sales price, the appraised value, and the National 
Automobile Dealer's Association book value plus prepaid taxes and hazard 
insurance premiums.  The appraised value of a Manufactured Home is based upon 
the age and condition of the manufactured housing unit and the quality and 
condition of the mobile home park in which it is situated, if applicable.

  The related Prospectus Supplement may specify for the Contracts contained 
in the related Contract Pool, among other things, the date of origination of 
the Contracts; the APRs on the Contracts; the Contract Loan-to-Value Ratios; 
the minimum and maximum outstanding principal balance as of the cut-off date 
and the average outstanding principal balance; the outstanding principal 
balances of the Contracts included in the Contract Pool; and the original 
maturities of the Contracts and the last maturity date of any Contract.

ADDITIONS, SUBSTITUTION AND WITHDRAWAL OF ASSETS

  With respect to a Series,  as described in the related Prospectus 
Supplement, the related Transferor or the Depositor may, subsequent to the 
issuance of a Series,  (i) deliver additional Assets to the related Trust 
Fund, (ii) withdraw Assets previously included in a Trust Fund for such 
Series and  substitute comparable assets therefor or (iii) withdraw  Assets 
previously included in a Reserve Fund for such Series.  Assets may be added 
to the Trust Fund for a Series subsequent to the issuance of such Series in 
the manner described under "Pre-Funding Arrangements" below.  In addition, 
Assets may be withdrawn from or substituted in the Trust Fund for a Series 
for the following reasons, (a) curing any breaches of representations and 
warranties with respect to such Assets, (b) curing certain immaterial 
irregularities with respect to such Assets that do not constitute a breach of 
such representations and warranties, or (c) achieving certain targeted or 
desired Mortgage Asset Pool characteristics with respect to the Assets of a 
particular Series, including without limitation those characteristics that 
accommodate the request of a Rating Agency, the Underwriters or a third party 
provider of Credit Enhancement.  Any such additions, withdrawals or 
substitutions of Assets by the related Transferor or the Depositor will be 
subject to the applicable limitations, requirements and conditions provided 
in the related Pooling and Servicing Agreement (and described in the related 
Prospectus Supplement) for such Series.

PRE-FUNDING ARRANGEMENTS

  To the extent provided in the related Prospectus Supplement for a Series, 
the related Pooling and Servicing Agreement will provide for a commitment by 
the related Trust Fund to subsequently purchase additional Mortgage Assets 
("SUBSEQUENT MORTGAGE ASSETS") from the Depositor following the date on which 
the Trust Fund is established and the related Certificates are issued (a 
"PRE-FUNDING ARRANGEMENT").  With respect to a Series, the Pre-Funding 
Arrangement will require that any Subsequent Mortgage Assets transferred to 
the Trust Fund conform to the requirements and conditions provided in the 
related Pooling and Servicing Agreement.  SEE "The Pooling and Servicing 
Agreement -- Conveyance of Subsequent Mortgage Assets."  If a Pre-Funding 
Arrangement is utilized in connection with the issuance of the Series of 
Certificates, on the closing date for the issuance of such Series the related 
Trustee will be required to deposit in a segregated account (a "PRE-FUNDING 
ACCOUNT") all or a portion of the proceeds received by the Trustee in 
connection with the sale of one or more Classes of Certificates of such 
Series; and subsequently, the Trust Fund will acquire Subsequent Mortgage 
Assets from the Depositor in exchange for the release of money from the 
Pre-Funding Account for such Series.  In addition, the Pre-Funding 
Arrangement will be limited to a specified period, not to exceed three 
months; during which any transfers of Subsequent Mortgage Assets must occur 
and to a maximum deposit to the related Pre-Funding Account of no more than 
thirty-five percent (35%) of the aggregate proceeds received from the sale of 
all Classes of Certificates of such Series.

  If all of the funds originally deposited in the such Pre-Funding
Account are not used by the end of such specified period, then any remaining
amount of such funds will be applied as a mandatory prepayment of a Class or
Classes of Certificates as specified in the related Prospectus Supplement.

  Although it is intended that the principal amount of Subsequent Mortgage 
Assets transferred to the Trust Fund after the closing date for the issuance 
of any particular Series will require application of substantially all of the 
Pre-Funding Account, and it is not anticipated that there will be any 
material amount of principal distributions from amounts remaining on deposit 
in the Pre-Funding Account in reduction of the principal balances of any 
Certificates, no assurance can be given that such a distribution with 
respect to the Certificates will not occur on the Distribution Date following 
the Due Period in which the Pre-Funding Arrangement ends. In any event, it 
is unlikely that the Transferor will be able to deliver Subsequent Mortgage 
Assets with aggregate principal balances that exactly equal the Pre-Funding 
Account, and the portion of the Pre-Funding Account remaining at the end of 
the Pre-Funding Arrangement, if any, will be distributed in reduction of the 
principal balance of the Certificates of the related Series, as set forth in 
related Prospectus Supplement.

   

  As may be further specified in the related Prospectus Supplement, amounts 
on deposit in the Pre-Funding Account will be invested in short-term debt 
obligations of, or debt obligations guaranteed by, the United States, 
repurchase agreements that satisfy the criteria specified in the related 
Pooling and Servicing Agreement, certificates of deposit, time deposits and 
bankers acceptances of any United States depositary institution or trust 
company, FDIC insured deposits, including deposits with the Trustee, 
commercial paper, debt obligations, and money market funds; provided such 
investments are acceptable to each Rating Agency rating the Series of 
Certificates at the time at which the investments are made (collectively 
"PERMITTED INVESTMENTS"); and provided further that an investment in such 
Permitted Investments will not require the Trust Fund for a Series to be 
registered as an "investment company"  under the Investment Company Act of 
1940, as amended. Permitted Investments will consist of short term 
investments that convert into cash or mature within a short period of time, 
have minimal or no exposure to fluctuations in value as a result of market 
changes in prevailing interest rates and are acceptable to each Rating Agency 
rating the applicable Series of Certificates.
    

  The utilization of a Pre-Funding Arrangement is intended to improve the 
efficiency of the issuance of a Series of Certificates and the sale of the 
Mortgage Assets to the related Trust Fund through the incremental delivery of 
the Mortgage Assets on the closing date and during the three month period 
following the closing date for such Series, which allows for a more even 
accumulation of the Mortgage Assets by the Depositor and the related Transferor 


                                      32


<PAGE>


and the issuance of a larger principal amount of Certificates for such Series 
than would be the case without a Pre-Funding Arrangement.

                          CREDIT ENHANCEMENT

GENERAL

  Various forms of credit enhancement ("CREDIT ENHANCEMENT") may be provided 
with respect to one or more Classes of a Series or with respect to the Assets 
in the related Trust Fund.  Credit Enhancement may be in the form of the 
subordination of one or more Classes of such Series, the 
overcollateralization of the Trust Fund with respect to a Series, the 
establishment of one or more Reserve Funds, the use of a cross-support 
feature, the use of a Mortgage Pool Insurance Policy, Certificate Insurance 
Policy, Special Hazard Insurance Policy, bankruptcy bond, or another form of 
Credit Enhancement described in the related Prospectus Supplement, or any 
combination of the foregoing.   To the extent specified in the related 
Prospectus Supplement, any Credit Enhancement with respect to a Series will 
not provide protection against all risks of loss and will not guarantee 
repayment of the entire principal balance of the Certificates of such Series 
and interest thereon. If losses occur which exceed the amount covered by such 
Credit Enhancement or which are not covered by the Credit Enhancement, 
Holders will bear their allocable share of deficiencies.

SUBORDINATION

  If  specified in the related Prospectus Supplement, distributions in 
respect of scheduled principal, interest or any combination thereof that 
otherwise would have been payable or distributable to one or more Classes of 
a Series (the "SUBORDINATED CERTIFICATES") will instead be payable to one or 
more other Classes of such Series (the "SENIOR CERTIFICATES") under the 
circumstances and to the extent provided in such Prospectus Supplement. If 
specified in the Prospectus Supplement, delays in receipt of scheduled 
payments on the Mortgage Assets and losses on defaulted Mortgage Assets will 
be borne first by the various Classes of Subordinated Certificates and 
thereafter by the various Classes of Senior Certificates, in each case under 
the circumstances and subject to the limitations specified in the Prospectus 
Supplement. The aggregate distributions in respect of delinquent payments or 
distributions on the Mortgage Assets over the lives of the Certificates of a 
Series or at any time, the aggregate losses in respect of defaulted Mortgage 
Assets which must be borne by the Subordinated Certificates by virtue of 
subordination and the amount of the distributions otherwise distributable to 
the Subordinated Certificates that will be distributable to Holders of Senior 
Certificates on any Distribution Date may be limited as specified in the 
related Prospectus Supplement. If aggregate distributions in respect of 
delinquent payments or distributions on the Mortgage Assets or aggregate 
losses in respect of such Mortgage Assets were to exceed the total amounts 
distributable and available for distribution to Holders of Subordinated 
Certificates were to exceed the specified maximum amount, Holders of Senior 
Certificates could experience losses on their Certificates.

  In addition to or in lieu of the foregoing, if  specified in the related 
Prospectus Supplement, all or any portion of distributions otherwise 
distributable to Holders of Subordinated Certificates on any Distribution 
Date may instead be deposited into one or more Reserve Fund (as defined 
below) established by the related Trustee. If  specified in the related 
Prospectus Supplement, such deposits may be made (i) on each Distribution 
Date, (ii) on each Distribution Date for specified periods, or (iii) on each 
Distribution Date until the balance in the Reserve Fund has reached a 
specified amount and, following payments from the Reserve Fund to Holders of 
Senior Certificates or otherwise, thereafter to the extent necessary to 
restore the balance in the Reserve Fund to required levels, in each case as 
specified in such Prospectus Supplement. If  specified in the related 
Prospectus Supplement, amounts on deposit in the Reserve Fund may be released 
to the Depositor or the Holders of any Class of Certificates at the times and 
under the circumstances specified in such Prospectus Supplement.


  If specified in the related Prospectus Supplement, various Classes of 
Senior Certificates and Subordinated Certificates may themselves be 
subordinate in their right to receive certain distributions to other Classes 
of Senior and Subordinated Certificates, respectively, through a 
cross-support mechanism or otherwise.

  As between Classes of Senior Certificates and as between Classes of 
Subordinated Certificates, distributions may be allocated among such Classes 
(i) in the order of their Assumed Final Distribution Dates, (ii) in 
accordance with a schedule or formula, (iii) in relation to the occurrence of 
events, or (iv) otherwise, in each case as specified in the related 
Prospectus Supplement. As between Classes of Subordinated Certificates, 
distributions to Holders of Senior Certificates on account of delinquencies 
or losses and payments to any Reserve Fund will be allocated as specified in 
the related Prospectus Supplement.

                                      33


<PAGE>

OVERCOLLATERALIZATION

  If  provided in the related Prospectus Supplement, the aggregate principal 
balance of the Mortgage Assets included in the Trust Fund may exceed the 
aggregate original principal balance of the Certificates in a Series thereby 
creating an "EXCESS SPREAD" on each Distribution Date.  If  provided in the 
related Prospectus Supplement, such Excess Spread may be distributed to 
holders of Senior Certificates to produce and maintain a specified level of 
overcollateralization.   With respect to a Series of Certificates, the 
overcollateralization level may be fixed or may increase or decrease over 
time, subject to certain floors, caps and triggers,  as set forth in the 
related Prospectus Supplement and the related Pooling and Servicing Agreement.


CROSS-SUPPORT

  If specified in the related Prospectus Supplement, separate Classes of 
related Series of Certificates may represent the beneficial ownership of or 
be separately secured by, separate groups of Assets included in the Trust 
Fund for a Series or otherwise available for the benefit of such 
Certificates.  In such case, Credit Enhancement may be provided by a 
cross-support feature which may require that distributions be made with 
respect to Certificates evidencing beneficial ownership of or secured by one 
or more asset groups prior to distributions to Subordinated Certificates 
evidencing a beneficial ownership interest in or secured by other asset 
groups within the same Trust Fund. The Prospectus Supplement for a Series 
which includes a cross-support feature will describe the manner and 
conditions for applying such cross-support feature.

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

CERTIFICATE INSURANCE

  If specified in the Prospectus Supplement, one or more Certificate Guaranty 
Insurance Policies (each, a "CERTIFICATE GUARANTY POLICY") will be obtained.  
Such Certificate Guaranty Policy with respect to a Series will, subject  to 
limitations described in the related Prospectus Supplement, provide to the 
Holders of the insured Certificates of such Series a guarantee of payment of 
any interest and/or principal payments due to such Holders on each 
Distribution Date.  The related Prospectus Supplement will describe the terms 
of any Certificate Guaranty Policy and will set forth certain information 
with respect to the Certificate Insurer.


POOL INSURANCE

  With respect to a Series for which the related Trust Fund includes Mortgage 
Loans (and, if specified in the related Prospectus Supplement, a Series for 
which the related Trust Fund includes Contracts), in order to decrease the 
likelihood that Holders of the Certificates of such Series will experience 
losses in respect of such Mortgage Loans, if specified in the related 
Prospectus Supplement, one or more mortgage pool insurance policies (each, a 
"MORTGAGE POOL INSURANCE POLICY") will be obtained. Such Mortgage Pool 
Insurance Policy will, subject to the limitations described below and in the 
Prospectus Supplement, cover loss by reason of default in payments on such 
Mortgage Loans up to the amounts specified in the Prospectus Supplement or 
reported on Form 8-K and for the periods specified in the Prospectus 
Supplement.  To the extent specified in the related Prospectus Supplement, 
the Servicer under the related Pooling and Servicing Agreement will agree to 
use its best reasonable efforts to cause to be maintained in effect any such 
Mortgage Pool Insurance Policy and to file claims thereunder to the issuer of 
such Mortgage Pool Insurance Policy (the "POOL INSURER"). A Mortgage Pool 
Insurance Policy, however, is not a blanket policy against loss, since claims 
thereunder may only be made respecting particular defaulted Mortgage Loans 
and only upon satisfaction of certain conditions precedent set forth in such 
policy as described in the related Prospectus Supplement.  To the extent 
specified in the related Prospectus Supplement, the Mortgage Pool Insurance 
Policies, if any, will not cover losses due to a failure to pay or denial of 
a claim under a primary mortgage insurance policy, irrespective of the reason 
therefor. The related Prospectus Supplement will describe the terms of any 
applicable Mortgage Pool Insurance Policy and will set forth certain 
information with respect to the related Pool Insurer.


SPECIAL HAZARD INSURANCE

  With respect to a Series for which the related Trust Fund includes Mortgage 
Loans (and, if specified in the related Prospectus Supplement, each Series 
for which the related Trust Fund includes Contracts), in order to decrease 
the likelihood 

                                      34


<PAGE>

that Holders of the Certificates of such Series will experience losses in 
respect of such Mortgage Loans, if specified in the related Prospectus 
Supplement, one or more Special Hazard Insurance Policies (each, a "SPECIAL 
HAZARD INSURANCE POLICY") will be obtained. Such Special Hazard Insurance 
Policy with respect to a Series will, subject to limitations described below 
and in the related Prospectus Supplement, protect Holders of the Certificates 
of such Series from (i) loss by reason of damage to Mortgaged Properties 
caused by certain hazards (including earthquakes and, to a limited extent, 
tidal waves and related water damage) not covered by the standard form of 
hazard insurance policy for the respective states in which the Mortgaged 
Properties are located or under flood insurance policies, if any, covering 
the Mortgaged Properties, and (ii) loss caused by reason of the application 
of the coinsurance clause contained in hazard insurance policies. SEE 
"Servicing of the Mortgage Loans and Contracts -- Standard Hazard Insurance." 
Any Special Hazard Insurance Policy may not cover losses occasioned by war, 
civil insurrection, certain governmental actions, errors in design, faulty 
workmanship or materials (except under certain circumstances), nuclear 
reaction, flood (if the Mortgaged Property is located in a federally 
designated flood area), chemical contamination and certain other risks. 
Aggregate claims under each Special Hazard Insurance Policy will be limited 
as described in the related Prospectus Supplement. Any Special Hazard 
Insurance Policy may also provide that no claim may be paid unless hazard and 
if applicable, flood insurance on the Mortgaged Property has been kept in 
force and other protection and preservation expenses have been paid.

  The related Prospectus Supplement will describe the terms of any applicable 
Special Hazard Insurance Policy and will set forth certain information with 
respect to the related Special Hazard Insurer.

RESERVE FUNDS


  If specified in the Prospectus Supplement with respect to a Series, assets 
such as cash, U.S. Treasury securities, instruments evidencing ownership of 
principal or interest payments thereon, letters of credit, demand notes, 
certificates of deposit or a combination thereof in the aggregate amount 
specified in such Prospectus Supplement will be deposited by the related 
Transferor or the Depositor in one or more accounts (each, a "RESERVE FUND") 
established and maintained with the related Trustee. Such cash and the 
payments on such other assets will be used to enhance the likelihood of 
timely distribution of principal of, and interest on, or, if  specified in 
the related Prospectus Supplement, to provide additional protection against 
losses in respect of, the Assets in the related Trust Fund, to pay the 
expenses of the related Trust Fund or for such other purposes specified in 
such Prospectus Supplement. Whether or not the related Transferor or the 
Depositor has any obligation to make such a deposit, certain amounts to which 
the Holders of the Subordinated Certificates of such Series, if any, the 
related Transferor or the Depositor would otherwise be entitled may instead 
be deposited into the Reserve Fund from time to time and in the amounts as 
specified in the related Prospectus Supplement. Any cash in any Reserve Fund 
and the proceeds of any other instrument upon maturity will be invested in 
Permitted  Investments. If a letter of credit is deposited with the Trustee, 
such letter of credit will be irrevocable.  To the extent specified in the 
Prospectus Supplement with respect to a Series, any instrument deposited 
therein will name the related Trustee, in its capacity as trustee for the 
Holders of the Certificates of such Series, as beneficiary and will be issued 
by an entity acceptable to each rating agency that rates such Certificates. 
Additional information with respect to such instruments deposited in the 
Reserve Funds may be set forth in the Prospectus Supplement.


OTHER INSURANCE, GUARANTEES AND SIMILAR INSTRUMENTS OR AGREEMENTS

  If specified in the Prospectus Supplement with respect to a Series, the 
related Trust Fund may also include, or the Certificates of such Series may 
also have the benefits of, assets such as insurance, guarantees, surety 
bonds, letters of credit, guaranteed investment contracts, swap agreements, 
option agreements or similar arrangements for the purpose of (i) maintaining 
timely payments or providing additional protection against losses on the 
Assets included in such Trust Fund, (ii) paying administrative expenses, 
(iii) establishing a minimum reinvestment rate on the distributions made in 
respect of such Assets, (iv) guaranteeing timely distribution of principal 
and interest on the Certificates of such Series, or (v) for such other 
purpose as is specified in such Prospectus Supplement. Such arrangements may 
include agreements under which Holders of the Certificates of a Series are 
entitled to receive amounts deposited in various accounts held by the related 
Trustee upon the terms specified in the related Prospectus Supplement.  Such 
arrangements may be in lieu of any obligation of the Servicers or the 
Administrator, if any, to advance delinquent installments in respect of the 
Mortgage Loans. SEE "Servicing of Mortgage Loans and Contracts -- Advances".

            SERVICING OF THE MORTGAGE LOANS AND CONTRACTS

  Except as otherwise noted, the description set forth below of the servicing 
of Mortgage Loans is applicable to Mortgage Loans included in the Trust Fund 
with respect to a Series of Certificates. 

                                      35


<PAGE>


   To the extent provided in the related Prospectus Supplement, with respect 
to a Series of Certificates for which the related Trust Fund includes 
Mortgage Loans or Contracts, the Mortgage Loans or Contracts included in the 
Trust Fund for a Series of Certificates will be serviced either (i) by the 
related Servicer as sole servicer, (ii) by the related Master Servicer as 
administrator or master servicer, (iii) by one or more loan servicing 
institutions as servicers or (iv) by another institution as master servicer. 
If an institution other than the Servicer acts as the sole servicer or as the 
master servicer for a Series, the Servicer may have no servicing obligations 
with respect to such Series. Generally, the discussion in this section of the 
Prospectus is applicable under circumstances when the Servicer is an 
affiliate of the Depositor. If the Servicer is not an affiliate of the 
Depositor, the discussion relating to the servicing of the Mortgage Loans and 
Contracts as set forth below may be modified or superseded by any discussion 
relating to the servicing of the Mortgage Loans and Contracts set forth in 
the Prospectus Supplement.

   To the extent specified in the related Prospectus Supplement, the Mortgage 
Loans and Contracts will be serviced by one or more loan servicing 
institutions, which may include the Servicer or a Subservicer, pursuant to a 
subservicing agreement between each Subservicer and the Servicer (each, a 
"SUBSERVICING AGREEMENT"), which may be entered into only with the prior 
written consent of the Trustee and the Administrator, if any.


ENFORCEMENT OF DUE-ON-SALE CLAUSES

  When a Mortgaged Property has been or is about to be conveyed by the 
borrower, the Servicer, on behalf of the Trustee, shall, to the extent it has 
knowledge of such conveyance or prospective conveyance, enforce the rights of 
the Trustee as the mortgagee of record to accelerate the maturity of the 
related Mortgage Loan under any "due-on-sale" clause contained in the related 
Mortgage or Note; provided, however, that the Servicer shall not exercise any 
such right if the "due-on-sale" clause, in the reasonable belief of the 
Servicer, is not enforceable under applicable law.  In such event or in the 
event the related Mortgage and Note do not contain a "due-on-sale" clause, 
the Servicer shall enter into an assumption and modification Agreement with 
the person to whom such property has been or is about to be conveyed, 
pursuant to which such person becomes liable under the Note and, unless 
prohibited by applicable law or the mortgage documents, the borrower remains 
liable thereon.  The Servicer is also authorized to enter into a substitution 
of liability agreement with such person, pursuant to which the original 
borrower is released from liability and such person is substituted as 
borrower and becomes liable under the Note.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

  With respect to any defaulted Mortgage Loan as to which no satisfactory 
arrangements can be made for collection of delinquent payments or the cure of 
any other event of default, the Servicer will take such action as it shall 
deem to be in the best interest of the Certificateholders.  Without limiting 
the generality of the preceding sentence, the Servicer will, in accordance 
with the servicing standard described above, (i) in the case of Title I 
Mortgage Loans and Title I Contracts only, direct the Trustee (or any 
Administrator) to submit an FHA Claim to the FHA, in accordance with FHA 
Regulations, or (ii) in the case of Mortgage Loans and Contracts, take such 
other action as the Servicer deems to be in the best interests of the 
Certificateholders, which if no superior lien exists on the related Mortgaged 
Property, could include a foreclosure upon such Mortgaged Property in the 
name of the Trustee for the benefit of the Certificateholders, provided such 
action was economically justified and would not affect the status of the 
REMIC or cause a tax to be imposed upon the REMIC for federal income tax 
purposes.  Typically, however, the Servicer has chosen not to pursue 
foreclosures of defaulted loans comparable to the Mortgage Loans and 
Contracts due to the costs involved.  In servicing mortgage loans and 
contracts secured by junior liens in their portfolios, it will not be the 
Servicer's or any Subservicer's practice to satisfy the senior mortgage(s) at 
or prior to the foreclosure sale of the Mortgaged Property, or to advance 
funds to keep the senior mortgage(s) current.  In addition, if a defaulted 
mortgage loan or contract (together with any senior lien indebtedness) has a 
high loan-to-value ratio, then the Servicer will be less likely to foreclose 
on the related mortgaged property, even if the Servicer has a first-lien 
position for such mortgage loan or contract.  In the event an FHA Claim is 
rejected by the FHA due to circumstances that constitute a breach of the 
Transferor's representations and warranties in the Pooling and Servicing 
Agreement, the Transferor will be required to repurchase the related Title I 
Mortgage Loan or Title I Contract at the purchase price and in the manner set 
forth in the Pooling and Servicing Agreement.

  In connection with any collection activities or foreclosure, the Servicer 
is required to exercise collection and foreclosure procedures with the same 
degree of care and skill in its exercise or use, as it would exercise or use 
under the circumstances in the conduct of its own affairs.

                                    36

<PAGE>

WAIVERS AND DEFERMENTS OF CERTAIN PAYMENTS

  The Pooling and Servicing Agreement requires the Servicer to make 
reasonable efforts to collect all payments called for under the terms and 
provisions of the Mortgage Loans and the Contracts.  Consistent with the 
foregoing, the Servicer may at its own discretion waive any late payment 
charge, assumption fee or any penalty interest in connection with the payment 
of a Mortgage Loan or a Contract or any other fee or charge which the 
Servicer would be entitled to retain as servicing compensation and may waive, 
vary or modify any term of any Mortgage Loan or Contract or consent to the 
postponement of strict compliance with any such term or in any matter grant 
indulgence to any borrower, subject to the limitations set forth in the 
Pooling and Servicing Agreement and the FHA Regulations, if applicable.

SUBSERVICERS

  The Servicer is permitted under the Pooling and Servicing Agreement to 
enter into servicing arrangements with subservicers meeting the requirements 
of the Pooling and Servicing Agreement, provided that the Trustee gives 
written consent thereto.  Notwithstanding any subservicing arrangements, the 
Servicer shall not be relieved of its obligations under the Pooling and 
Servicing Agreement to the Trustee and the Certificateholders, and the 
Servicer shall be obligated to the same extent and under the same terms and 
conditions as if it alone were servicing and administering the Mortgage Loans 
and the Contracts.

REMOVAL AND RESIGNATION OF SERVICER

   To the extent specified in the Prospectus Supplement, the Trustee may 
remove the Servicer upon the occurrence and continuation beyond the 
applicable cure period of certain events described in the related Pooling and 
Servicing Agreement.   To the extent specified in the Prospectus Supplement, 
the Servicer will not be permitted to resign from its obligations and duties 
except by mutual consent of the Servicer, the Depositor, the Trustee and any 
other persons so specified in the related Pooling and Servicing Agreement, or 
upon the determination that the Servicer's duties are no longer permissible 
under applicable law and such incapacity cannot be cured by the Servicer.  No 
such resignation shall become effective until a qualified successor has 
assumed the Servicer's responsibilities and obligations.  Upon removal or 
resignation of the Servicer, a successor servicer will be appointed pursuant 
to the terms and conditions set forth in the applicable Pooling and Servicing 
Agreement.

ADVANCES

   To the extent specified in the Prospectus Supplement, neither the 
Servicer, nor any Subservicer on behalf of the Servicer, shall have any 
obligation to advance its own funds for any delinquent scheduled payments of 
principal and interest on any Mortgage Asset or to satisfy or keep current 
the indebtedness secured by any Superior Liens on the related Mortgaged 
Property.  To the extent specified in the Prospectus Supplement, no costs 
incurred by the Servicer or any Subservicer in respect of servicing advances 
shall, for the purposes of distributions to Certificateholders, be added to 
the amount owing under the related Mortgage Asset.

SERVICING PROCEDURES

   To the extent specified in the related Prospectus Supplement, the Servicer 
and each Subservicer will service the Mortgage Loans and Contracts pursuant 
to written guidelines promulgated by the Depositor or the Servicer. The 
Servicer will exercise its best reasonable efforts to insure that the 
Subservicers service the Mortgage Loans and Contracts in compliance with such 
guidelines and in a manner consistent with industry standards.

  MORTGAGE LOANS.   To the extent specified in the related Prospectus 
Supplement, the Servicer and each Subservicer will be required to service and 
administer the Mortgage Loans and will have full power and authority, acting 
alone, to do any and all things in connection with such servicing and 
administration which the Servicer may deem necessary or desirable and 
consistent with the terms of the Pooling and Servicing Agreement.  The 
Servicer, in servicing and administering the Mortgage Loans, will be required 
to employ or cause to be employed procedures (including collection, 
foreclosure, liquidation and REO Property management and liquidation 
procedures) and exercise the same care that it customarily employs and 
exercises in servicing and administering loans of the same type as the 
Mortgage Loans for its own account, all in accordance with accepted servicing 
practices of prudent lending institutions and servicers of loans of the same 
type as the Mortgage Loans and giving due consideration to the 
Certificateholders' reliance on the Servicer.  With respect to any Title I 
Mortgage Loan, the foregoing servicing standard also shall include the 
requirement that the Servicer will and 

                                     37

<PAGE>

will cause any Subservicer to, comply with FHA Regulations in servicing the 
Title I Mortgage Loans so that the FHA Insurance remains in full force and 
effect with respect to the Title I Mortgage Loans, except for good faith 
disputes relating to FHA Regulations or such FHA Insurance, unless such 
disputes would result in the termination or suspension of such FHA Insurance. 
 The Servicer will be required to maintain the facilities, procedures and 
experienced personnel necessary to comply with such servicing standard and 
the duties of the Servicer set forth in the Pooling and Servicing Agreement 
relating to the servicing of the Mortgage Loans.

  The Servicer will expend its own funds to restore property securing a 
Mortgage Loan which has sustained uninsured damage only if it determines that 
such restoration will increase the proceeds of liquidation of the Mortgage 
Loan after the reimbursement to the Servicer of its expenses and after the 
satisfaction of any Senior liens.

  With respect to Cooperative Loans, any prospective purchaser will generally 
have to obtain the approval of the board of directors of the relevant 
Cooperative before purchasing the shares and acquiring rights under the 
related proprietary lease or occupancy agreement. SEE "Certain Legal Aspects 
of the Mortgage Assets" herein. This approval is usually based on the 
purchaser's income and net worth and numerous other factors. Although the 
Cooperative's approval is unlikely to be unreasonably withheld or delayed, 
the necessity of acquiring such approval could limit the number of potential 
purchasers for those shares and otherwise limit the ability to sell and 
realize the value of those shares.

  In general, a "tenant-stockholder" (as defined in Code Section 216(b)(2)) 
of a corporation that qualifies as a "cooperative housing corporation" within 
the meaning of Code Section 216(b)(1) is allowed a deduction for amounts paid 
or accrued within his taxable year to the corporation representing his 
proportionate share of certain interest expenses and certain real estate 
taxes allowable as a deduction under Code Section 216(a) to the corporation 
under Code Sections 163 and 164. In order for a corporation to qualify under 
Code Section 216(b)(1) for its taxable year in which such items are allowable 
as a deduction to the corporation, such Code Section requires, among other 
things, that at least 80% of the gross income of the corporation be derived 
from its tenant-stockholders (as defined in Code Section 216(b)(2). By virtue 
of this requirement, the status of a corporation for purposes of Code Section 
216(b)(1) must be determined on a year-to-year basis. Consequently, there can 
be no assurance that Cooperatives relating to the Cooperative Loans will 
qualify under such Code 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 
Code Section 216(a) with respect to those years. In view of the significance 
of the tax benefits accorded tenant-stockholders of a corporation that 
qualifies under Code Section 216(b)(1), the likelihood that such a failure 
would be permitted to continue over a period of years appears remote.

  So long as it acts as servicer of the Mortgage Loans, the Servicer will be 
required to maintain certain insurance covering errors and omissions in the 
performance of its obligations as servicer and certain fidelity bond coverage 
ensuring against losses through wrongdoing of its officers, employees and 
agents.


  CONTRACTS.  With respect to a Trust Fund that includes Contracts, pursuant 
to the related Pooling and Servicing Agreement, the Servicer will service and 
administer the Contracts assigned to the Trustee as more fully set forth 
below. The Servicer, either directly or through Subservicers subject to 
general supervision by the Servicer, will perform diligently all services and 
duties specified in each Pooling and Servicing Agreement, in the same manner 
as prudent lending institutions of property improvement and/or manufactured 
housing installment sales contracts of the same type as the Contracts in 
those jurisdictions where the related  borrowers are located. The Servicer 
will monitor the performance of each Subservicer, if any, and, unless the 
related Prospectus Supplement states otherwise, will remain liable for the 
servicing of the Contracts in accordance with the terms of the Pooling and 
Servicing Agreement. The duties to be performed by the Servicer or the 
Subservicer, if any, will include collection and remittance of principal and 
interest payments, collection of insurance claims and, if necessary, 
repossession.

ADMINISTRATION AND SERVICING COMPENSATION AND PAYMENT OF EXPENSES

  With respect to each Mortgage Loan and Contract, the Servicer may receive 
compensation with respect to each interest payment thereon in an amount 
specified in the related Prospectus Supplement. As compensation for its 
servicing duties, each Subservicer, if any, will be entitled to a monthly 
servicing fee in the amount specified in the related Prospectus Supplement. 
In addition to the primary compensation, each Servicer or Subservicer, if 
any, will retain all assumption underwriting fees and late payment charges, 
to the extent collected from  Borrowers if  provided in the related 
Prospectus Supplement.


                                    38

<PAGE>

  The Servicer and any Subservicer will be entitled to reimbursement for 
certain expenses incurred by it in connection with the liquidation of 
defaulted Mortgage Loans and Contracts. No loss will be suffered on the 
Certificates by reason of such expenses to the extent claims for such 
expenses are paid directly under any applicable Mortgage Pool Insurance 
Policy, a primary mortgage insurance policy, or from other forms of Credit 
Enhancement.  In the event, however, that the defaulted Mortgage Loans are 
not covered by a Mortgage Pool Insurance Policy, Primary Mortgage Insurance 
Policies, or another form of Credit Enhancement, or claims are either not 
made or not paid under such policies or Credit Enhancement, or if coverage 
thereunder has ceased, a loss will occur on the Certificates of the affected 
Series to the extent that the proceeds from the liquidation of a defaulted 
Mortgage Loan or Contract, after reimbursement of the Servicer's and the 
Subservicer's expenses, are less than the principal balance of such defaulted 
Mortgage Loan or Contract.

                 THE POOLING AND SERVICING AGREEMENT

  The following summaries describe certain provisions of the Pooling and 
Servicing Agreement not described elsewhere in this Prospectus. Where 
particular provisions or terms used in the Pooling and Servicing Agreements 
are referred to, the actual provisions (including definitions of terms) are 
incorporated by reference as a part of such summaries.  The description set 
forth below is subject to modification in the Prospectus Supplement for a 
Series of Certificates to describe the terms and provisions of the particular 
Pooling and Servicing Agreement relating to such Series of Certificates.

  Generally, the discussion in this section of the Prospectus is applicable 
under circumstances when the Servicer is an affiliate of the Depositor. If 
the Servicer is not an affiliate of the Depositor, the discussion relating to 
pooling and administration (or master servicing) as set forth below may be 
modified or superseded by any discussion relating to the pooling and 
administration (or master servicing) set forth in the Prospectus Supplement. 
In addition, certain of the following summaries only apply to a Pooling and 
Servicing Agreement relating to series of Certificates for which the related 
Trust Fund includes Mortgage Loans or Contracts. Provisions of Pooling and 
Servicing Agreements relating to series of Certificates for which the related 
Trust Fund includes other types of Mortgage Assets will be summarized and 
described in the related Prospectus Supplement.

ASSIGNMENT OF MORTGAGE ASSETS

  ASSIGNMENT OF MORTGAGE LOANS.  At the time of issuance of the Certificates 
of a Series, the Depositor will assign the Mortgage Loans to the related 
Trustee, together with all principal and interest (subject to exclusions or 
adjustments specified in the related Prospectus Supplement received by the 
Depositor on or with respect to such Mortgage Loans on or after the cut-off 
date) other than principal and interest due and payable on or before the date 
specified in the related Prospectus Supplement.  The Trustee will, 
concurrently with such assignment, execute, countersign and deliver the 
Certificates to the Depositor in exchange for the Mortgage Loans. Each 
Mortgage Loan will be identified in a schedule appearing as an exhibit to the 
Pooling and Servicing Agreement.


  In addition, as to each Mortgage Loan, the Depositor will deliver to the 
Trustee or its custodian, as specified in the related Prospectus Supplement, 
the Mortgage Note and Mortgage, any assumption and modification agreement, an 
assignment of the Mortgage in recordable form, evidence of title insurance 
and, if applicable, the certificate of private mortgage insurance. In 
instances where recorded documents cannot be delivered due to delays in 
connection with recording, the Depositor may deliver copies thereof and 
deliver the original recorded documents promptly upon receipt.

  With respect to any Mortgage Loans which are Cooperative Loans, the 
Depositor, as depositor, will cause to be delivered to the Trustee or its 
custodian, as specified in the related Prospectus Supplement, 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.


   To the extent specified in the related Prospectus Supplement, in the 
Pooling and Servicing Agreement the Depositor generally will represent and 
warrant to the Trustee, among other things, that (i) the information with 
respect to each Mortgage Loan set forth in the schedule of Mortgage Loans 
attached thereto is true and correct in all material respects; (ii) at the 
date of initial issuance of the Certificates, the Depositor has good and 
marketable title to the Mortgage Loans included in the Trust Fund and such 
other items comprising the corpus of the Trust Fund are free and clear of any 
lien, mortgage, pledge, charge, security interest or other encumbrance; (iii) 
at the date of initial issuance of the Certificates, no 


                                   39

<PAGE>

Mortgage Loan is 30 or more days delinquent and there are no delinquent tax 
or assessment liens against the property covered by the related Mortgage; and 
(iv) each Mortgage Loan at the time it was made complied in all material 
respects with applicable state and federal laws, including, without 
limitation, consumer, usury, truth-in-lending, consumer credit protection, 
equal credit opportunity and disclosure laws and with respect to any Title I 
Mortgage Loans, the FHA Regulations.


  In the event that the Depositor has acquired the Mortgage Loans for a 
Series, if  specified in the related Prospectus Supplement, the Depositor 
may, in lieu of making the representations set forth in the preceding 
paragraph, cause the entity from which such Mortgage Loans were acquired to 
make such representations (other than those regarding the Depositor's title 
to the Mortgage Loans, which will in all events be made by the Depositor), in 
the sales agreement pursuant to which such Mortgage Loans are acquired, or if 
such entity is acting as Servicer, in the Pooling and Servicing Agreement, or 
if such entity is acting as a Subservicer, in its Subservicing Agreement.  In 
such event such representations, and the Depositor's rights against such 
entity in the event of a breach thereof, will be assigned to the Trustee for 
the benefit of the holders of the Certificates of such Series.

  ASSIGNMENT OF CONTRACTS.  The Depositor will cause the Contracts to be 
assigned to the Trustee, together with principal and interest due on or with 
respect to the Contracts after the date specified in the related Prospectus 
Supplement. Each Contract will be identified in a loan schedule ("CONTRACT 
LOAN SCHEDULE") appearing as an exhibit to the related Pooling and Servicing 
Agreement.

  In addition, with respect to each Contract for a Manufactured Home, the 
Depositor will deliver or cause to be delivered to the Trustee, the original 
Contract and copies of documents and instruments related to each Contract and 
the security interest in the Manufactured Home securing each Contract. To 
give notice of the right, title and interest of the Certificateholders to the 
Contracts, the Depositor will cause a UCC-1 financing statement to be filed 
identifying the Trustee as the secured party and identifying all Contracts as 
collateral.  To the extent specified in the related Prospectus Supplement, 
the Contracts will not be stamped or otherwise marked to reflect their 
assignment from the Depositor to the Trustee. Therefore, if a subsequent 
purchaser were able to take physical possession of the Contracts without 
notice of such assignment, the interest of the Holders of the Certificates of 
the applicable Series in the Contracts could be defeated. SEE "Certain Legal 
Aspects of the Mortgage Assets."

   To the extent specified in the Prospectus Supplement, the Depositor will 
provide limited representations and warranties to the Trustee concerning the 
Contracts. Such representations and warranties will include: (i) that the 
information with respect to each Contract set forth in the Contract Loan 
Schedule provides an accurate listing of the Contracts and that the 
information respecting such Contracts set forth in such Contract Loan 
Schedule is true and correct in all material respects at the date or dates 
respecting which such information is furnished; (ii) that, immediately prior 
to the conveyance of the Contracts, the Depositor had good and marketable 
title to, and was sole owner of, each such Contract; and (iii) that there has 
been no other sale by it of such Contract.

  ASSIGNMENT OF AGENCY SECURITIES.  With respect to each Series,  to the 
extent specified in the related Prospectus Supplement, the Depositor will 
cause any Agency Securities included in the related Trust Fund to be 
registered in the name of the Trustee. The Trustee (or its custodian as 
specified in the related Prospectus Supplement) will have possession of any 
certificated Agency Securities.   To the extent specified in the related 
Prospectus Supplement, the Trustee will not be in possession of or be 
assignee of record of any underlying assets for an Agency Security.  Each 
Agency Security will be identified in a schedule appearing as an exhibit to 
the related Pooling and Servicing Agreement. The Depositor will represent and 
warrant to the Trustee, among other things, the information contained in such 
schedule is true and correct and that immediately prior to the transfer of 
the related securities to the Trustee, the Depositor had good and marketable 
title to, and was the sole owner of, each such security.

CONVEYANCE OF SUBSEQUENT MORTGAGE ASSETS

  With respect to a Series of Certificates for which a Pre-Funding 
Arrangement is provided, in connection with any conveyance of Subsequent 
Mortgage Assets to the related Trust Fund after the issuance of such Series, 
the related Pooling and Servicing Agreement will require the Transferor and 
Depositor to satisfy the following conditions, among others: (i) each 
Subsequent Mortgage Asset purchased after the Closing Date must satisfy the 
representations and warranties contained in the subsequent transfer agreement 
to be entered into by the Transferor, the Trustee and the Depositor (the 
"SUBSEQUENT TRANSFER AGREEMENT") and in the related Pooling and Servicing 
Agreement; (ii) the Transferor will not select such Subsequent Mortgage 
Assets in a manner that it believes is adverse to the interests of the 
Certificateholders; (iii) as of the related cut-off date, all of the Mortgage 
Assets in the Mortgage Asset Pool at that time, including the Subsequent 
Mortgage Assets purchased after the closing date will satisfy the criteria 
set forth in the related Pooling and Servicing Agreement; (iv) the Subsequent 
Mortgage Assets will have been approved by any third party provider of Credit 
Enhancement, if applicable; and (v) prior to the purchase of each Subsequent 
Mortgage Asset the Trustee will perform an initial review of certain related 
loan file documentation for such Mortgage Asset and issue an initial 
certification for which the required documentation in such loan file has been 
received with respect to each such Subsequent Mortgage Asset. The Subsequent 
Mortgage Assets on an aggregate basis, will have characteristics similar to 
the characteristics of the pool of Initial Mortgage Assets as described in 
the related Prospectus Supplement. Each acquisition of any Subsequent 
Mortgage Asset will be subject to the review by any third party provider of 
Credit Enhancement, if applicable, the Rating Agencies and the Transferor's 
accountants of the aggregate statistical characteristics of the related 
Mortgage Asset Pool for compliance with the applicable statistical criteria 
set forth in the related Pooling and Servicing Agreement.

REPURCHASE OR SUBSTITUTION OF MORTGAGE LOANS AND CONTRACTS

  The Trustee (or its custodian as specified in the related Prospectus 
Supplement) will review the documents delivered to it with respect to the 
Mortgage Loans and Contracts included in the related Trust Fund.  To the 
extent specified in the related Prospectus Supplement, if any document is not 
delivered or is found to be defective in any material respect and the 
Depositor cannot deliver such document or cure such defect within 60 days 
after notice thereof (which the Trustee will undertake to give within 45 days 
of the delivery of such documents), and if any other party obligated to 
deliver such document or cure such defect has not done so and has not 
substituted or repurchased the affected Mortgage Loan or Contract, then the 
Depositor will, not later than the Determination Date next succeeding the end 
of such 60-day period (a) if  provided in the Prospectus Supplement remove 
the affected Mortgage Loan or Contract from the Trust Fund and substitute one 
or more 

                                  40

<PAGE>


other Mortgage Loans or Contracts therefor or (b) repurchase the Mortgage 
Loan or Contract from the Trustee for a price equal to 100% of its principal 
balance plus interest thereon as the date specified in the related Prospectus 
Supplement, plus the amount of unreimbursed servicing advances made by the 
Servicer or any Subservicer with respect to such Mortgage Loan.   To the 
extent specified in the related Prospectus Supplement, such purchase price 
will be deposited in the Collection Account on such Determination Date and 
such repurchase and, if applicable, substitution obligation will constitute 
the sole remedy available to Holders of the Certificates of the applicable 
Series or the Trustee against the Depositor for a material defect in a 
document relating to a Mortgage Loan or Contract.


  If the Prospectus Supplement for a Series of Certificates so provides, then 
in lieu of agreeing to repurchase or substitute Mortgage Loans or Contracts 
as described above, the Depositor may obtain such an agreement from the 
entity which sold such Mortgage Loans or Contracts to the Depositor, which 
agreement will be assigned to the Trustee for the benefit of the holders of 
the Certificates of such series.

  If a REMIC election is to be made with respect to all or a portion of a 
Trust Fund, there may be federal income tax limitations on the right to 
substitute Mortgage Loans or Contracts as described above.

EVIDENCE AS TO COMPLIANCE

  The related Pooling and Servicing Agreement will provide that on or before 
a specified date after the end of each of the Servicer's fiscal years 
elapsing during the term of its appointment, beginning with the first fiscal 
year ending after the Closing Date, the Servicer, at its expense, will 
furnish to the Trustee and certain other Persons (i) an opinion by a firm of 
independent certified public accountants on the financial position of the 
Servicer at the end of the relevant fiscal year and the results of operations 
and changes in financial position of the Servicer for such year then ended on 
the basis of an examination conducted in accordance with generally accepted 
auditing standards, and (ii) if the Servicer is then servicing any Mortgage 
Loans, a statement from such independent certified public accountants to the 
effect that based on an examination of certain specified documents and 
records relating to the servicing of the Servicer's mortgage loan portfolio 
conducted substantially in compliance with the audit program for mortgages 
serviced for the United States Department of Housing and Urban Development 
Mortgage Audit Standards, or the Uniform Single Audit Program for Mortgage 
Bankers (the "APPLICABLE ACCOUNTING STANDARDS"), such firm is of the opinion 
that such servicing has been conducted in compliance with the Applicable 
Accounting Standards except for (a) such exceptions as such firm shall 
believe to be immaterial and (b) such other exceptions as shall be set forth 
in such statement.

LIST OF CERTIFICATEHOLDERS

  [Upon written request of the Trustee, the Registrar for a Series of 
Certificates will provide to the Trustee, within fifteen days after receipt 
of such request, a list of the names and addresses of all Holders of record 
of such Series as of the most recent Record Date for payment of distributions 
to Holders of that Series. Upon written request of three or more Holders of 
record of a Series of Certificates for purposes of communicating with other 
Holders with respect to their rights under the Pooling and Servicing 
Agreement for such Series, the Trustee will afford such Holders access during 
business hours to the most recent list of Holders of that Series held by the 
Trustee. With respect to Book Entry Certificates, the only named Holder on 
the Certificate Register will be the Clearing Agency.]

  The Pooling and Servicing Agreement will not provide for the holding of any 
annual or other meetings of Holders of Certificates.

ADMINISTRATION OF THE CERTIFICATE ACCOUNT

  The Pooling and Servicing Agreement with respect to a Series will require 
that the Certificate Account be any of the following: (i) an account 
maintained with a depository institution the debt obligations of which (or, 
in the case of a depository institution which is a part of a holding company 
structure, the debt obligations of the holding company of which) have a 
long-term or short-term rating acceptable to each rating agency that rated 
the Certificates; (ii) an account or accounts the deposits in which are fully 
insured by either the Bank Insurance Fund (the "BIF"), the Federal Deposit 
Insurance Corporation (the "FDIC") or the Savings Association Insurance Fund 
(as successor to the Federal Savings and Loan Insurance Corporation) ("SAIF") 
of the FDIC; (iii) a trust account (which shall be a "segregated trust 
account") maintained with the corporate trust department of a federal or 
state chartered depository institution or trust company with trust powers and 
acting in its fiduciary capacity for the benefit of the Trustee which 
depository institution or trust company will be required 

                                     41

<PAGE>


to have capital and surplus of not less than the amount specified in the 
related Pooling and Servicing Agreement; or (v) an account that will not 
cause any rating agency rating the Certificates of such Series to downgrade 
or withdraw its then-current rating assigned to the Certificates as evidenced 
in writing by such rating agency. The instruments in which amounts in the 
Certificate Account may be invested are limited to Permitted Investments. To 
the extent specified in the related Prospectus Supplement, a Certificate 
Account may be maintained as an interest bearing account, or the funds held 
therein may be invested pending each succeeding Distribution Date in 
Permitted  Investments. To the extent specified in the related Prospectus 
Supplement, the Depositor or the Trustee will be entitled to receive any such 
interest or other income earned on funds in the Certificate Account as 
additional compensation.  To the extent specified in the related Prospectus 
Supplement, the following payments and collections received subsequent to the 
cut-off date will be deposited in the Certificate Account:

       (i)  all payments on account of scheduled principal;

      (ii)  all payments on account of interest accruing and collected on and 
after the date specified in the related Prospectus Supplement, subject to 
exclusions or adjustments described in such Prospectus Supplement;

     (iii)  all Liquidation Proceeds net of certain amounts reimbursed to the 
Subservicers or the Servicer, as described in the related Pooling and 
Servicing Agreement;

      (iv)  all Insurance Proceeds;

       (v)  all proceeds of any Mortgage Loan or Contract or property 
acquired in respect thereof repurchased by the Servicer, the Depositor or the 
Transferor or otherwise as described above or under "Termination" below;

      (vi)  all amounts, if any, required to be transferred to the 
Certificate Account from any Credit Enhancement for the related Series; and

     (vii)  all other amounts required to be deposited in the Certificate 
Account pursuant to the related Pooling and Servicing Agreement.


REPORTS TO CERTIFICATEHOLDERS

  Concurrently with each distribution on the Certificates of a Series,  to 
the extent specified in the related Prospectus Supplement, the Trustee will 
furnish to Holders of such Certificates a statement generally setting forth, 
to the extent applicable to such Series, among other things:


       (i)  the aggregate amount of such distribution allocable to principal, 
separately identifying the amount allocable to each Class;

      (ii)  the amount of such distribution allocable to interest, separately 
identifying the amount allocable to each Class;

     (iii)  the aggregate principal balance of each Class of the Certificates 
after giving effect to distributions on such Distribution Date;

      (iv)  if applicable, the aggregate principal balance of any Class 
Certificates which are Compound Interest Certificates after giving effect to 
any increase in such principal balance that results from the accrual of 
interest that is not yet distributable thereon;

       (v)  if applicable, the amount otherwise distributable to Holders of 
any Class of Certificates that was distributed to Holders of other Classes of 
Certificates;

      (vi)  if any Class of Certificates has priority in the right to receive 
Principal Prepayments, the amount of Principal Prepayments in respect of the 
related Mortgage Assets;

                                       42

<PAGE>

     (vii)  certain performance information, including delinquency and 
foreclosure information specified in the related Pooling and Servicing 
Agreement;

    (viii)  the amount of coverage then remaining under any Credit 
Enhancement; and

      (ix)  all other information required to be provided pursuant to the 
related Pooling and Servicing Agreement.

  The Servicer or the Trustee will also furnish annually customary 
information deemed necessary for Holders of such Certificates to prepare 
their tax returns.

EVENTS OF DEFAULT

  "Events of Default" under the Pooling and Servicing Agreement with respect 
to a Series will consist of (i) any failure by the Servicer to duly observe 
or perform in any material respect any of its covenants or agreements in such 
Pooling and Servicing Agreement materially affecting the rights of Holders of 
the Certificates of such Series which continues unremedied for 60 days after 
the giving of written notice of such failure to the Servicer by the Trustee 
or to the Servicer or the Trustee by the Holders of such Certificates 
evidencing interests aggregating not less than 25% of the affected Class of 
Certificates; and (ii) certain events of insolvency, readjustment of debt, 
marshaling of assets and liabilities or similar proceedings and certain 
actions by the Servicer indicating its insolvency, reorganization or 
inability to pay its obligations.

RIGHTS UPON EVENT OF DEFAULT

  As long as an Event of Default under a Pooling and Servicing Agreement 
remains unremedied by the Servicer, the Trustee, or Holders of Certificates 
of each Class of Certificates affected thereby evidencing, as to each such 
Class interests aggregating not less than 51%, may terminate all of the 
rights and obligations of the Servicer under the Pooling and Servicing 
Agreement, whereupon the Trustee, or a new Servicer appointed pursuant to the 
Pooling and Servicing Agreement, will succeed to all the responsibilities, 
duties and liabilities of the Servicer under the Pooling and Servicing 
Agreement and will be entitled to similar compensation arrangements. 
Notwithstanding its termination as Servicer, the Servicer will be entitled to 
receive amounts earned by it under the Pooling and Servicing Agreement prior 
to such termination.  If at the time of any such termination the Servicer is 
also servicing as the Administrator, the Servicer's status as Administrator 
will be simultaneously terminated by the Trustee and the Servicer's 
responsibilities as such shall be transferred to the successor servicer, if 
such person is then qualified to so act), or to another successor 
Administrator retained by the Trustee, or to the Trustee itself if a 
successor Administrator cannot be retained in a timely manner.   To the 
extent provided in the related Prospectus Supplement, unless and until a 
successor servicer is appointed, the Trustee will be required to fulfill the 
duties of the Servicer.


  No Holder of Certificates will have any right under the Pooling and 
Servicing Agreement to institute any proceeding with respect to the Pooling 
and Servicing Agreement, unless such Holder previously has given to the 
Trustee written notice of default and unless the Holders of Certificates as 
specified in the Prospectus Supplement have made written request to the 
Trustee to institute such proceeding in its own name as Trustee thereunder 
and have offered to the Trustee reasonable indemnity and the Trustee for 60 
days has neglected or refused to institute any such proceedings. However, the 
Trustee is under no obligation to exercise any of the trusts or powers vested 
in it by the Pooling and Servicing Agreement or to make any investigation of 
matters arising thereunder or to institute, conduct or defend any litigation 
thereunder or in relation thereto at the request, order or direction of any 
of the Holders, unless such Holders have offered to the Trustee reasonable 
security or indemnity against the costs, expenses and liabilities which may 
be incurred therein or thereby.

AMENDMENT

  The Pooling and Servicing Agreement with respect to a Series may be amended 
by the Depositor, the Servicer and the Trustee without the consent of the 
Holder of the Certificates of such Series, to cure any error or ambiguity, to 
correct or supplement any provision therein which may be defective or 
inconsistent with any other provision therein or to add any other provisions 
with respect to matters or questions arising under the Pooling and Servicing 
Agreement provided that such action will not adversely affect in any material 
respect the interests of any Holders of that Series. An amendment described 
above shall not be deemed to adversely affect in any material respect the 
interests of the Holders of that Series if either (a) an opinion of counsel 
satisfactory to the Trustee is obtained to such effect, or (b) the person 
requesting the amendment obtains a letter from each of the rating agencies 
then rating the Certificates of that Series to the effect that the amendment, 
if made, 

                                     43

<PAGE>

would not result in a downgrading or withdrawal of the rating then assigned 
by it to such Certificates. Notwithstanding the foregoing, the Depositor, the 
Servicer and the Trustee may amend each Pooling and Servicing Agreement 
without the consent of the Holders of the Certificates of the relevant Series 
in order to modify, eliminate or add to any of its provisions to such extent 
as may be appropriate or necessary to maintain REMIC status of all or any 
portion of any Trust Fund as to which a REMIC election has been made with 
respect to the applicable Certificates or to avoid or minimize the risk of 
the imposition of any tax on the Trust Fund created by such Pooling and 
Servicing Agreement that would be a claim against the Trustee at any time 
prior to final redemption of the Certificates, provided that the Trustee has 
obtained the opinion of independent counsel to the effect that such action is 
necessary or appropriate to maintain REMIC status or to avoid or minimize the 
risk of the imposition of such a tax.


   To the extent specified in the Prospectus Supplement, the Pooling and 
Servicing Agreement may also be amended by the Depositor, the Servicer, and 
the Trustee with the consent of the Holders of Certificates evidencing 
interests aggregating in excess of 50% of the aggregate principal balance of 
the Certificates of the applicable Series 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 of modifying in any manner the 
rights of Holders of Certificates of that Series; provided, however, that no 
such amendment may (i) reduce in any manner the amount of, or delay the 
timing of, collections of payments received on the related Mortgage Assets or 
distributions which are required to be made on any Certificate without the 
consent of the Holder of such Certificate, (ii) adversely affect in any 
material respect the interests of the Holders of any Class of Certificates in 
any manner other than as described in clause (i), without the consent of the 
Holders of Certificates of 100% of such Class or (iii) reduce the aforesaid 
percentage of Certificates of any Class required to consent to any such 
amendment, without the consent of the Holders of 100% of the Certificates of 
such Class then outstanding.

                          USE OF PROCEEDS

   To the extent specified in an applicable Prospectus Supplement, 
substantially all of the net proceeds to be received from the sale of each 
Series of Certificates will be applied to the simultaneous purchase of the 
Mortgage Assets related to such Series or to reimburse the amounts previously 
used to effect such a purchase, the costs of carrying such Mortgage Assets 
until sale of the Certificates and other expenses connected with pooling the 
Mortgage Assets and issuing the Certificates.

                            THE DEPOSITOR

  FIRSTPLUS INVESTMENT CORPORATION (the "DEPOSITOR"), a Nevada corporation, 
was incorporated in 1995 as a limited purpose finance corporation. All of the 
outstanding capital stock of the Depositor is owned by RAC Financial Group, 
Inc., the common stock of which is traded in the over-the-counter market on 
the Nasdaq National Market. The Depositor maintains its principal office at  
1250 Mockingbird Lane, Dallas, Texas  75247-4902, and its telephone number is 
(214) 630-6006.

  As a limited purpose finance corporation under the Rating Agency 
guidelines,  the business operations of the Depositor will be limited to 
functions relating to the issuance of one or more Series of Certificates or 
similar series of asset-backed or mortgage-backed securities, the acquisition 
and resale of Mortgage Assets and other incidental activities related 
thereto.  The Depositor does not have, and is not expected in the future to 
have, any significant assets.  If the Depositor were required to repurchase a 
Mortgage Asset included in the Trust Fund for a Series, its only sources of 
funds to make such repurchase would be funds obtained from the enforcement of 
a corresponding obligation, if any, on the part of the Transferor of such 
Mortgage Asset or the related Servicer, as the case may be, or from a Reserve 
Fund, if any, established to provide funds for such repurchases.

  Neither the Depositor nor any of its affiliates will insure or guarantee 
the Certificates of any Series or the Mortgage Assets backing any such 
Series.  SEE "Risk Factors -- Limited Assets of Trust Fund."

                      THE SERVICER AND THE TRANSFEROR

  To the extent specified in the related Prospectus Supplement, the Servicer 
with respect to any series of Certificates evidencing interests in Mortgage 
Loans or Contracts may be FIRSTPLUS FINANCIAL, INC. ("FFI"), an affiliate of 
the Depositor.   In addition, to the extent specified in the related 
Prospectus Supplement for a Series, the related Transferor of the Mortgage 
Assets to the Depositor for such Series may also be FFI or an affiliate of 
the Depositor.  SEE "Assets Securing or Underlying the Certificates -- 
General" herein.

  The delinquency and loss experience of FFI for the periods indicated is set 
forth below. In the event that FFI is not the Servicer with respect to a 
Series, or if an entity other than FFI acts as Servicer with respect to a 
Series, the delinquency experience of such Servicer will be set forth in the 
related Prospectus Supplement.

                                     DELINQUENCY EXPERIENCE
                                     ----------------------

<TABLE>
<CAPTION>
                                                             THREE MONTHS ENDED
                                     -------------------------------------------------------------
                                      1994                         1995                     1996
                                     -------    -----------------------------------------   ----
                                     DEC. 31     MAR. 31   JUNE 30    SEPT. 30   DEC. 31   MAR. 31
                                     -------     -------   -------    --------   -------   -------
<S>                                  <C>         <C>        <C>       <C>        <C>       <C>
DELINQUENCY DATA:

Delinquencies in Serviced Loan
 Portfolio (at period end) (1):

   31-60 days....................       3.7%      2.3%       1.7%       1.8%                      

   61-90 days....................       1.4       1.0        0.7        0.7

   91 days and over..............       3.2       3.3        1.9        2.2
                                    -------   -------   --------   --------      -------   -------
      Total......................       8.3%      6.6%       4.3%       4.7%         4.1%      4.2%
                                    -------   -------   --------   --------      -------   -------
                                    -------   -------   --------   --------      -------   -------
Serviced Loan Portfolio (at
 period end)                        $60,850   $70,410   $177,358   $238,584
</TABLE>

<TABLE>
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                              ---------------------------------
                                               1993         1994         1995
                                               ----         ----         ----
<S>                                           <C>          <C>           <C>
LOSS AND DEFAULT DATA:
Net Losses as a percentage of the average
 Serviced Loan Portfolio (2)...............   0.39%        0.44%         0.04%

Defaults as a percentage of the average
 Serviced Loan Portfolio (2)...............   2.04%        2.64%         0.69%
</TABLE>

(1) Delinquencies (as a percentage of the total serviced loan portfolio 
    balance) typically increase in November and December of each calendar year.

(2) The average serviced loan portfolio is calculated by adding the beginning 
    and ending balances for the fiscal year and dividing the sum by two.

  While the preceding tables generally indicate that FFI is experiencing 
declining delinquency, loss and default rates on its serviced loan portfolio 
as a whole, such rates have been increasing on a pool-by-pool basis. Although 
such increases to date have been within the parameters anticipated by FFI at 
the time of the issuance of each Series of Certificates, there can be no 
assurance that such rates will not continue to increase. Mortgage 
Assets that will be conveyed to the depositor in connection with the issuance 
of a Series of Certificates will generally possess reduced delinquency, 
default and loss rates due to certain requirements of the Underwriters 
and Rating Agencies for such Series. The overall decline in the delinquency 
rates on the serviced loan portfolio is principally due to the increased 
volume of loans originated by FFI. FFI calculates its delinquency and default 
rates by dividing the amount of delinquent or defaulted loans in the 
serviced loan portfolio by the total serviced loan portfolio. Since FFI and its
affiliates are originating higher volumes of new loans that, due to their lack 
of seasoning, tend to have lower delinquency and default rates, FFI's overall 
delinquency and default rates have decreased.

  Because delinquencies and losses typically occur months or years after a 
loan is originated, data relating to delinquencies and losses as a percentage 
of the current portfolio can understate the risk of furture delinquencies, 
losses or foreclosures. There is no assurance that the delinquency, 
foreclosure and loss experience with respect to any of the Mortgage Assets or 
with respect to any Mortgage Asset Pool will be comparable to the experience 
reflected above for assets originated and serviced by FFI or its affiliates. 
Because certain Mortgage Assets may have been underwritten pursuant to 
standards that rely primarily on the value of the related Mortgaged 
Properties rather than the creditworthiness of the related mortgagor, the 
actual rates of delinquences, foreclosures and losses on such Mortgage Assets, 
particularly in periods during which the value of the related Mortgage 
Properties has declined, could be higher than those historically experienced 
by the mortgage lending industry in general. In addition, the rate of 
delinquencies, foreclosures and losses with respect to the Mortgage Assets will
also be affected by, among other things, interest rate fluctuations and 
general and regional economic conditions. SEE "Risk Factors -- Certain 
Factors Affecting Delinquencies, Foreclosures and Losses on Underlying 
Loans".


                                   44

<PAGE>

                             THE TRUSTEE

  Any commercial bank or trust company serving as Trustee may have normal 
banking relationships with the Depositor or the Servicer.  In addition, the 
Trustee will have the power and the responsibility for appointing co-trustees 
or separate trustees of all or any part of the Trust Fund relating to a 
particular 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 shall be conferred or imposed upon the 
Trustee and such separate trustee or co-trustee jointly, or in any 
jurisdiction in which the Trustee shall be incompetent or unqualified to 
perform certain acts, singly upon such separate trustee or co-trustee who 
shall exercise and perform such rights, powers, duties and obligations solely 
at the direction of the Trustee.

  The Trustee will make no representations as to the validity or sufficiency 
of the applicable Pooling and Servicing Agreement, the related Certificates, 
or of any Mortgage Loan, Agency Security, Contract or related document, and 
will not be accountable for the use or application by the Depositor or an 
Transferor of any funds paid to the Depositor or such Transferor in respect 
of the Certificates or the related Assets, or amounts deposited in the 
related Certificate Account or deposited into any other account for purposes 
of making payments or distributions to Holders.  If no Event of Default has 
occurred, the Trustee will be required to perform only those duties 
specifically required of it under the applicable Pooling and Servicing 
Agreement.  However, upon receipt of the various certificates, reports or 
other instruments required to be furnished to it, the Trustee will be 
required to examine them to determine whether they conform to the 
requirements of the applicable Pooling and Servicing Agreement.

  The Trustee may resign at any time and the Depositor or the Servicer, as 
applicable, may remove the Trustee if the Trustee ceases to be eligible to 
continue as such under the applicable Pooling and Servicing Agreement, if the 
Trustee becomes insolvent or in such other instances, if any, as are set 
forth in the applicable Pooling and Servicing Agreement.  Following any 
resignation or removal of the Trustee, the Depositor or Servicer, as 
applicable, will be obligated to appoint a successor Trustee.  Any 
resignation or removal of the Trustee and appointment of a successor Trustee 
does not become effective until acceptance of the appointment by the 
successor Trustee.

  At any time, for the purpose of meeting any legal requirements of any 
jurisdiction in which any part of the Trust Fund or property securing the 
same may at the time be located, the Depositor and the Trustee acting jointly 
shall have the power and shall execute and deliver all instruments to appoint 
one or more Persons approved by the Trustee to act as co-trustee or 
co-trustees, jointly with the Trustee, or separate trustee or separate 
trustees, of all or any part of the Trust Fund, and to vest in such Person or 
Persons, in such capacity, such title to the Trust Fund, or any part thereof, 
and, subject to the provisions of the Pooling and Servicing Agreement, such 
powers, duties, obligations, rights and trusts as the Depositor and the 
Trustee may consider necessary or desirable.

             CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS

  The following discussion contains summaries of certain legal aspects of 
residential mortgage loans which are general in nature. Because such legal 
aspects are governed primarily by applicable state law (which laws may differ 
substantially), the summaries do not purport to be complete nor to reflect 
the laws of any particular state, nor to encompass the laws of all states in 
which the security for the Mortgage Loans is situated. The summaries are 
qualified in their entirety by reference to the applicable federal and state 
laws governing the Mortgage Loans.

  In addition, the following discussion also contains a summary of the Title 
I Program, which may be applicable to certain of the Mortgage Loans and 
Contracts.  With respect to each Series for which the related Trust Fund 
includes Contracts, the related Prospectus Supplement will contain a 
discussion of certain legal aspects of manufactured housing contracts.

GENERAL LEGAL CONSIDERATIONS

  Applicable state laws generally regulate interest rates and other charges 
that may be assessed on borrowers, require certain disclosures to borrowers, 
and may require licensing of the Transferor, the Depositor, the Trustee, the 
Administrator, the Servicer and any Subservicer.  In addition, most states 
have other laws, public policies and general principles of equity relating to 
the protection of consumers and the prevention of unfair and deceptive 
practices which may apply to the origination, servicing and collection of the 
Mortgage Loans.  

                                  45

<PAGE>

  The Mortgage Loans are also subject to federal laws, including: (i) the 
federal Truth-in-Lending Act and Regulation Z promulgated thereunder, which 
require certain disclosures to the borrowers regarding the terms of the 
Mortgage Loans; (ii) the Real Estate Settlement Procedures Act and Regulation 
X promulgated thereunder, which require certain disclosures to the borrowers 
regarding the settlement and servicing of the Mortgage Loans; (iii) the Equal 
Credit Opportunity Act and Regulation B promulgated thereunder, which 
prohibit discrimination on the basis of age, race, color, sex, religion, 
marital status, national origin, receipt of public assistance or the exercise 
of any right under the Consumer Credit Protection Act; (iv) the Fair Credit 
Reporting Act, which regulates the use and reporting of information related 
to the borrower's credit experience; (v) the Federal Trade Commission 
Preservation of Consumers' Claims and Defenses Rule, 16 C.F.R. Part 433, 
regarding the preservation of a consumer's rights; (vi) the Fair Housing Act, 
42 U.S.C. 3601 ET SEQ., relating to the creation and governance of the Title 
I Program; (vii) the Home Ownership and Equity Protection Act; and (viii) if 
applied, the Soldiers' and Sailors' Civil Relief Act of 1940, as amended (the 
"RELIEF ACT").


  MORTGAGES.  The Mortgage Loans will be secured by either deeds of trust, 
mortgages, deeds to secure debt or chattel mortgages, depending upon the 
prevailing practice in the state in which the Mortgaged Property subject to a 
Mortgage Loan is located.  In some states, a mortgage creates a lien upon the 
real property encumbered by the mortgage.  In other states, the mortgage 
conveys legal title to the property to the mortgagee subject to a condition 
subsequent, i.e., the payment of the indebtedness secured thereby.  There are 
two parties to a mortgage, the  borrower, who is the owner of the property 
and usually the borrower, and the mortgagee, who is the lender.  Under the 
mortgage instrument, the  borrower delivers to the mortgagee a note or bond 
and the mortgage.  Although a deed of trust is similar to a mortgage, a deed 
of trust has three parties, the owner of the property and usually the 
borrower, called the trustor (similar to a  borrower), a lender called the 
beneficiary (similar to a mortgagee), and a third-party grantee called the 
trustee.  Under a deed of trust, the borrower grants the property, 
irrevocably until the debt is paid, in trust, generally with a power of sale, 
to the trustee to secure payment of the obligation.  The trustee's authority 
under a deed of trust and the mortgagee's authority under a mortgage are 
governed by applicable state law, the express provisions of the deed of trust 
or mortgage, and, in some cases, with respect to deeds of trust, the 
directions of the beneficiary.  Some states use a security deed or deed to 
secure debt which is similar to a deed of trust except that it has only two 
parties:  a grantor (similar to a  borrower) and a grantee (similar to a 
mortgagee).  Mortgages, deeds of trust and deeds to secure debt generally are 
not prior to liens for real estate taxes and assessments and other charges 
imposed under governmental police powers.  Priority with respect to 
mortgages, deeds of trust and deeds to secure debt and other encumbrances 
depends on their terms, the knowledge of the parties to such instrument and 
generally on the order of recordation of the mortgage, deed of trust or the 
deed to secure debt in the appropriate recording office.

  COOPERATIVE LOANS.  Certain of the Mortgage Loans may be Cooperative Loans. 
The private, non-profit, cooperative apartment corporation owns all the real 
property that comprises the project, including the land, separate dwelling 
units and all common areas. The cooperative is directly responsible for 
project management and, in most cases, payment of real estate taxes and 
hazard and liability insurance. If there is a blanket mortgage on the 
cooperative apartment building and/or underlying land, as is generally the 
case, the cooperative, as project  borrower, is also responsible for meeting 
these mortgage obligations. A blanket mortgage is ordinarily incurred by the 
cooperative in connection with the construction or purchase of the 
cooperative's apartment building. The interest of the occupant under 
proprietary leases or occupancy agreements to which that cooperative is a 
party are generally subordinate to the interest of the holder of the blanket 
mortgage in that building. If the cooperative is unable to meet the payment 
obligations arising under its blanket mortgage, the mortgagee holding the 
blanket mortgage could foreclose on that mortgage and terminate all 
subordinate proprietary leases and occupancy agreements. In addition, the 
blanket mortgage on a cooperative may provide financing in the form of a 
mortgage that does not fully amortize with a significant portion of principal 
being due in one lump sum at final maturity. The inability of the cooperative 
to refinance this mortgage and its consequent inability to make such final 
payment could lead to foreclosure by the mortgagee providing the financing. A 
foreclosure in either event by the holder of the blanket mortgage could 
eliminate or significantly diminish the value of any collateral held by the 
lender who financed the purchase by an individual tenant-stockholder of 
cooperative shares or, in the case of a pool of Mortgage Loans including 
Cooperative Loans, the collateral securing the Cooperative Loans.


  The cooperative is owned by tenant-stockholders who, through ownership of 
stock shares or membership certificates in the corporation, receive 
proprietary leases or occupancy agreements which confer exclusive rights to 
occupy specific units. Generally, a tenant-stockholder of a cooperative must 
make a monthly payment to the cooperative representing such 
tenant-stockholder's pro rata share of the cooperative's payments for its 
blanket mortgage, real property taxes, maintenance expenses and other capital 
or ordinary expenses. An ownership interest in a cooperative and accompanying 
occupancy rights is financed through a cooperative share loan evidenced by a 
promissory note and secured by a security interest in the occupancy agreement 
or proprietary lease and in the related cooperative shares. The lender takes 
possession of the share certificate and 

                                    46

<PAGE>

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.

FORECLOSURE

  MORTGAGES.  Foreclosure of a mortgage is generally accomplished by judicial 
action.  Generally, the action is initiated by the service of legal pleadings 
upon all parties having an interest of record in the real property.  Delays 
in completion of the foreclosure may occasionally result from difficulties in 
locating necessary parties defendant.  Judicial foreclosure proceedings are 
often not contested by any of the parties defendant.  However, when the 
mortgagee's right to foreclose is contested, the legal proceedings necessary 
to resolve the issue can be time consuming.  After the completion of a 
judicial foreclosure, the court generally issues a judgment of foreclosure 
and appoints a referee or other court officer to conduct the sale of the 
property.


  An action to foreclose a mortgage is an action to recover the mortgage debt 
by enforcing the mortgagee's rights under the mortgage.  Foreclosure is 
regulated by statutes and rules and is subject to the court's equitable 
powers.  Generally, a  borrower 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  borrower of a default and 
deny the mortgagee foreclosure on proof that either the  borrower'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  borrower 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 
reasonably equivalent value and such sale occurred while the  borrower 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 some states, mortgages may also be foreclosed by advertisement pursuant 
to a power of sale provided in the mortgage. Foreclosure of a mortgage by 
advertisement is essentially similar to foreclosure of a deed of trust by 
nonjudicial power of sale.

  Foreclosure of a deed of trust or a deed to secure debt is generally 
accomplished by a non-judicial trustee's sale under a specific provision in 
the deed of trust or deed to secure debt which authorizes the trustee to sell 
the property upon default by the borrower under the terms of the note, deed 
of trust or deed to secure debt.  In some states, prior to such sale, 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, in some states, prior to 
such sale, the trustee must provide notice to any other individual having an 
interest of record in the real property, including any junior lienholders.  
In some states, the borrower, or any other person having a junior encumbrance 
on the real estate, may, during a reinstatement period, cure the default by 
paying the entire amount in arrears plus the costs and expenses incurred in 
enforcing the obligations, including attorney's and trustee's fees to the 
extent allowed by applicable law.  Certain states may require notices of sale 
to be published periodically for a prescribed period in a specified manner 
prior to the date of the trustee's sale.  In addition, some state laws 
require that a copy of the notice of sale be posted on the property and sent 
to all parties having an interest in the real property.  In certain states, 
foreclosure under a deed of trust may also be accomplished by judicial action 
in the manner provided for foreclosure of mortgages.

  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 generally a 
public sale.  Because of the difficulty a potential buyer at the sale might 
have in determining the exact status of title and because the physical 
condition of the property may have deteriorated during the foreclosure 

                                     47

<PAGE>

proceedings, a third party may be unwilling to purchase the property at a 
foreclosure sale.  For these and other reasons, it is common for the lender 
to purchase the property from the trustee, referee or other court officer for 
an amount equal to the principal amount of the indebtedness secured by the 
mortgage or deed of trust, plus accrued and unpaid interest and the expenses 
of foreclosure.  Generally, state law controls the amount of foreclosure 
costs and expenses, including attorneys' and trustee's fees, which may be 
recovered by a lender.  In some states there is a statutory minimum purchase 
price which the lender may offer for the property.  Thereafter, subject to 
the right of the borrower in some states to remain in possession during the 
redemption period, the lender will assume ownership of the mortgaged property 
and, therefore, the burdens of ownership, including the obligation to pay 
taxes, obtain casualty insurance and to make 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 mitigated by 
the receipt of any mortgage insurance proceeds.

  A second mortgagee may not foreclose on the property securing a second 
mortgage unless it forecloses subject to the first mortgage and any other 
prior liens, in which case it must either pay the entire amount due on the 
first mortgage and such other liens, prior to or at the time of the 
foreclosure sale or undertake the obligation to make payments on the first 
mortgage and such liens, in either event adding the amounts expended to the 
balance due on the second loan, and may be subrogated to the rights of the 
first mortgagee.  In addition, in the event that the foreclosure of a second 
mortgage triggers the enforcement of a "due-on-sale" clause, the second 
mortgagee may be required to pay the full amount of the first mortgage to the 
first mortgagee.  Accordingly, with respect to those Mortgage Loans which are 
second mortgage loans, if the lender purchases the property, the lender's 
title will be subject to all senior liens and claims and certain governmental 
liens.


  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 is in default.  Any additional 
proceeds are generally payable to the  borrower or trustor. The payment of 
the proceeds to the holders of junior mortgages may occur in the foreclosure 
action of the senior mortgagee; however, a junior lienholder whose rights in 
the property are terminated pursuant to foreclosure by a senior lienholder 
will not share in the proceeds from the subsequent disposition of the 
property.  Junior lienholders may also institute legal proceedings separate 
from the foreclosure proceedings of the senior lienholders.


  With respect to any Series for which a REMIC election is made, the REMIC 
provisions of the Code and the Pooling and Servicing Agreement may require 
the Servicer to hire an independent contractor to operate any REO Property.  
The costs of such operation may be significantly greater than the cost of 
direct operation by the Servicer.


  Some states impose prohibitions or limitations on remedies available to the 
mortgagee, including the right to recover the debt from the  borrower.  SEE 
"Certain Legal Aspects of the Mortgage Loans--Anti-Deficiency Legislation and 
Other Limitations on Lenders".

  COOPERATIVE LOANS.  The cooperative shares owned by the tenant-stockholder 
and pledged to the lender are, in almost all cases, subject to restrictions 
on transfer as set forth in the cooperative's Certificate of Incorporation 
and Bylaws, as well as the proprietary lease or occupancy agreement, and may 
be canceled by the cooperative for failure by the tenant-stockholder to pay 
rent or other obligations or charges owned by such tenant-stockholder, 
including mechanics' liens against the cooperative apartment building 
incurred by such tenant-stockholder. The proprietary lease or occupancy 
agreement generally permits the cooperative to terminate such lease or 
agreement in the event  a borrower fails to make payments or defaults in the 
performance of covenants required thereunder. Typically, the lender and the 
cooperative enter into a recognition agreement which establishes the rights 
and obligations of both parties in the event of a default by the 
tenant-stockholder on its obligations under the proprietary lease or 
occupancy agreement. A default by the tenant-stockholder under the 
proprietary lease or occupancy agreement will usually constitute a default 
under the security agreement between the lender and the tenant-stockholder.


  The recognition agreement generally provides that, in the event that the 
tenant-stockholder has defaulted under the proprietary lease or occupancy 
agreement, the cooperative will take no action to terminate such lease or 
agreement until the lender has been provided with an opportunity to cure the 
default. The recognition agreement typically provides that if the proprietary 
lease or occupancy agreement is terminated, the cooperative will recognize 
the lender's lien against proceeds from a sale of the cooperative apartment, 
subject, however, to the cooperative's right to sums due under such 
proprietary lease 

                                    48

<PAGE>

or occupancy agreement. The total amount owed to the cooperative by the 
tenant-stockholder, which the lender generally cannot restrict and does not 
monitor, could reduce the value of the collateral below the outstanding 
principal balance of the cooperative loan and accrued and unpaid interest 
thereon.

  Recognition agreements also provide that in the event of a foreclosure on a 
cooperative loan, the lender must obtain the approval or consent of the 
cooperative as required by the proprietary lease before transferring the 
cooperative shares or assigning the proprietary lease. Generally, the lender 
is not limited in any rights it may have to dispossess the 
tenant-stockholders.

  In some states, foreclosure on the cooperative shares is accomplished by a 
sale in accordance with the provisions of Article 9 of the Uniform Commercial 
Code (the "UCC") and the security agreement relating to those shares. Article 
9 of the UCC requires that a sale be conducted in a "commercially reasonable" 
manner. Whether a foreclosure sale has been conducted in a "commercially 
reasonable" manner will depend on the facts in each case. In determining 
commercial reasonableness, a court will look to the notice given the debtor 
and the method, manner, time, place and terms of the foreclosure. Generally, 
a sale conducted according to the usual practice of banks selling similar 
collateral will be considered reasonably conducted. Article 9 of the UCC 
provides that the proceeds of the sale will be applied first to pay the costs 
and expenses of the sale and then to satisfy the indebtedness secured by the 
lender's security interest. The recognition agreement, however, generally 
provides that the lender's right to reimbursement is subject to the right of 
the cooperative corporation to receive sums due under the proprietary lease 
or occupancy agreement. If there are proceeds remaining, the lender must 
account to the tenant-stockholder for the surplus. Conversely, if a portion 
of the indebtedness remains unpaid, the tenant-stockholder is generally 
responsible for the deficiency. SEE "Anti-Deficiency Legislation and Other 
Limitations on Lenders" below.


  JUNIOR LIENS.  Certain of the Mortgage Loans, including the Title I 
Mortgage Loans, may be secured by junior lien mortgages or deeds of trust.  
Second mortgages or deeds of trust are generally junior to first mortgages or 
deeds of trust held by other lenders, and third mortgages or deeds of trust 
are generally junior to first and second mortgages or deeds of trust held by 
other lenders, and so forth.  The rights of the Certificateholders as the 
holders of a junior deed of trust or a junior mortgage, are subordinate in 
lien and in payment to those of the holder of the senior mortgage or deed of 
trust, including the prior rights of the senior mortgagee or beneficiary to 
receive and apply hazard insurance and condemnation proceeds and, upon 
default of the  borrower, to cause a foreclosure on the property.  Upon 
completion of the foreclosure proceedings by the holder of the senior 
mortgage, the junior mortgagee's or junior beneficiary's lien will be 
extinguished unless the junior mortgagee satisfies the defaulted senior loan 
or asserts its subordinate interest in a property in foreclosure proceedings. 
A junior mortgagee or beneficiary in some states may satisfy a defaulted 
senior lien in full and in some states may cure such default and bring the 
senior loan current, in either event, adding the amounts expended to the 
balance due on the junior loan.  In most states, absent a provision in the 
mortgage or deed of trust to the contrary, no notice of default is required 
to be given to a junior mortgagee or beneficiary.  SEE "--Foreclosure" herein.

  Furthermore, the terms of a junior mortgage or deed of trust are 
subordinate to the terms of the senior mortgage or deed of trust.  In the 
event of a conflict between the terms of the senior mortgage or deed of trust 
and the junior mortgage or deed of trust, the terms of the senior mortgage or 
deed of trust will generally govern.  Upon a failure of the  borrower or 
trustor to perform any of its obligations, the senior mortgagee or 
beneficiary, subject to the terms of the senior mortgage or deed of trust, 
may have the right to perform the obligation itself.  Generally, all sums so 
expended by the senior mortgagee or beneficiary become part of the 
indebtedness secured by the senior mortgage or deed of trust.  To the extent 
a senior mortgagee expends such sums, such sums will generally have priority 
over all sums due under the junior mortgage.

  RIGHT OF REDEMPTION.  The purposes of a foreclosure action are to enable 
the mortgagee to realize upon its security and to bar the  borrower, 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 generally be made parties and duly summoned to the foreclosure action in 
order for their equity of redemption to be barred.


  The equity of redemption which is a non-statutory right that must be 
exercised prior to foreclosure sale should be distinguished from statutory 
rights of redemption.  In some states, after sale pursuant to a deed of trust 
or foreclosure of a 

                                       49

<PAGE>

mortgage, the borrower and foreclosed junior lienors are given a statutory 
period in which to redeem the property from the foreclosure sale. In some 
states, statutory redemption may occur only upon payment of the foreclosure 
sale price.  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 exercise of a right of redemption would defeat the 
title of any purchaser subsequent to foreclosure or sale under a deed of 
trust.  Consequently, the practical effect of the redemption right is to 
force the lender to maintain the property and pay the expenses of ownership 
until the redemption period has expired.

  ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS.  Certain 
states have imposed statutory prohibitions that limit the remedies of a 
beneficiary under a deed of trust or a mortgagee under a mortgage.  In some 
states, statutes limit the right of the beneficiary or mortgagee to obtain a 
deficiency judgment against the borrower following foreclosure or sale under 
a deed of trust.  A deficiency judgment 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.

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

  Courts with federal bankruptcy jurisdiction have also indicated that the 
terms of a mortgage loan secured by property of the debtor may be modified.  
These courts have suggested that such modifications may include reducing the 
amount of each monthly payment, changing the rate of interest, altering the 
repayment schedule or forgiving all or a portion of the debt.  Additionally, 
a federal bankruptcy court in a Chapter 11 bankruptcy case may be able to 
reduce 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; however, 
the United States Supreme Court has recently eliminated such a risk in 
Chapter 7 and Chapter 13 bankruptcy cases.

  The Internal Revenue Code of 1986, as amended provides priority to certain 
tax liens over the lien of a mortgage or deed of trust.  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.  These laws include the federal 
Truth-in-Lending Act, Real Estate Settlement Procedures Act, Equal Credit 
Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act, and 
related statutes and regulations.  These federal laws impose specific 
statutory liabilities upon lenders who originate mortgage loans and who fail 
to comply with the provisions of the applicable laws.  In some cases, this 
liability may affect assignees of the Mortgage Loans.

  ENFORCEABILITY OF CERTAIN PROVISIONS.  Certain of the Mortgage Loans will 
contain a debt-acceleration clause, which permits the lender to accelerate 
the debt upon a monetary default of the borrower, after the applicable cure 
period.  Courts will generally enforce clauses providing for acceleration in 
the event of a material payment default.  However, courts, 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.

                                   50


<PAGE>

  Some courts have imposed general equitable principles to limit the remedies 
available in connection with foreclosure. These equitable principles are 
generally designed to relieve the borrower from the legal effect of his 
defaults under the loan documents.  For example, some courts have required 
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 lenders' 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 lenders to foreclose if the default under the mortgage 
instrument or deed of trust is not monetary, such as the borrower's failure 
to adequately maintain the property or the borrower's execution of a second 
mortgage or deed of trust affecting the property.  The exercise by the court 
of its equity powers will depend on the individual circumstances of each 
case.  Finally, some courts have been faced with the issue of whether federal 
or state constitutional provisions reflecting due process concerns for 
adequate notice require that borrowers under deeds of trust receive notices 
in addition to those prescribed statutorily.  For the most part, these cases 
have upheld the statutory notice provisions as being reasonable or have found 
that the sale by a trustee under a deed of trust or under a mortgage having a 
power of sale does not involve sufficient state action to afford 
constitutional protection to the borrower.

  Some of the Mortgage Loans may not restrict secondary financing, thereby 
permitting the borrower to use the Mortgaged Property as security for one or 
more additional loans.  Where the borrower encumbers the Mortgaged Property 
with one or more junior liens, the senior lender is subjected to additional 
risk.  First, the borrower may have difficulty servicing and repaying 
multiple loans.  Second, acts of the senior lender which prejudice the junior 
lender or impair the junior lender's security may create a superior equity in 
favor of the junior lender.  For example, if the borrower and the senior 
lender agree to an increase in the principal amount of or the interest rate 
payable on the senior loan, the senior lender may lose its priority to the 
extent any existing junior lender is harmed or the borrower is additionally 
burdened.  Third, if the borrower defaults on the senior loan and/or any 
junior loan or loans, the existence of junior loans and actions taken by 
junior lenders can impair the security available to the senior lender and can 
interfere with or delay the taking of action by the senior lender.  The 
bankruptcy of a junior lender may operate to stay foreclosure or similar 
proceedings by the senior lender.

  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.  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.  Late charges are typically retained by servicers as 
additional servicing compensation.

  A portion of the Mortgage Loans contain "due-on-sale" clauses.  These 
clauses permit the lender to accelerate the maturity of the loan if the 
borrower sells, transfers or coveys the property.  The enforceability of 
these clauses has been the subject of legislation or litigation in many 
states, and in some cases the enforceability of these clauses was limited or 
denied.  However, the Garn-St. Germain Depository Institutions Act of 1982 
(the "GARN-ST. GERMAIN ACT") preempts state constitutional, statutory and 
case law that prohibits the enforcement of due-on-sale clauses and permits 
lenders to enforce these clauses in accordance with their terms, subject to 
certain limited exceptions.  The Garn-St. Germain Act does "encourage" 
lenders to permit assumption of loans at the original rate of interest or at 
some other rate less than the average of the original rate and the market 
rate.

  Exempted from the general rule of enforceability of due-on-sale clauses 
were mortgage loans (originated other than by federal savings and loan 
associations and federal savings banks) that were made or assumed during the 
period beginning on the date a state, by statute or final appellate court 
decision having statewide effect, prohibited the exercise of due-on-sale 
clauses and ending on October 15, 1982 ("WINDOW PERIOD LOANS"). However, this 
exception applied only to transfers of property underlying Window Period 
Loans occurring between October 15, 1982 and October 15, 1985 and does not 
restrict enforcement of a due-on-sale clause in connection with current 
transfers of property underlying Window Period Loans. Due-on-sale clauses 
contained in mortgage loans originated by federal savings and loan 
associations or federal savings banks are fully enforceable pursuant to 
regulations of the Office of Thrift Supervision (the "OTS"), as successor to 
the Federal Home Loan Bank Board which preempt state law restrictions on the 
enforcement of due-on-sale clauses.

  The Garn-St. Germain Act also sets forth nine instances in which a mortgage 
lender covered by the Garn-St. Germain Act may not exercise a due-on-sale 
clause, notwithstanding the fact that 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. The Garn-St. Germain Act also grants the Director of the 
Office of Thrift Supervision (successor to the Federal Home Loan Bank Board) 
authority to prescribe by regulation further instances in which a due-on-sale 
clause may not be exercised upon the transfer of the property.  To date no 
such regulations have been issued.  Regulations 

                                      51

<PAGE>

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.

  If interest rates were to rise above the interest rates on the Mortgage 
Loans, then any inability of the Servicer or the subservicer to enforce 
due-on-sale clauses may result in the Trust Fund containing a greater number 
of Mortgage Loans bearing below-market interest rates than would otherwise be 
the case, since a transferee of the property underlying a Mortgage Loan would 
have a greater incentive in such circumstances to assume the seller's 
Mortgage Loan. Any inability to enforce due-on-sale clauses may affect the 
average life of the Mortgage Loans and the number of Mortgage Loans that may 
be outstanding until maturity.

  Upon foreclosure, courts have imposed general equitable principles. These 
equitable principles are generally designed to relieve the borrower from the 
legal effect of his defaults under the loan documents. Examples of judicial 
remedies that have been fashioned include requirements that the lender 
undertake affirmative and expensive actions to determine the causes for the 
borrower's default and the likelihood that the borrower will be able to 
reinstate the loan. In some cases, courts have substituted their judgment for 
the lender's judgment and have required that lenders reinstate loans or 
recast payment schedules in order to accommodate borrowers who are suffering 
from temporary financial disability. In other cases, courts have limited the 
right of the lender to foreclose if the default under the mortgage instrument 
is not monetary, such as the borrower failing to adequately maintain the 
property or the borrower executing a second mortgage or deed of trust 
affecting the property. Finally, some courts have been faced with the issue 
of whether or not federal or state constitutional provisions reflecting due 
process concerns for adequate notice require that borrowers under deeds of 
trust or mortgages receive notices in addition to the statutorily-prescribed 
minimum. For the most part, these cases have upheld the notice provisions as 
being reasonable or have found that the sale by a trustee under a deed of 
trust, or under a mortgage having a power of sale, does not involve 
sufficient state action to afford constitutional protections to the borrower.


  ADJUSTABLE RATE LOANS.  The laws of certain states may provide that 
mortgage notes relating to adjustable rate loans are not negotiable 
instruments under the Uniform Commercial Code. In such event, the Trustee 
will not be deemed to be a "holder in due course" within the meaning of the 
Uniform Commercial Code and may take such a mortgage note subject to certain 
restrictions on its ability to foreclose and to certain contractual defenses 
available to a  borrower.


  ENVIRONMENTAL LEGISLATION.  Certain states impose a statutory lien for 
associated costs on property that is the subject of a cleanup action by the 
state on account of hazardous wastes or hazardous substances released or 
disposed of on the property. Such a lien will generally have priority over 
all subsequent liens on the property and, in certain of these states, will 
have priority over prior recorded liens including the lien of a mortgage. In 
addition, under federal environmental legislation and under state law in a 
number of states, a secured party which takes a deed in lieu of foreclosure 
or acquires a mortgaged property at a foreclosure sale or assumes active 
control over the operation or management of a property so as to be deemed an 
"owner" or "operator" of the property may be liable for the costs of cleaning 
up a contaminated site. Although such costs could be substantial, it is 
unclear whether they would be imposed on a secured lender (such as a 
Certificate Trustee, a PMBS Trustee, or a Trust Fund) to homeowners. In the 
event that title to a property securing a Mortgage Loan in a pool of Mortgage 
Loans was acquired by a Certificate Trustee, a PMBS Trustee, or a Trust Fund 
and cleanup costs were incurred in respect of the property, the Holders of 
the related Certificates might realize a loss if such costs were required to 
be paid. In addition, the presence of certain environmental contamination, 
including, but not limited to, lead-based paint, asbestos and leaking 
underground storage tanks could result in the holders of the related 
Certificates realizing a loss if associated costs were required to be paid. 
The Depositor, the Administrator, the Underwriters, the Transferors, the 
Servicers, and any of their respective affiliates (i) have not caused any 
environmental site assessments or evaluations to be conducted with respect to 
any properties securing the Mortgage Loans, (ii) are not required to make any 
such assessments or evaluations and (iii) make no representations or 
warranties and assume no liability with respect to the absence or effect of 
hazardous wastes or hazardous substances on any property or any casualty 
resulting from the presence or effect of hazardous wastes or hazardous 
substances.

  In the event that title to a Mortgaged Property is acquired by the Trust 
Fund and cleanup costs are incurred in respect of such property, the 
certificateholders might realize a loss if such costs are required to be 
paid. In addition, the presence of certain environmental contamination, 
including, but not limited to, lead-based paint, asbestos and leaking 
underground storage tanks could result in the Certificateholders realizing a 
loss if any associated remedial costs are required to be paid. The 
Transferor, the Depositor, the Servicer, any subservicer and any of their 
respective affiliates (i) have not caused any environmental site assessments 
or evaluations to be conducted with respect to any Mortgaged Property, (ii) 
are not required to make any such assessments or evaluations and (iii) make 
no representations or warranties and assume no liability with 

                                      52

<PAGE>

respect to the absence or effect of hazardous wastes or hazardous substances 
on any property or any casualty resulting from the presence or effect of 
hazardous wastes or hazardous substances.

TRUTH IN LENDING ACT

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

  The Reigle Act provisions impose additional disclosure requirements on 
lenders originating covered loans and prohibit lenders from originating 
covered loans that are underwritten solely on the basis of the borrower's 
home equity without regard to the borrower's ability to repay the loan.  The 
Transferor believes that only a small portion of its loans originated in 
fiscal 1994 and fiscal 1995 are of the type that, unless modified, would be 
prohibited by the Reigle Act.  As a result of the Reigle Act provisions, with 
respect to all covered loans, the Transferor applies loan underwriting 
criteria that take into consideration the borrower's ability to repay.

  The Reigle Act provisions also prohibit lenders from including prepayment 
fee clauses in covered loans to borrowers with debt-to-income ratios in 
excess of 50% or covered loans used to refinance existing loans originated by 
the same lender.  The Transferor reported immaterial amounts of prepayment 
fee revenues in fiscal 1993, 1994 and 1995, respectively.  The Transferor 
will continue to collect prepayment fees on loans originated prior to 
effectiveness of the Reigle Act provisions and on non-covered loans, as well 
as on covered loans in permitted circumstances following the effectiveness of 
the Reigle Act provisions.  The Reigle Act provisions impose other 
restrictions on covered loans, including restrictions on balloon payments and 
negative amortization features, which the Transferor does not believe will 
have a material effect on its operations.

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 home improvement first 
mortgage loans originated by certain lenders after March 31, 1980.  A similar 
federal statute was in effect with respect to mortgage loans made during the 
first three months of 1980.  The Office of Thrift Supervision is authorized 
to issue rules and regulations and to publish interpretations governing 
implementation of Title V.  The statute authorized any state to reimpose 
interest rate limits by adopting, before April 1, 1983, a law or 
constitutional provision which expressly rejects application of the federal 
law.  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.  Certain states have taken 
action to reimpose interest rate limits and/or to limit discount points or 
other charges. 

  A similar federal statute, adopted in 1976, provides federal usury 
preemption with respect to Title I Mortgage Loans, such as the Title I 
Mortgage Loans.  This statute also permits states to reimpose interest rate 
limits by passing legislation at any time after June 30, 1976.  To date, no 
state has enacted any reported statute to reimpose interest rate limits with 
respect to any loans, mortgage or advance that is insured under Title I.

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 

                                      53

<PAGE>


called to active duty) may not be charged interest above an annual rate of 6% 
during the period of such borrower's active duty status, unless a court 
orders otherwise upon application of the lender. It is possible that such 
interest rate limitation or similar limitations under state law could have an 
effect, for an indeterminate period of time, on the ability of the Servicer 
or the subservicer to collect full amounts of interest on certain of the 
Mortgage Loans.  Any shortfall in interest collections resulting from the 
application of the Relief Act or similar legislation, which would not be 
recoverable from the related Mortgage Loans, would result in a reduction of 
the amounts available for distribution to the holders of the Offered 
Certificates, but the Offered Certificates would receive the full amount 
otherwise distributable to such holders to the extent that amounts are 
available from the credit enhancement provided for the Offered Certificates.  
SEE "Risk Factors -- Limitations of Credit Enhancement" herein.  In addition, 
the Relief Act imposes limitations which would impair the ability of the 
Servicer or subservicer 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 related Mortgaged Property in a timely 
fashion.


THE TITLE I PROGRAM

  GENERAL.  Sections 1 and 2(a) of the National Housing Act of 1934, as 
amended (the "ACT"), authorize the creation of the Federal Housing 
Administration (which is an agency within the Untied States Department of 
Housing and Urban Development; such agency and department are referred to 
together herein as the "FHA") and the Title I Program.  Certain of the 
Mortgage Loans or Contracts contained in a Trust Fund maybe loans insured 
under the Title I Program.  FHA Regulations contain the requirements under 
which approved Title I Lenders may obtain insurance against a portion of 
losses incurred with respect to eligible loans that have been originated and 
serviced in accordance with FHA Regulations, up to the amount of such Title I 
Lender's FHA Reserve, as described below, and subject to the terms and 
conditions established under the Act and FHA Regulations.  While FHA 
Regulations permit the Secretary of HUD, subject to statutory limitations, to 
waive a Title I Lender's noncompliance with FHA Regulations if enforcement 
would impose an injustice on the lender (provided the Title I Lender has 
acted in good faith, is in substantial compliance with FHA Regulations and 
has credited the borrower for any excess charges), in general, an insurance 
claim against the FHA will be denied if the Title I loan to which it relates 
does not strictly satisfy the requirements of the Act and FHA Regulations.

  Unlike certain other government loan insurance programs, loans under the 
Title I Program (other than loans in excess of $25,000) are not subject to 
prior review by the FHA.  Under the Title I Program, the FHA disburses 
insurance proceeds with respect to defaulted loans for which insurance claims 
have been filed by a Title I Lender prior to any review of such loans.  A 
Title I Lender is required to repurchase a Title I loan from the FHA that is 
determined to be ineligible for insurance after insurance claim payments for 
such loan have been paid to such lender.  Under the FHA Regulations, if the 
Title I Lender's obligation to repurchase the Title I loan is unsatisfied, 
the FHA is permitted to offset the unsatisfied obligation against future 
insurance claim payments owed by the FHA to such lender.  FHA Regulations 
permit the FHA to disallow an insurance claim with respect to any loan that 
does not qualify for insurance for a period of up to two years after the 
claim is made and to require the Title I Lender that has submitted the 
insurance claim to repurchase the loan.  Pursuant to a letter ruling issued 
by the FHA in October 1994, the FHA has stated that, as a policy, the FHA 
will strive to review all insurance claim submissions in a timely manner and 
limit the period of time within which it will request the repurchase of a 
loan to a period of one year after claim submission.  The letter further 
states, however, that the FHA may find it necessary with respect to some 
claim submissions to apply the foregoing two-year incontestability provision 
strictly.

  The proceeds of loans under the Title I Program may be used only for 
permitted purposes, including, but not limited to, the alteration, repair or 
improvement of residential property, the purchase of a manufactured home or 
lot (or cooperative interest therein) on which to place such home or the 
purchase of both a manufactured home loan and the lot (or cooperative 
interest therein) on which such home is placed.  Title I Program loans may be 
made directly to the owners of the property to be improved or purchased 
("direct loans") or with the assistance of a dealer or home improvement 
contractor that will have an interest in the proceeds of the loan ("dealer 
loans").

  Subject to certain limitations described below, eligible Title I loans are 
insured by the FHA for 90% of an amount equal to the sum of (i) the net 
unpaid principal amount and the uncollected interest earned to the date of 
default, (ii) interest on the unpaid loan obligation from the date of default 
to the date of the initial submission of the insurance claim, plus 15 
calendar days (the total period not to exceed nine months) at a rate of 7% 
per annum, (iii) uncollected court costs, (iv) title examination costs, (v) 
fees for required inspections by the lenders or its agents, up to $75, and 
(vi) effective July 5, 1995, origination fees up to a maximum of 5% of the 
loan amount.  However, the insurance coverage provided by the FHA is limited 
to the extent of the balance in the Title I Lender's FHA Reserve maintained 
by the FHA.  Accordingly if sufficient 

                                      54

<PAGE>

insurance coverage is available in such FHA Reserve, then the Title I Lender 
bears the risk of losses on a Title I loan for which a claim for 
reimbursement is paid by the FHA of at least 10% of the unpaid principal, 
uncollected interest earned to the date of default, interest from the date of 
default to the date of the initial claim submission and certain expenses. 

  Under the Title I Program, the FHA maintains an FHA insurance coverage 
reserve account (a "FHA RESERVE") for each Title I Lender.  The amount in 
each Title I Lender's FHA Reserve is a maximum of 10% of the amounts 
disbursed, advanced or expended by a Title I Lender in originating or 
purchasing eligible loans registered with the FHA for Title I Insurance, with 
certain adjustments permitted or required by FHA Regulations.  The balance of 
such FHA Reserve is the maximum amount of insurance claims the FHA is 
required to pay to the related Title I Lender.  Mortgage loans to be insured 
under the Title I Program will be registered for insurance by the FHA, and 
the increase in Title I insurance coverage to which the Title I Lender is 
entitled by reason of the reporting of such loans under the Title I Lender's 
contract of insurance will be included in the FHA Reserve  for the 
originating Title I Lender following the receipt and acknowledgment by the 
FHA of a transfer of note report on the prescribed form (the "TRANSFER 
REPORT") pursuant to FHA Regulations.

  Under the Title I Program the FHA will reduce the insurance coverage 
available in a Title I Lender's FHA Reserve with the respect to loans insured 
under such Title I Lender's contract of insurance by (i) the amount of FHA 
Insurance claims approved for payment related to such loans, (ii) prior to 
October 1, 1995, after a Title I Lender has held its Title I contract of 
insurance for five years, the amount of the annual reduction (the "ANNUAL 
REDUCTION") equal to 10% of the amount of insurance coverage contained in the 
related FHA Reserve as of that date, and (iii) the amount of reduction of the 
Title I Lender's FHA Reserve by reason of the sale, assignment or transfer of 
loans registered under the Title I Lender's contract of insurance.  Such 
insurance coverage also may be reduced for any FHA insurance claims 
previously disbursed to the Title I Lender that are subsequently rejected by 
the FHA.  On June 5, 1995, the FHA announced the elimination of Annual 
Reductions, effective as of October 1, 1995. 

  Upon the receipt and acknowledgment by the FHA of a Transfer Report, 
originations of new loans will increase a Title I Lender's insurance coverage 
reserve account balance by 10% of the amount disbursed, advanced or expended 
in originating such loans registered with the FHA for insurance under the 
Title I Program.  A Title I Lender is permitted to sell or otherwise transfer 
loans reported for insurance under the Title I Program only to another Title 
I Lender.  Upon any such transfer, except a transfer with recourse or under a 
guaranty or repurchase Agreement, the seller is required to file a Transfer 
Report with the FHA reporting the transfer of such loans.  Upon notification 
and approval of such transfer, the FHA Reserve of the selling Title I Lender 
is reduced, and the FHA Reserve of the purchasing Title I Lender is 
increased, by an amount equal to the lesser of 10% of the actual purchase 
price of the loans or the net unpaid principal balance of the loans, up to 
the total amount of the selling Title I Lender's FHA Reserve. Thus, in the 
event the selling Title I Lender's FHA Reserve was less than 10% of the 
unpaid principal balance of its portfolio of loans reported for insurance 
under the Title I Program prior to the sale, the seller's FHA Reserve may be 
exhausted as the result of a sale of only a portion of its total portfolio, 
with the result that its remaining Title I Program portfolio may be 
ineligible for Title I Program benefits until the lender originates or 
otherwise acquires additional loans reported for insurance under the Title I 
Program. Accordingly, the insurance coverage reserves transferred to the 
purchasing Title I Lender in such case will be less than 10% of the lesser of 
the purchase price or the principal balance of the portfolio of loans 
purchased, which may be the case with respect to the Transferor's purchase of 
certain Title I Mortgage Loans and Title I Contracts from certain Title I 
lenders and the transfer of the related insurance coverage from such lenders' 
FHA Reserves.  Additionally, pursuant to FHA Regulations, not more than 
$5,000 in insurance coverage shall be transferred to or from a Title I 
Lender's insurance coverage reserve account during any October 1 to September 
30 fiscal year without the approval of the Secretary of HUD.  Such HUD 
approval is generally viewed as automatic, provided the formal requirements 
for transfer are satisfied, but HUD does have the right under FHA Regulations 
to withhold approval.

  Unlike most other FHA insurance programs, the obligation of the FHA to 
reimburse a Title I Lender for losses in the portfolio of insured loans held 
by such Title I Lender is limited to the amount in an FHA Reserve maintained 
on a lender-by-lender basis and not on a loan-by-loan basis.  Except when to 
do so would be in HUD's best interest, the FHA does not track or "earmark" 
the loans within a Title I Lender's portfolio to determine whether a 
reduction in such lender's FHA Reserve as the result of an insurance claim by 
such lender are, in fact, attributable to the insured loan with respect to 
which the claim was made.  For this reason, if a Title I Lender is holding 
insured loans as a fiduciary on behalf of multiple non-affiliated 
beneficiaries, in order for such a lender to cause its FHA Reserve to be 
reduced only by an amount to which a particular beneficiary is entitled by 
reason of the insured loans beneficially held by it, the Title I Lender must 
segregate or "earmark" its FHA Reserve on its own books and records according 
to which beneficiary is entitled to what portion of the insurance coverage in 
the Title I Lender's FHA Reserve as if the insurance coverage were not 
commingled by the FHA in 

                                      55

<PAGE>

such FHA Reserve.  If such Title I Lender continues to submit claims with 
respect to loans held on behalf of a beneficiary whose portion of insurance 
coverage in its FHA Reserve has been exhausted, the FHA will continue to 
honor such claims until all insurance coverage in such Title I Lender's FHA 
Reserve has been exhausted, even though such FHA Reserve may, in fact, be 
held by the Title I Lender for the benefit of a different beneficiary than 
the beneficiary of the insured loans to which the claims relate under a 
separate contractual agreement.  In addition, under certain FHA 
administrative offset regulations, the FHA may offset an unsatisfied 
obligation of a Title I Lender to repurchase loans that are determined to be 
ineligible for insurance against future insurance claim payments owed by the 
FHA to such lender.  In the case of the related Trust Fund, if the Trustee 
were to hold loans insured under the Depositor's FHA Reserve on behalf of 
another trust fund, the FHA were to determine that insurance claims were paid 
in respect of loans ineligible for insurance that related to such other trust 
fund and the Trustee, on behalf of such other trust fund, was unable or 
otherwise failed to repurchase the ineligible loans, then the FHA could 
offset the amount of the repurchase obligation against insurance proceeds 
payable with respect to one or more Title I Mortgage Loans or Title I 
Contract included in the related Trust Fund.  If the Trustee were unable to 
recover the amount of such offset from the other trust fund, the Trust Fund 
could experience a loss as a result.

  Accordingly, claims paid to the Trustee (or the Administrator, if any) by 
the FHA with respect to Title I loans insured under the Depositor's FHA 
Reserve other than the Title I Mortgage Loans and Title I Contracts may 
reduce the FHA Insurance Amount. In the Pooling and Servicing Agreement, the 
Depositor and the Trustee (or the Administrator, if any) will agree not to 
submit claims to the FHA with respect to Title I loans other than the Title I 
Mortgage Loans and Title I Contracts if the effect thereof would be to reduce 
the FHA Insurance Amount.  The Depositor has committed to use its FHA 
contract of insurance under the Title I Program only to report the record 
ownership of loans transferred and assigned to the Trustee pursuant to the 
Pooling and Servicing Agreement and similar pooling and servicing agreements 
that may be entered into by the Depositor in the future.

  On the final Transfer Date, such FHA Insurance Amount will be the maximum 
amount of insurance coverage in the Depositor's FHA Reserve that will be 
available for the submission of claims on the Title I Mortgage Loans, and 
thereafter, such FHA Insurance Amount will be decreased as a result of 
payments by the FHA in respect of FHA Claims submitted for the Title I 
Mortgage Loans and Title I Contracts after the Transfer Dates and as a result 
of the repurchase or substitution of Title I Mortgage Loans and Title I 
Contracts by the Transferor.  Except in connection with the conveyance to the 
Trust Fund of any Subsequent Mortgage Loans that are Title I Mortgage Loans 
and the substitution of Title I Mortgage Loans and Title I Contracts, the FHA 
Insurance Amount for the Title I Mortgage Loans and Title I Contracts will 
not be increased for any other Title I loans, either previously or 
subsequently owned by the Depositor and reported for insurance in the 
Depositor's FHA Reserve.

  On the final Transfer Date, the amount of FHA insurance coverage that will 
have been transferred from the Transferor's FHA Reserve to the Depositor's 
FHA Reserve may be less than the maximum amount of insurance coverage 
transferrable which would otherwise equal 10% of the unpaid principal balance 
or the purchase price, if less.  However, if individual Title I Mortgage 
Loans and Title I Contracts are repurchased from the Trustee, on behalf of 
the Trust Fund, by the Transferor, the Servicer and/or any Subservicer, then 
with respect to any individual Title I Mortgage Loan or Title I Contract the 
amount of FHA insurance coverage that will be transferred from the Trustee's 
FHA Reserve, in all likelihood, will be the maximum amount of insurance 
coverage of 10% of the unpaid principal balance or the purchase price, if 
less, until such time as the Depositor's FHA Reserve has been reduced to a 
balance which is less than such maximum amount.  Accordingly, the transfer of 
insurance coverage from the Depositor's FHA Reserve as the result of the 
repurchase of Title I Mortgage Loans and Title I Contracts will cause a 
disproportionately larger reduction to the FHA Insurance Amount for each 
individual Title I Mortgage Loan and Title I Contract and if a significant 
amount of Title I Mortgage Loans and Title I Contracts are repurchased, could 
result in a substantial reduction of such FHA Insurance Amount and the 
relative percentage of such FHA Insurance Amount to the principal balance of 
the Title I Mortgage Loans and Title I Contracts remaining in the Trust Fund.

  REQUIREMENTS FOR TITLE I PROPERTY IMPROVEMENT LOANS AND CONTRACTS.  The 
proceeds of loans originated under the Title I Program for property 
improvements may be used only for improvements that substantially protect or 
improve the basic habitability or utility of an eligible property.  Although 
Title I loans are available for several types of properties, the Title I 
Mortgage Loans will include primarily one-to four-family property improvement 
loans.  FHA Regulations require that the borrower have at least a one-half 
interest in (i) fee simple title to the real property to be improved with the 
loan proceeds ("Secured Property"), (ii) a lease on the Secured Property for 
a fixed term that expires no sooner than six months after the maturity date 
of the property improvement loan or (iii) a properly recorded land 
installment contract for the purchase of the Secured Property.  Any Title I 
property improvement loan originated after August 1994 in excess of $7,500 
must be secured 

                                      56

<PAGE>

by a recorded lien on the improved property which is evidenced by a mortgage 
or deed of trust executed by the borrower and all other owners in fee simple. 
 Prior to August 1994, any Title I property improvement loan in excess of 
$5,000 was required to be secured by such a recorded lien.

  The maximum principal amount of an eligible loan under the Title I Program, 
must not exceed the actual cost of the project plus any authorized fees and 
charges under the Title I Program as provided below; provided that such 
maximum principal amount does not exceed $25,000 for a single family property 
improvement loan.  No single borrower is permitted to have more than an 
aggregate of $25,000 in unpaid principal obligations with respect to Title I 
loans without prior approval of HUD.  Generally, the term of a Title I loan 
that is a property improvement loan may not be less than six months nor 
greater than 20 years and 32 days. A borrower may obtain multiple Title I 
loans with respect to multiple properties (subject to the aforementioned 
limit on loans to a single borrower), and a borrower may obtain more than one 
Title I loan with respect to a single property, in each case as long as the 
total outstanding balance of all Title I loans on the same property does not 
exceed the maximum loan amount for the type of Title I loan thereon having 
the highest permissible loan amount.  If a property improvement loan (or 
combination of loans on a single property) exceeds $15,000, and either (i) 
the property is not owner occupied or (ii) the structure on the property was 
completed within six months prior to the application for the loan, the 
borrower is required to have equity in the property at least equal to the 
loan amount.  In all other cases, there is no requirement that the owner 
contribute equity to the property other than fees and costs that may not be 
added to the balance of the loan as described below.

  Fees and charges that may be added to the balance of property improvement 
loans include (i) architectural and engineering fees, (ii) building permit 
costs, (iii) credit report costs, (vi) fees for required appraisals (if 
applicable), (iv) title examination costs and (v) fees for required 
inspections by the lender or its agent, up to $75.  The Title I Lender is 
entitled to recover the following fees and charges in connection with a 
property improvement loan from the borrower as part of the borrower's initial 
payment: (i) an origination fee not to exceed 1% of the loan amount, (ii) 
discount points, however, after July 5, 1995, only to the extent a lender can 
demonstrate a clear relationship between the charging of discount points and 
some tangible benefit to the borrower such as a compensating decrease in the 
interest rate being charged, (iii) recording fees, recording taxes, filing 
fees and documentary stamp taxes, (iv) title insurance costs, (v) current 
year tax and insurance escrow payments, (vi) fees necessary to establish the 
validity of the lien, (vii) appraisal fees that are not eligible to be 
financed, (viii) survey costs, (ix) handling charges for refinancing or 
modification of an existing loan, up to $100, (x) fees for approving 
assumption or preparing assumption agreements, not to exceed 5%, (xi) certain 
fees of closing agents and (xii) such other items as may be specified by the 
FHA.  FHA Regulations prohibit the advancement of such fees and charges to 
the borrower by any party to the transaction.

  FHA Regulations distinguish between "direct loans" and "dealer loans."  A 
loan is a "dealer loan" if an approved dealer having a direct or indirect 
financial interest in the transaction assists the borrower in obtaining the 
loan.  A loan made by the lender to the borrower without the assistance of 
any party with a financial interest in the loan transaction (other than the 
lender) is a "direct loan." 

  With respect to dealer loans, the dealer-contractor typically enters into a 
consumer credit contract or note with the borrower and, after completion of 
the financed improvements, assigns the contract or note to the Title I 
Lender.  The dealer-contractor presents the loan application to the Title I 
Lender, receives the check or money order representing the loan proceeds and 
may accompany the borrower to the institution for the purpose of receiving 
payment.  As a condition to the disbursement of the proceeds of a dealer 
loan, the Title I Lender is required to obtain a completion certificate 
signed by the borrower and the dealer certifying that the improvements have 
been completed in accordance with the contract and that the borrower has 
received no inducement from the dealer to enter into the transaction other 
than discount points.  The Title I Lender may enter into an agreement under 
which the lender has full or partial recourse against the dealer for a period 
of three years in the event the Title I Lender sustains losses with respect 
to loans originated by such dealer and such loans do not satisfy FHA 
Regulations.  FHA Regulations require that each dealer meet certain net worth 
and experience requirements and be approved by the FHA on an annual basis.  
Any Title I Lender that makes dealer loans is required to supervise and 
monitor the dealer's activities with respect to loans insured under the Title 
I Program and to terminate a dealer's approval if the dealer does not 
satisfactorily perform its contractual obligations or comply with Title I 
Program requirements.

  The note evidencing a property improvement loan insured under the Title I 
Program is required to bear a genuine signature of the borrower and any 
co-maker and co-signer, must be valid and enforceable, must be complete and 
regular on its face and must have interest and principal stated separately.  
The interest rate must be negotiated and agreed to by the borrower and the 
lender and must be fixed for the term of the loan and recited in the note.  
Interest on the Title I loan must 

                                      57

<PAGE>

accrue from the date of the loan and be calculated according to the actuarial 
method, which allocates payments on the loan between principal and interest 
such that a payment is applied first to accrued interest and any remainder is 
subtracted from, or any deficiency is added to, the unpaid principal balance.

  Principal and interest on the note is required to be payable in equal 
installments at least monthly except where the borrower has irregular cash 
flow.  The first and last payments may vary in amount from the regular 
installment amount but may not exceed 150% of the regular installment amount. 
 The first payment may be due no later than two months from the date of the 
loan (i.e., the date upon which proceeds are disbursed by the lender).  Late 
charges may be assessed only after fifteen days and cannot exceed the lesser 
of 5% of the installment, up to a maximum of $10 and must be billed as an 
additional charge to the borrower.  In lieu of late charges, the note may 
provide for interest to accrue on late installments on a daily basis at the 
note rate.  The note must include a provision for acceleration of maturity, 
at the option of the holder, upon a default by the borrower and a provision 
permitting prepayment in part or in full without penalty.  The Title I Lender 
must assure that the note and all other documents evidencing the loan are in 
compliance with applicable Federal, state and local laws.

  A written but unrecorded modification agreement executed by the borrower 
may be used in lieu of refinancing a delinquent or defaulted loan to reduce 
or increase the installment payment, but not to increase the term or interest 
rate.  A written modification agreement may also be used to refinance a loan 
in order to reduce the interest rate, provided the loan is current.  
Alternatively, the lender may negotiate an informal repayment plan for the 
borrower to cure a temporary delinquency within a short period of time by 
sending a letter to the borrower reciting the terms of the agreement.  The 
lender may not release any party from liability under the note or any lien 
securing an insured loan without prior FHA approval.

  FHA Regulations do not require that the borrower obtain title or fire and 
casualty insurance as a condition to obtaining loan, except with respect to 
manufactured home loans.  If the property is located in a flood hazard area, 
however, flood insurance in an amount at least equal to the loan amount is 
required at the date of loan disbursement.  The Borrower is required to 
maintain flood insurance of at least the unpaid balance of the loan (or the 
value of the property if state law so limits the amount of flood insurance).

  REQUIREMENTS FOR TITLE I MANUFACTURED HOME CONTRACTS.  The maximum 
principal amount for any Title I Contract for a Manufactured Home must not 
exceed the sum of certain itemized amounts, which include a specified 
percentage of the purchase price of the manufactured home depending on 
whether it is a new or existing home; provided that such maximum amount does 
not exceed the following loan amounts: (i) $48,600 for a new or existing 
manufactured home purchase loan; (ii) $16,200 for a manufactured home lot 
purchase; and (iii) $64,800 for a combination loan (i.e. a loan to purchase a 
new or existing manufactured home and the lot for such home). Generally, the 
term of a Title I Contract for a Manufacture Home may not be less than six 
months nor greater than 20 years and 32 days, except that the maximum term of 
a manufactured home lot loan is limited to 15 years and 32 days and the 
maximum term of a multimodule manufactured home and lot in combination is 
limited to 25 years and 32 days.

  Borrower eligibility for a Title I Contract for a Manufactured Home 
requires that the borrower become the owner of the property to be financed 
with such loan and occupy the manufactured home as the borrower's principal 
residence, except for a manufactured home lot loan which allows six months 
from the date of the loan to occupy the home as the borrower's principal 
residence. If a manufactured home is classified as realty, then ownership of 
the home must be in fee simple, and also, the ownership of the manufactured 
home lot must be in fee simple, except for a lot which consists of a share in 
a cooperative association that owns and operates a manufactured home park. 
The borrower's minimum cash down payment requirement to obtain financing 
through a Title I Contract for a Manufactured Home is as follows: (i) at 
least 5% of the first $5,000 and 10% of the balance of the purchase price of 
a new manufactured home and at least 10% of the purchase price of an existing 
manufactured home for a manufactured home purchase loan, or in lieu of a full 
or partial cash down payment, the trade-in of the borrower's equity in an 
existing manufactured home; (ii) at least 10% of the purchase price and 
development costs of a lot for a manufactured home lot loan; and (iii) at 
least 5% of the first $5,000 and 10% of the balance of the purchase price of 
the manufactured home and lot for a combination loan.

  Any manufactured home financed by a Title I Contract must be certified by 
the manufacturer to have been constructed in compliance with the National 
Manufactured Housing Construction and Safety Standards Act of 1974 (42 U.S.C. 
Sections 5401-5426), so as to conform to all applicable Federal construction 
and safety standards, and with respect to the purchase of a new manufactured 
home, the manufacturer must furnish the borrower with a one year written 
warranty on a HUD approved form which obligates the manufacturer to correct 
any nonconformity with all applicable Federal construction 

                                      58

<PAGE>

and safety standards or any defects in materials or workmanship which become 
evident within one year after the date of delivery. The regulations under the 
Title I Program set forth certain additional requirements relating to the 
construction, transportation and installation of any manufactured home and 
standards for the manufactured homesite financed by any Title I Contract. The 
proceeds from a Title I Contract for a Manufactured Home may be used as 
follows: the purchase or refinancing of a manufactured home, a suitably 
developed lot for a manufactured home already owned by the borrower or a 
manufactured home and suitably developed lot for the home in combination; or 
the refinancing of an existing manufactured home already owned by the 
borrower in connection with the purchase of a manufactured home lot or an 
existing lot already owned by the borrower in connection with the purchase of 
a manufactured home. In addition, the proceeds for a Title I Contract for a 
Manufactured Home which is a manufactured home purchase loan may be used for 
the purchase, construction or installation of a garage, carport, patio or 
other comparable appurtenance to the manufactured home, and the proceeds for 
a Title I Contract for a Manufactured Home which is a combination loan may be 
used for the purchase, construction or installation of a foundation, garage, 
carport, patio or other comparable appurtenance to the manufactured home.  
The proceeds from a Title I Contract for a Manufactured Home cannot be used 
for the purchase of furniture or the financing of any items and activities 
which are set forth on the list published by the Secretary of HUD as amended 
from time to time.

  Any Title I Contract for a Manufactured Home must be secured by a recorded 
lien on the manufactured home (or lot or home and lot, as appropriate), its 
furnishings, equipment, accessories and appurtenance, which lien must be a 
first lien, superior to any other lien on the property which is evidenced by 
a properly recorded financing statement, a properly recorded security 
instrument executed by the borrower and any other owner of the property or 
other acceptable instrument.  With respect to any Title I Contract involving 
a manufactured home purchase loan or combination loan and the sale of the 
manufactured home by a dealer, the lender or its agent (other than a 
manufactured home dealer) must conduct a site-of-placement inspection within 
60 days after the date of the loan to verify that the terms and conditions of 
the purchase contract have been met, the manufactured home and any options 
and appurtenances included in the purchase price or financed with the loan 
have been delivered and installed and the placement certificate executed by 
the borrower and the dealer is in order.

  TITLE I UNDERWRITING REQUIREMENTS.  FHA Regulations require that, before 
making a loan insured under the Title I Program, a Title I Lender exercise 
prudence and diligence in determining whether the borrower and any co-maker 
or co-signer is solvent and an acceptable credit risk with a reasonable 
ability to make payments on the loan obligation.  Prior to loan approval, the 
Title I Lender is required to satisfy specified credit underwriting 
requirements and to keep documentation supporting its credit determination.  
As part of its credit underwriting, the Title I Lender must obtain the 
following: (i) a dated credit application executed by the borrower, any 
co-maker and any co-signer, (ii) written verification of current employment 
and current income of the borrower and any co-maker or co-signer, (iii) a 
consumer credit report stating the credit accounts and payment history of the 
borrower and any co-maker or co-signer, (iv) on loans in excess of $5,000, 
written evidence that the borrower is not over 30 days delinquent on any 
senior lien instruments encumbering the improved property, (v) verification 
whether the borrower is in default on any obligation owed to or insured or 
guaranteed by the Federal Government and (vi) written verification of the 
source of funds for any initial payment required of the borrower if such 
payment is in excess of 5% of the loan.  Before making a final credit 
determination, the lender is required to conduct a face-to-face or telephone 
interview with the borrower and any co-maker or co-signer to resolve any 
discrepancies in the information on the credit application and to assure that 
the information is accurate and complete.  The Title I Lender's files must 
contain, among other things, the note or other debt instrument, the lien 
instrument and a copy of the property improvement contract (in the case of a 
dealer loan) or a detailed written description of the work to be performed, 
the materials to be furnished and the estimated cost (for a loan not 
involving a dealer or contractor).

  The Title I Lender is required to satisfy itself that the borrower's income 
is adequate to make the payments required under the loan and to pay the 
borrower's housing and other recurring expenses.  The borrower's housing and 
other recurring expenses generally may not exceed a maximum percentage of 
gross income as published from time to time in the Federal Register.  The 
Title I Lender is required to document any compensating factors that support 
the approval of the loan if such expense-to-income ratios are not satisfied.  
A Title I Lender is prohibited from approving a loan under the Title I 
Program without the approval of the FHA if the lender has knowledge that the 
borrower is past due more than 30 days under the original terms of an 
obligation owed to or insured or guaranteed by the Federal Government or the 
borrower has made material misstatements of fact on applications for loans or 
other assistance.

  UNDER THE TITLE I PROGRAM, THE FHA DOES NOT REVIEW OR APPROVE FOR 
QUALIFICATION FOR INSURANCE THE INDIVIDUAL LOAN INSURED THEREUNDER AT THE 
TIME OF APPROVAL BY THE LENDING INSTITUTION (AS IS TYPICALLY THE CASE WITH 
OTHER FEDERAL LOAN INSURANCE PROGRAMS).  If, after a loan has been made and 
reported for insurance under the Title I Program, a Title I Lender discovers 
any material misstatement of fact or that the loan proceeds have been misused 
by the borrower, dealer or 

                                      59

<PAGE>

any other party, such Title I Lender is required promptly to report such 
finding to the FHA.  In such case, provided that the validity of any lien on 
the property has not been impaired, the insurance of the loan under the Title 
I Program will not be affected unless such material misstatement of facts or 
misuse of loan proceeds was caused by (or was knowingly sanctioned by) such 
Title I Lender or its employees.

  CLAIMS PROCEDURES UNDER TITLE I.  The term "default" is defined under FHA 
Regulations as the failure of the borrower to make any payment due under the 
note for a period of 30 days after such payment is due.  The "date of 
default" is considered to be the date 30 days after the borrower's first 
failure to make an installment payment on the note that is not covered by 
subsequent payments applied to overdue installments in the order they became 
due.  When a loan reported for insurance under the Title I Program goes into 
default, a Title I Lender is required to contact the borrower and any 
co-maker and co-signer by telephone or in person to determine the reasons for 
the default and to seek a cure.  If such Title I Lender is not able to effect 
a cure after diligent efforts, it may provide the borrower with a notice of 
default stating that the loan will be accelerated in 30 days if the loan is 
not brought current or the borrower does not enter into a loan modification 
agreement or repayment plan.  The notice of default must meet certain 
requirements set forth in the FHA Regulations and must conform to applicable 
state law provisions.  Such Title I Lender is permitted to rescind the 
acceleration of maturity of the loan only if the borrower brings the loan 
current, executes a modification agreement or agrees to an acceptable 
repayment plan.

  Following acceleration of maturity of a secured property improvement loan, 
a Title I Lender has the option to proceed against the security or make a 
claim under its contract of insurance.  If a Title I Lender chooses to 
proceed against the Secured Property under a security instrument (or if it 
accepts a voluntary conveyance or surrender of the Secured Property), (i) the 
Title I Lender must proceed against the loan security by foreclosure and 
acquire good, marketable title to the property securing the loan and (ii) the 
Title I Lender must take all actions necessary under applicable law to 
preserve its rights, if any, to obtain a deficiency judgment against the 
borrower, provided however, the Title I Lender may still file an FHA 
Insurance claim, but only with the prior approval of the Secretary of HUD.

  If a Title I Lender files an insurance claim with the FHA under the Title I 
Program, the FHA reviews the claim, the complete loan file, certification of 
compliance with applicable state and local laws in carrying out any 
foreclosure or repossession, and where the borrower is in bankruptcy or 
deceased, evidence that the lender has properly filed proofs of claims.  
Generally, a Title I Lender must file its claim of insurance with the FHA not 
later than nine months after the date of default.  Concurrently with filing 
the insurance claim, such Title I Lender is required to assign to the United 
States of America it's entire interest in the note (or a judgment in lieu of 
the note), in any securities held and in any claims filed in any legal 
proceedings.  If, at the time the note is assigned to the United States, the 
Secretary of HUD has reason to believe that the note is not valid or 
enforceable against the borrower, the FHA may deny the claim and reassign the 
note to the Title I Lender.  If either such defect is discovered after the 
FHA has paid a claim, the FHA may require the Title I Lender to repurchase 
the paid claim and to accept an assignment of the loan note. If the Title I 
Lender subsequently obtains a valid and enforceable judgment against the 
borrower, it may resubmit a new insurance claim with an assignment of the 
judgment.  The FHA may contest any insurance claim previously paid by it and 
make a demand for repurchase of the loan with respect to which the claim was 
paid at any time up to two years from the date the claim was certified for 
payment and may do so thereafter in the event of fraud or misrepresentation 
on the part of the Title I Lender. 

  A claim for reimbursement of loss with respect to a loan eligible for 
insurance under the Title I Program is required to be made on an FHA-approved 
form executed by a duly qualified officer of the Title I Lender and must be 
accompanied by copies of certain relevant documents and documentation 
specified in the FHA Regulations to support the claim.  The Title I Lender is 
required, among other things, to document its efforts to effect recourse 
against any dealer in accordance with any recourse agreement with such 
dealer.  If the loan is subject to an unsatisfied dealer recourse agreement 
claim, the Title I Lender is also required to assign its rights under such 
recourse agreement.  The FHA has the right to deny any claim for insurance in 
whole or in part based upon a violation of the FHA Regulations unless a 
waiver of compliance is granted.  The Title I Lender is permitted to appeal 
any such claim denial and resubmit the claim within six months of the date of 
the claim denial, subject to a reprocessing fee.  The Pooling and Servicing 
Agreement provides that the Trustee (or the Administrator) shall submit an 
FHA Claim with respect to any Title I Mortgage Loan or Title I Contract that 
goes into default if the default cannot be cured.

  If, as a result of the delay in the transfer of the FHA Insurance described 
above, FHA Insurance is not available with respect to any defaulted Title I 
Mortgage Loan or Title I Contract at the time it goes into default, then the 
amount required to make interest payments to the Certificateholders with 
respect to the principal amount thereof, until such FHA Insurance 

                                      60

<PAGE>

becomes available and a claim for insurance can be made, if at all, will be 
paid from other amounts, if any, available in the Certificate Account.

  NO RIGHTS OF CERTIFICATEHOLDERS AGAINST FHA.  Because the Trust Fund and 
the Certificateholders will not hold an FHA contract of insurance, the FHA 
will not recognize the Trust Fund or the Certificateholders as the owners of 
the Title I Mortgage Loans, Title I Contracts or any portion thereof, 
entitled to submit FHA Claims to the FHA.  Accordingly, the Trust Fund and 
the Certificateholders will have no direct right to receive insurance 
payments from the FHA.  In the event the Trustee (or the Administrator, if 
any) submits an FHA Claim to the FHA and the FHA approves payment of such FHA 
Claim, the related FHA Insurance Proceeds will be payable only to the Trustee 
or to the Administrator, if any, as agent and attorney-in-fact for the 
Trustee. The Certificateholders' rights relating to the receipt of payment 
from and the administration, processing and submissions of FHA Claims by the 
Trustee or the Administrator, if any, are limited and governed by the related 
Pooling and Servicing Agreement and FHA Claims Administration Agreement and 
these functions are obligations of the Trustee and the Administrator, if any, 
not the FHA.

                       LEGAL INVESTMENT MATTERS


   To the extent specified in the related Prospectus Supplement, the 
Certificates of a Series will not constitute "mortgage related securities" 
under the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") because 
a substantial number of the Mortgage Loans are secured by liens on real 
estate that are not first liens, as required by SMMEA.  Accordingly, many 
institutions with legal authority to invest in "mortgage related securities" 
may not be legally authorized to invest in the Offered Certificates.


  Institutions whose investment activities are subject to legal investment 
laws or regulations or review by certain regulatory authorities may be 
subject to restrictions on investment in certain Classes of the Certificates. 
Any financial institution which is subject to the jurisdiction of the 
Comptroller of the Currency, the Board of Governors of the Federal Reserve 
System, the Federal Deposit Insurance Corporation ("FDIC"), the Office of 
Thrift Supervision ("OTS"), the National Credit Union Administration 
("NCUA"), or other federal or state agencies with similar authority should 
review any applicable rules, guidelines and regulations prior to purchasing 
the Certificates. The Federal Financial Institutions Examination Council, for 
example, has issued a Supervisory Policy Statement on Securities Activities 
effective February 10, 1992 (the "POLICY STATEMENT"). The Policy Statement 
has been adopted by the Comptroller of the Currency, the Federal Reserve 
Board, the FDIC, the OTS, and the NCUA (with certain modifications), with 
respect to the depository institutions that they regulate. The Policy 
Statement prohibits depository institutions from investing in certain 
"high-risk mortgage securities" (including securities such as certain Classes 
of Certificates), except under limited circumstances, and sets forth certain 
investment practices deemed to be unsuitable for regulated institutions. The 
NCUA issued final regulations effective December 2, 1991 that restrict and in 
some instances prohibit the investment by federal credit unions in certain 
types of mortgage related securities.

  The foregoing does not take into consideration the applicability of 
statutes, rules, regulations, orders, guidelines or agreements generally 
governing investments made by a particular investor, including, but not 
limited to "prudent investor" provisions, percentage-of-assets limits and 
provisions which may restrict or prohibit investment in securities which are 
not "interest bearing" or "income paying", or in securities which are issued 
in book-entry form.

  Investors should consult their own legal advisors in determining whether 
and to what extent the Certificates constitute legal investments for such 
investors.

                         ERISA CONSIDERATIONS

  The Employee Retirement Income Security Act of 1974, as amended ("ERISA"), 
and Section 4975 of the Code impose requirements on employee benefit plans 
(and on certain other retirement plans and arrangements, including individual 
retirement accounts and annuities, Keogh plans and collective investment 
funds and separate accounts in which such plans, accounts or arrangements are 
invested) (collectively, "PLANS") subject to ERISA and Section 4975 of the 
Code and on persons who are fiduciaries with respect to such Plans. Among 
other things, ERISA requires that the assets of Plans be held in trust and 
that the trustee, or other duly authorized fiduciary, have exclusive 
authority and discretion to manage and control the assets of such Plans. 
ERISA also imposes certain duties on persons who are fiduciaries of Plans. 
Under ERISA, any person who exercises any authority or control respecting the 
management or disposition of the assets of a Plan is considered to be a 
fiduciary of such Plan (subject to certain exceptions not here relevant). In 
addition to the imposition of general fiduciary 

                                      61

<PAGE>

standards of investment prudence and diversification, ERISA prohibits a broad 
range of transactions ("PROHIBITED TRANSACTIONS") involving Plan assets and 
persons ("PARTIES IN INTEREST") having certain specified relationships to a 
Plan and imposes additional prohibitions where Parties in Interest are 
fiduciaries with respect to such Plan.  Section 4975 of the Code provides 
many requirements and prohibitions similar to those under ERISA and applies 
excise taxes on persons engaged in Prohibited Transactions.

  The United States Department of Labor (the "DOL") has issued regulations 
concerning the definition of what constitutes the assets of a Plan (DOL Reg. 
Section 2510.3-101, the "PLAN ASSET REGULATIONS") Under the Plan Asset 
Regulations, the underlying assets and properties of corporations, 
partnerships and certain other entities in which a Plan makes an "equity" 
investment could be deemed for purposes of ERISA to be assets of the 
investing Plan in certain circumstances. In such case, the fiduciary making 
such an investment for the Plan could be deemed to have delegated his or her 
asset management responsibility, and the underlying assets and properties 
could be subject to ERISA reporting and disclosure. The Certificates of a 
Series will be treated as "equity" for purposes of ERISA.  Certain exceptions 
to the regulation may apply in the case of a Plan's investment in the 
Certificates that constitute "equity" investments, but the Depositor cannot 
predict in advance whether such exceptions apply due to the factual nature of 
the conditions to be met. Accordingly, because the Mortgage Loans or Agency 
Securities may be deemed Plan assets of each Plan that purchases such 
Certificates, an investment in such Certificates by a Plan might give rise to 
a prohibited transaction under ERISA Sections 406 and 407 and be subject to 
an excise tax under Code Section 4975 unless a statutory or administrative 
exemption applies.

  DOL Prohibited Transaction Class Exemption 83-1 ("PTCE 83-1") exempts from 
ERISA's prohibited transaction rules certain transactions relating to the 
operation of residential mortgage pool investment trusts and the purchase, 
sale and holding of "mortgage pool pass-through certificates" in the initial 
issuance of such certificates. PTCE 83-1 permits, subject to certain 
conditions, transactions which might otherwise be prohibited between Plans 
and Parties in Interest with respect to those Plans involving the 
origination, maintenance and termination of mortgage pools consisting of 
mortgage loans secured by first or second mortgages or deeds of trust on 
single-family residential property, and the acquisition and holding of 
certain mortgage pool pass-through certificates representing an interest in 
such mortgage pools by Plans.

  PTCE 83-1 sets forth three general conditions which must be satisfied for 
any transaction to be eligible for exemption: (i) the maintenance of a system 
of insurance or other protection for the pooled mortgage loans and property 
securing such loans, and for indemnifying certificateholders against 
reductions in pass-through payments due to property damage or defaults in 
loan payments in an amount not less than the greater of one percent of the 
aggregate principal balance of all covered pooled mortgage loans or the 
principal balance of the largest covered pooled mortgage loan; (ii) the 
existence of a pool trustee who is not an affiliate of the pool sponsor; and 
(iii) a limitation on the amount of the payments retained by the pool 
sponsor, together with other funds inuring to its benefit, to not more than 
adequate consideration for selling the mortgage loans plus reasonable 
compensation for services provided by the pool sponsor to the Mortgage Pool.

  Although the Trustee for any series of Certificates will be unaffiliated 
with the Depositor, there can be no assurance that the system of insurance or 
subordination will meet the general or specific conditions referred to above. 
In addition, the nature of a Trust Fund's assets or the characteristics of 
one or more classes of the related series of Certificates may not be included 
within the scope of PTCE 83-1 or any other class exemption under ERISA. The 
Prospectus Supplement will provide additional information with respect to the 
application of ERISA and the Code to the related Certificates.

  Several underwriters of mortgage-backed securities have applied for and 
obtained ERISA prohibited transactions exemptions which are in some respects 
broader than PTCE 83-1. Such exemptions can only apply to mortgage-backed 
securities which, among other conditions, are sold in an offering with 
respect to which such underwriter serves as the sole or a managing 
underwriter, or as a selling or placement agent. Several other underwriters 
have applied for similar exemptions. If such an exemption might be applicable 
to a Series of Certificates, the related Prospectus Supplement will refer to 
such possibility.

  Each Plan fiduciary who is responsible for making the investment decisions 
whether to purchase or commit to purchase and to hold Certificates must make 
its own determination as to whether the general and the specific conditions 
of PTCE 83-1 have been satisfied, or as to the availability of any other 
prohibited transaction exemptions. Each Plan fiduciary should also determine 
whether, under the general fiduciary standards of investment prudence and 
diversification, an investment in the Certificates is appropriate for the 
Plan, taking into account the overall investment policy of the Plan and the 
composition of the Plan's investment portfolio.

                                      62


<PAGE>

  Any Plan proposing to invest in Certificates should consult with its 
counsel to confirm that such investment will not result in a Prohibited 
Transaction and will satisfy the other requirements of ERISA and the Code.

               CERTAIN FEDERAL INCOME TAX CONSEQUENCES



  The following  general discussion of the anticipated material federal 
income tax consequences of the purchase, ownership and disposition of 
Certificates of any Series, to the extent it relates to matters of law or 
legal conclusions with respect thereto, represents the opinion of counsel to 
the Depositor with respect to that Series on the material matters associated 
with such consequences, subject to any qualifications set forth herein.  
Counsel to the Depositor for each Series will be Andrews & Kurth L.L.P. 
("COUNSEL TO THE DEPOSITOR").  In connection with each Series of 
Certificates, Counsel to the Depositor will issue an opinion with respect to 
the material tax aspects of such Series, and the Depositor will cause such 
opinion to be timely filed with the Commission as an exhibit to a Form 8-K. 
The discussion below does not purport to address all federal income tax 
consequences that may be applicable to particular categories of investors, 
some of which may be subject to special rules. The authorities on which this 
discussion is based are subject to change or differing interpretations, and 
any such change or interpretation could apply retroactively. This discussion 
reflects the enactment of the Tax Reform Act of 1986 (the "1986 ACT"), the 
Technical and Miscellaneous Revenue Act of 1988 ("TAMRA") and the Revenue 
Reconciliation Act of 1993, as well as final Treasury regulations concerning 
REMICs ("FINAL REMIC REGULATIONS") promulgated by the U.S. Department of the 
Treasury on December 23, 1992. Investors should consult their own tax 
advisors in determining the federal, state, local and any other tax 
consequences to them of the purchase, ownership and disposition of 
Certificates, particularly with respect to federal income tax changes 
effected by the 1986 Act, TAMRA and the Final REMIC Regulations. The 
Prospectus Supplement for each series of Certificates will discuss any 
special tax consideration applicable to any Class or Classes of Certificates 
of such Series, and the discussion below is qualified by any such discussion 
in the related Prospectus Supplement. 


  For purposes of this discussion, where the applicable Prospectus Supplement 
provides for a fixed retained yield with respect to the Mortgage Loans, 
Agency Securities or Contracts underlying a Series of Certificates, 
references to the Mortgage Loans, Agency Securities or Contracts will be 
deemed to refer to that portion of the Mortgage Loans, Agency Securities or 
Contracts held by the Trust Fund which does not include the fixed retained 
yield.

        FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

GENERAL


  With respect to a particular Series of Certificates, an election may be 
made to treat the Trust Fund or one or more segregated pools of assets 
therein as one or more REMICs within the meaning of Code Section 860D. A 
Trust Fund or a portion or portions thereof as to which a REMIC election will 
be made will be referred to as a "REMIC POOL." For purposes of this 
discussion, Certificates of a Series as to which one or more REMIC elections 
are made are referred to as "REMIC CERTIFICATES" and will consist of one or 
more Classes of "REGULAR CERTIFICATES" and one Class of "RESIDUAL 
CERTIFICATES" in the case of each REMIC Pool. Qualification as a REMIC 
requires ongoing compliance with certain conditions.   Upon the issuance of 
each Series of REMIC Certificates,  Counsel to the Depositor  will give its 
opinion generally to the effect that, assuming (i) the making of an 
appropriate election, (ii) compliance with the Pooling and Servicing 
Agreement, and (iii) continuing compliance with the applicable provisions of 
the Code, as it may be amended from time to time, and any applicable Treasury 
regulations adopted thereunder, each REMIC Pool will qualify as a REMIC.   
The following general discussion of the anticipated federal income tax 
consequences of the purchase, ownership and disposition of REMIC 
Certificates, to the extent it relates to matters of law or legal conclusions 
with respect thereto, represents the opinion of Counsel to the Depositor, 
subject to any qualifications set forth herein. In addition, Counsel to the 
Depositor has prepared or reviewed the statements in this Prospectus under 
the heading "Certain Federal Income Tax Consequences - Federal Income Tax 
Consequences for REMIC Certificates," and is of the opinion that such 
statements are correct in all material respects.  Such statements are 
intended as an explanatory discussion of the possible effects of the 
classification of any Trust Fund (or applicable portion thereof) as a REMIC 
for federal income tax purposes on investors generally and of related tax 
matters affecting investors generally, but do not purport to furnish 
information in the level of detail or with the attention to an investor's 
specific tax circumstances that would be provided by an investor's own tax 
advisor.  Accordingly, each investor is advised to consult its own tax 
advisors with regard to the tax consequences to it of investing in REMIC 
Certificates.  With respect to each Series of REMIC Certificates, the Regular 
Certificates will be considered to be "regular interests" in the REMIC Pool 
and generally will be treated for federal income tax purposes as if they were 
newly originated debt instruments, and the Residual Certificates will be 
considered to be "residual interests" in the REMIC Pool. The Prospectus 
Supplement for each Series of Certificates  will indicate whether one or more 
REMIC elections with respect to the related Trust Fund will be made, in which 
event references to "REMIC" or "REMIC Pool" herein shall be deemed to refer 
to each such REMIC 

                                      63

<PAGE>


Pool. For purposes of this discussion,  to the extent specified herein or in 
the applicable Prospectus Supplement, the term "Mortgage Loans" will be used 
to refer to Mortgage Loans, Agency Securities and Contracts.

STATUS OF REMIC CERTIFICATES

  REMIC Certificates held by a mutual savings bank or a domestic building and 
loan association (a "THRIFT INSTITUTION") will constitute "qualifying real 
property loans" within the meaning of Code Section 593(d)(1) in the same 
proportion that the assets of the REMIC Pool would be so treated. REMIC 
Certificates held by a domestic building and loan association will constitute 
"a regular or residual interest in a REMIC" within the meaning of Code 
Section 7701(a)(19)(C)(xi) in the same proportion that the assets of the 
REMIC Pool would be treated as "loans . . . secured by an interest in real 
property" within the meaning of Code Section 7701(a)(19)(C)(v) or as other 
assets described in Code Section 7701(a)(19)(C). REMIC Certificates held by a 
real estate investment trust (a "REIT") will constitute "real estate assets" 
within the meaning of Code Section 856(c)(5)(A), and interest on the REMIC 
Certificates will be considered "interest on obligations secured by mortgages 
on real property or on interests in real property" within the meaning of Code 
Section 856(c)(3)(B) in the same proportion that, for both purposes, the 
assets of the REMIC Pool would be so treated. However, if at all times 95% or 
more of the assets of the REMIC Pool constitute qualifying assets for Thrift 
Institutions and REITs, the REMIC Certificates will be treated entirely as 
qualifying assets for such entities (and the income will be treated entirely 
as qualifying income). Moreover, the Final REMIC Regulations provide that, 
for purposes of Code Sections 593(d)(1) and 856(c)(5)(A), payments of 
principal and interest on the Mortgage Loans that are reinvested pending 
distribution to holders of REMIC Certificates constitute qualifying assets 
for such entities. Where two REMIC Pools are part of a tiered structure they 
will be treated as one REMIC for purposes of the tests described above 
respecting asset ownership of more or less than 95%. Notwithstanding the 
foregoing, however, REMIC income received by a REIT owning a residual 
interest in a REMIC Pool could be treated in part as non-qualifying REIT 
income if the REMIC Pool holds Mortgage Loans with respect to which income is 
contingent on  borrower profits or property appreciation. In addition, if the 
assets of the REMIC include buy-down Mortgage Loans, it is possible that the 
percentage of such assets constituting "qualifying real property loans" or 
"loans . . . secured by an interest in real property" for purposes of Code 
Sections 593(d)(1) and 7701(a)(19)(C)(v), respectively, may be required to be 
reduced by the amount of the related buy-down funds. REMIC Certificates held 
by a regulated investment company will not constitute "Government securities" 
within the meaning of Code Section 851(b)(4)(A)(i). REMIC Certificates held 
by certain financial institutions will constitute an "evidence of 
indebtedness" within the meaning of Code Section 582(c)(1).  However, REMIC 
Regular Certificates acquired by another REMIC on its Startup Day (as defined 
below) in exchange for regular or residual interests in the REMIC will 
constitute "qualified mortgages" within the meaning of Code Section 
860G(a)(3).


QUALIFICATION AS A REMIC

  In order for the REMIC Pool to qualify as a REMIC, there must be ongoing 
compliance on the part of the REMIC Pool with the requirements set forth in 
the Code. The REMIC Pool must fulfill an asset test, which requires that no 
more than a de minimis amount of the assets of the REMIC Pool, as of the 
close of the third calendar month beginning after the "STARTUP DAY" (which 
for purposes of this discussion is the date of issuance of the REMIC 
Certificates) and at all times thereafter, may consist of assets other than 
"qualified mortgages" and "permitted investments." The Final REMIC 
Regulations provide a "safe harbor" pursuant to which the de minimis 
requirement will be met if at all times the aggregate adjusted basis of any 
nonqualified assets (i.e. , assets other than qualified mortgages and 
permitted investments) is less than 1% of the aggregate adjusted basis of all 
the REMIC Pool's assets.

  If a REMIC Pool fails to comply with one or more of the requirements of the 
Code for REMIC status during any taxable year, the REMIC Pool will not be 
treated as a REMIC for such year and thereafter. In this event, the 
classification of the REMIC for federal income tax purposes is uncertain. The 
REMIC Pool might be entitled to treatment as a grantor trust under the rules 
described in "Federal Income Tax Consequences for Certificates as to Which No 
REMIC Election Is Made" herein. In that case, no entity-level tax would be 
imposed on the REMIC Pool. Alternatively, the Regular Certificates may 
continue to be treated as debt instruments for federal income tax purposes; 
but the REMIC Pool could be treated as a taxable mortgage pool (a "TMP"). If 
the REMIC Pool is treated as a TMP, any residual income of the REMIC Pool 
(i.e. , income from the Mortgage Loans less interest and original issue 
discount expense allocable to the Regular Certificates and any administrative 
expenses of the REMIC Pool) would be subject to corporate income tax at the 
REMIC Pool level. On the other hand, an entity with multiple classes of 
ownership interests may be treated as a separate association taxable as a 
corporation under Treasury regulations, and the Regular Certificates may be 
treated as equity interests therein. The Code, however, authorizes the 
Treasury Department to issue regulations that address situations where 
failure to meet one or more of the 

                                      64

<PAGE>

requirements for REMIC status occurs inadvertently and in good faith, and 
disqualification of the REMIC Pool would occur absent regulatory relief. 
Investors should be aware, however, that the Conference Committee Report to 
the 1986 Act (the "COMMITTEE REPORT") indicates that the relief may be 
accompanied by sanctions, such as the imposition of a corporate tax on all or 
a portion of the REMIC Pool's income for the period of time in which the 
requirements for REMIC status are not satisfied.

TAXATION OF REGULAR CERTIFICATES


  GENERAL.  Payments received by holders of Regular Certificates generally 
should be accorded the same tax treatment under the Code as payments received 
on ordinary taxable corporate debt instruments. In general, interest, 
original issue discount and market discount on a Regular Certificate will be 
treated as ordinary income to a holder of the Regular Certificate (the 
"REGULAR CERTIFICATEHOLDER") as they accrue, and principal payments on a 
Regular Certificate will be treated as a return of capital to the extent of 
the Regular Certificateholder's basis in the Regular Certificate allocable 
thereto. Regular Certificateholders must use the accrual method of accounting 
with regard to Regular Certificates, regardless of the method of accounting 
otherwise used by such Regular Certificateholders.

  ORIGINAL ISSUE DISCOUNT.   Regular Certificates may be issued with 
"original issue discount" within the meaning of Code Section 1273(a). Holders 
of any class of Regular Certificates having original issue discount generally 
must include original issue discount in ordinary income for federal income 
tax purposes as it accrues, in accordance with a constant interest method 
that takes into account the compounding of interest, in advance of receipt of 
the cash or a portion of the cash attributable to such income. Based in part 
on Treasury regulations issued on January 27, 1994 under Code Sections 1271 
through 1273 and 1275 (the "OID REGULATIONS") and in part on the provisions 
of the 1986 Act, the Depositor anticipates that the amount of original issue 
discount required to be included in a Regular Certificateholder's income in 
any taxable year will be computed in a manner substantially as described 
below. In general the OID Regulations apply to debt instruments issued on or 
after April 4, 1994, except that taxpayers may rely on the OID Regulations 
for debt instruments issued after December 21, 1992. Alternatively, proposed 
Treasury regulations issued December 21, 1992 may be treated as authority for 
debt instruments issued after December 21, 1992 and prior to April 4, 1994, 
and proposed Treasury regulations issued in 1986 and 1991 may be treated as 
authority upon for instruments issued before December 21, 1992. Regular 
Certificateholders should be aware, however, that the OID Regulations either 
do not address, or are subject to varying interpretations with regard to, 
several issues relevant to securities, such as the Regular Certificates, that 
are subject to prepayment. The 1986 Act requires that  the amount and rate of 
accrual or original issue discount be calculated based on a reasonable 
assumed prepayment rate for the Mortgage Loans in a manner prescribed by 
regulations not yet issued ("PREPAYMENT ASSUMPTION") and provides for 
adjusting the amount and rate of accrual of such discount where the actual 
prepayment rate differs from the Prepayment Assumption. The Committee Report 
indicates that the regulations will require that the Prepayment Assumption be 
the prepayment assumption that is used in determining the initial offering 
price of such Certificates.  The Prospectus Supplement for each Series of 
such Certificates will specify the Prepayment Assumption determined by the 
Depositor for the purposes of determining the amount and rate of accrual of 
original issue discount. No representation is made that the Certificates will 
prepay at the Prepayment Assumption or at any other rate. Moreover, the OID 
Regulations include an anti-abuse rule allowing the Internal Revenue Service 
("IRS") to apply or depart from the OID Regulations where necessary or 
appropriate to ensure a reasonable tax result in light of the applicable 
statutory provisions. A tax result will not be considered unreasonable under 
the anti-abuse rule in the absence of a substantial effect on the present 
value of a taxpayer's tax liability. Investors are advised to consult their 
own tax advisors as to the discussion herein and the appropriate method for 
reporting interest and original issue discount with respect to the Regular 
Certificates.


  Under the OID Regulations, each Regular Certificate (except to the extent 
described below with respect to a Regular Certificate on which distributions 
of principal are made in a single installment or upon an earlier distribution 
by lot of a specified principal amount upon the request of a Regular 
Certificateholder or by random lot (a "RETAIL CLASS CERTIFICATE")) will be 
treated as a single installment obligation for purposes of determining the 
original issue discount includible in a Regular Certificateholder's income. 
The total amount of original issue discount on a Regular Certificate is the 
excess of the "stated redemption price at maturity" of the Regular 
Certificate over its "issue price." The issue price of a Regular Certificate 
is the first price at which a substantial amount of Regular Certificates of 
that class are first sold (other than to bond houses, brokers, underwriters 
and wholesalers). Unless specified otherwise in the Prospectus Supplement, 
the Depositor will determine original issue discount by including the amount 
paid by an initial Regular Certificateholder for accrued interest that 
relates to a period prior to the issue date of the Regular Certificate in the 
issue price of a Regular Certificate and will include in the stated 
redemption price at maturity any interest paid on the first Distribution Date 
to the extent such interest is attributable to a period in excess of the 
number of days between the issue date and such first Distribution Date.  The 
stated 


                                      65

<PAGE>

redemption price at maturity of a Regular Certificate always includes the 
original principal amount of the Regular Certificate, but generally will not 
include distributions of stated interest if such interest distributions 
constitute "qualified stated interest." Under the OID Regulations, qualified 
stated interest generally means stated interest that is unconditionally 
payable in cash or in property (other than debt instruments of the issuer), 
or that will be constructively received, at least annually at a single fixed 
rate. Special rules apply for variable rate Regular Certificates as described 
below. Any stated interest in excess of the qualified stated interest is 
included in the stated redemption price at maturity. If the amount of 
original issue discount is "de minimis" as described below, the amount of 
original issue discount is treated as zero, and all stated interest is 
treated as qualified stated interest. Distributions of interest on Regular 
Certificates with respect to which deferred interest will accrue may not 
constitute qualified stated interest, in which case the stated redemption 
price at maturity of such Regular Certificates includes all distributions of 
interest as well as principal thereon. Moreover, if the interval between the 
issue date and the first Distribution Date on a Regular Certificate is longer 
than the interval between subsequent Distribution Dates (and interest paid on 
the first Distribution Date is less than would have been earned if the stated 
interest rate were applied to outstanding principal during each day in such 
interval), the stated interest distributions on such Regular Certificate 
technically do not constitute qualified stated interest. The OID Regulations 
provide that in such case a special rule, applying solely for the purpose of 
determining whether original issue discount is de minimis, provides that the 
interest shortfall for the long first period (i.e., the interest that would 
have been earned if interest had been paid on the first Distribution Date for 
each day the Regular Certificate was outstanding) is treated as original 
issue discount assuming the stated interest would otherwise be qualified 
stated interest. Also in such case the stated redemption price at maturity is 
treated as equal to the issue price plus the greater of the amount of 
foregone interest or the excess, if any, of the Certificate's stated 
principal amount over its issue price. The OID Regulations indicate that all 
interest on a long first period Regular Certificate that is issued with 
non-de minimis original issue discount will be included in the Regular 
Certificate's stated redemption price at maturity. Regular Certificateholders 
should consult their own tax advisors to determine the issue price and stated 
redemption price at maturity of a Regular Certificate.

  Under a de minimis rule, original issue discount on a Regular Certificate 
will be considered to be zero if such original issue discount is less than 
0.25% of the stated redemption price at maturity of the Regular Certificate 
multiplied by the weighted average maturity of the Regular Certificate. For 
this purpose, the weighted average maturity of the Regular Certificate is 
computed as the sum of the amounts determined by multiplying the number of 
full years (i.e., rounding down partial years) from the issue date until each 
distribution in reduction of stated redemption price at maturity is scheduled 
to be made by a fraction, the numerator of which is the amount of each 
distribution included in the stated redemption price at maturity of the 
Regular Certificate and the denominator of which is the stated redemption 
price at maturity of the Regular Certificate. Although currently unclear, it 
appears that the schedule of such distributions should be determined in 
accordance with the Prepayment Assumption. In addition, if the original issue 
discount is de minimis all stated interest (including stated interest that 
would otherwise be treated as original issue discount) is treated as 
qualified stated interest. Unless the Holder of a Regular Certificate elects 
to accrue all discount under a constant yield to maturity method, as 
described below, the holder of a debt instrument includes any de minimis 
original issue discount in income pro rata as capital gain recognized on 
retirement of the Regular Certificate as stated principal payments are 
received. If a subsequent Holder of a Regular Certificate issued with de 
minimis original issue discount purchases the Regular Certificate at a 
premium, the subsequent Holder does not include any original issue discount 
in income. If a subsequent Holder purchases such Regular Certificate at a 
discount all discount is reported as market discount, as described below.

  Of the total amount of original issue discount on a Regular Certificate, 
the Regular Certificateholder generally must include in gross income for any 
taxable year the sum of the "daily portions," as defined below, of the 
original issue discount on the Regular Certificate accrued during an accrual 
period for each day on which he holds the Regular Certificate, including the 
date of purchase but excluding the date of disposition. Although not free 
from doubt, the Depositor intends to treat the monthly period ending on the 
day before each Distribution Date as the accrual period, rather than the 
monthly period corresponding to the prior calendar month. With respect to 
each Regular Certificate, a calculation will be made of the original issue 
discount that accrues during each successive full accrual period (or shorter 
period from the date of original issue) that ends on the day before the 
related Distribution Date for the Regular Certificate. The original issue 
discount accruing in a full accrual period would be the excess, if any, of 
(i) the sum of (a) the present value of all of the remaining distributions to 
be made on the Regular Certificate as of the end of that accrual period that 
are included in the Regular Certificate's stated redemption price at maturity 
and (b) the distributions made on the Regular Certificate during the accrual 
period that are included in the Regular Certificate's stated redemption price 
at maturity, over (ii) the adjusted issue price of the Regular Certificate at 
the beginning of the accrual period. The present value of the remaining 
distributions referred to in the preceding sentence is calculated based on 
(i) the yield to maturity of the Regular Certificate at the issue date giving 
the effect to the Prepayment Assumption, (ii) events (including actual 
prepayments) that have occurred prior to the end of the accrual period 


                                      66

<PAGE>

and (iii) the Prepayment Assumption. The effect of these rules is to adjust 
the rate of original issue discount accrual to correspond to the actual 
prepayment experience.  For these purposes, the adjusted issue price of a 
Regular Certificate at the beginning of any accrual period equals the issue 
price of the Regular Certificate, increased by the aggregate amount of 
original issue discount with respect to the Regular Certificate that accrued 
in all prior accrual periods and reduced by the amount of distributions 
included in the Regular Certificate's stated redemption price at maturity 
that were made on the Regular Certificate in such prior periods. The original 
issue discount accruing during any accrual period (as determined in this 
paragraph) will then be divided by the number of days in the period to 
determine the daily portion of original issue discount for each day in the 
period. With respect to an initial accrual period shorter than a full accrual 
period, the daily portions of original issue discount must be determined 
using a reasonable method.

  Under the method described above, the daily portions of original issue 
discount required to be included in income by a Regular Certificateholder 
generally will increase to take into account prepayments on the Regular 
Certificates as a result of prepayments on the Mortgage Loans that exceed the 
Prepayment Assumption, and generally will decrease (but not below zero for 
any period) if the prepayments are slower than the Prepayment Assumption. To 
the extent specified in the applicable Prospectus Supplement, an increase in 
prepayments on the Mortgage Loans with respect to a Series of Regular 
Certificates can result in both a change in the priority of principal 
payments with respect to certain Classes of Regular Certificates and either 
an increase or decrease in the daily portions of original issue discount with 
respect to such Regular Certificates.

  In the case of a Retail Class Certificate, the yield to maturity of such 
Certificate will be determined based upon the anticipated payment 
characteristics of the Class as a whole under the Prepayment Assumption. In 
general, the original issue discount accruing on each Retail Class 
Certificate in a full accrual period would be its allocable share of the 
original issue discount with respect to the entire Class, as determined in 
accordance with the preceding paragraph. However, in the case of a 
distribution of the entire principal amount of any Retail Class Certificate 
(or portion thereof), (a) the remaining unaccrued original issue discount 
allocable to such Certificate (or to such portion) will accrue at the time of 
such distribution, and (b) the accrual of original issue discount allocable 
to each remaining Certificate of such Class (or the remaining principal 
amount of a Retail Class Certificate after a distribution in reduction of a 
portion of its principal amount has been received) will be adjusted by 
reducing the present value of the remaining payments on such Class and the 
adjusted issue price of such Class to the extent attributable to the portion 
of the principal amount thereof that was distributed.

  A subsequent holder of a Certificate issued with original issue discount 
who purchases the Certificate at a cost less than the remaining stated 
redemption price at maturity will also be required to include in gross income 
the sum of the daily portions of original issue discount on the Certificate. 
In computing the daily portions of original issue discount for a subsequent 
purchaser (as well as an initial purchaser who purchases a Certificate at a 
price higher than the issue price but less than the stated redemption price 
at maturity), however, the daily portion for any day is reduced by the amount 
that would be the daily portion for such day (computed in accordance with the 
rules set forth above) multiplied by a fraction, the numerator of which is 
the amount, if any, by which the price paid by such purchaser for the Regular 
Certificate exceeds the excess of (i) the sum of its issue price and the 
aggregate amount of original issue discount that would have been includible 
in the gross income of an original holder of the Regular Certificate who 
purchased the Regular Certificate at its issue price, over (ii) the amount of 
any prior distributions included in the stated redemption price at maturity, 
and the denominator of which is the sum of the daily portions for such 
Regular Certificate (computed in accordance with the rules set forth above) 
for all days beginning on the date after the date of purchase and ending on 
the date on which the remaining principal amount of such Regular Certificate 
is expected to be reduced to zero under the Prepayment Assumption. 
Alternatively, such a subsequent holder may accrue original issue discount by 
treating the purchase as a purchase at original issuance and applying the 
constant yield to maturity method.

  The OID Regulations provide that a holder that acquires a Regular 
Certificate on or after April 4, 1994 may elect to include in gross income 
all stated interest, original issue discount, de minimis original issue 
discount, market discount (as described below under "Market Discount"), de 
minimis market discount and unstated interest (as adjusted for any 
amortizable bond premium or acquisition premium) currently as it accrues 
using the constant yield to maturity method. If such an election were made 
with respect to a Regular Certificate with market discount, the Regular 
Certificateholder would be deemed to have made an election to include in 
income currently market discount with respect to all other debt instruments 
having market discount that such Regular Certificateholder acquires during 
the year of the election or thereafter. Similarly, a Regular 
Certificateholder that makes this election for a Regular Certificate that is 
acquired at a premium will be deemed to have made an election to amortize 
bond premium with respect to all debt instruments having amortizable bond 
premium that such Regular Certificateholder owns or acquires. The election to 
accrue interest, discount and premium on a constant yield method with respect 
to a Regular Certificate can not be revoked without the consent of the IRS.


                                      67

<PAGE>

  Regular Certificates may provide for interest based on a variable rate. The 
OID Regulations provide special rules for variable rate instruments that meet 
three requirements. First, the issue price must not exceed the noncontingent 
principal payments by more than the lesser of (i) 1.5% of the product of the 
noncontingent principal payments and the weighted average maturity or (ii) 
15% of the noncontingent principal payments. Second, the instrument must 
provide for stated interest (compounded or paid at least annually) at (i) one 
or more qualified floating rates, (ii) a single fixed rate and a single 
objective rate that is a qualified inverse floating rate, (iii) a single 
fixed rate and one or more qualified floating rates; or (iv) a single 
objective rate. Third, the instrument must provide that each qualified 
floating rate or objective rate in effect during the term of the Regular 
Certificate is set at a current value of that rate (one occurring in the 
interval beginning three months before and ending one year after the rate is 
first in effect on the Regular Certificate). If interest on a Regular 
Certificate is stated at a fixed rate for an initial period of less than 1 
year followed by a variable rate that is either a qualified floating rate or 
an objective rate and the value of the variable rate on the issue date is 
intended to approximate the fixed rate, the fixed rate and the variable rate 
together constitute a single qualified floating rate or objective rate. A 
rate is a qualified floating rate if variations in the rate can reasonably be 
expected to measure contemporaneous variations in the cost of newly borrowed 
funds in the Regular Certificate's currency denomination. A multiple of a 
qualified floating rate is not a qualified floating rate unless it is a rate 
equal to (i) the product of a qualified floating rate as described in the 
previous sentence and a positive number not greater than 1.35, or (ii) a 
product described in (i) increased or decreased by a fixed rate. A variable 
rate is not a qualified floating rate if it is subject to a cap, floor or a 
restriction on the amount of increase or decrease in stated interest rate 
(governor) unless: (i) the cap, floor or governor is fixed throughout the 
Regular Certificate's term, (ii) the cap or floor is not reasonably expected 
to cause the yield on the Regular Certificate to be significantly less or 
more, respectively, than the expected yield without the cap or floor, or 
(iii) the governor is not reasonably expected to cause the yield to be 
significantly more or less than the expected yield without the governor. An 
objective rate is a rate that is determined using a single fixed formula and 
is based on (i) the yield or changes in price of actively traded personal 
property, (ii) one or more qualified floating rates, (iii) a rate that would 
be a qualified rate if the Regular Certificate were denominated in another 
currency or (iv) a combination of such rates. An objective rate is a 
qualified inverse floating rate if the rate is equal to a fixed rate minus a 
qualified floating rate in which the variations of such rate can reasonably 
be expected to inversely reflect contemporaneous variations in the cost of 
newly borrowed funds. However, a variable rate is not an objective rate if it 
is reasonably expected that the average value of the rate during the first 
half of the Regular Certificate's term will be significantly less or greater 
than the average value of the rate during the final half of the Regular 
Certificate's term.

  If a variable rate Regular Certificate provides for stated interest at a 
single qualified floating rate or objective rate that is unconditionally 
payable in cash or property at least annually (i) all stated interest is 
qualified stated interest, (ii) the amount of original issue discount, if 
any, is determined as if the Regular Certificate had a fixed rate equal to 
(A) in the case of a qualified floating rate or qualified inverse floating 
rate, the value on the issue date of the qualified floating rate or qualified 
inverse floating rate or (B) in the case of any other objective rate, a fixed 
rate that reflects the yield that is reasonably expected for the Regular 
Certificate. If a variable rate Regular Certificate is not described in the 
previous sentence, the Regular Certificate is treated as a fixed rate Regular 
Certificate with a fixed rate substitute or substitutes equal to the value of 
the qualified floating rates or qualified inverse floating rate at the date 
of issue or, in the case of a Regular Certificate having an objective rate at 
a fixed rate that reflects the yield reasonably expected for the Regular 
Certificate. Qualified stated interest or original issue discount allocable 
to an accrual period is adjusted to reflect differences in the interest 
actually accrued or paid compared to the interest accrued or paid at the 
fixed rate substitute. If a variable rate Regular Certificate provides for 
stated interest either at one or more qualified floating rates or at a 
qualified inverse floating rate and also provides for interest at an initial 
fixed rate that is not intended to approximate the related floating rate or 
is fixed for a period of one year or more, original issue discount is 
determined as described in the previous two sentences except that the Regular 
Certificate is treated as if it provided for a qualified floating rate or 
qualified inverse floating rate, as applicable, rather than a fixed rate. The 
substitute rate must be one such that the fair market value of the Regular 
Certificate would be approximately the same as the fair market value of the 
hypothetical certificate.

  Under the OID Regulations, a variable rate Regular Certificate not 
qualifying for treatment under the variable rate rules described above is 
subject to the contingent payment rules.  Proposed regulations dealing with 
contingent payment debt obligations were issued December 15, 1994 (the 
"PROPOSED REGULATIONS"), and replace former proposed regulations addressing 
the same topic that were issued on April 8, 1986 (the "FORMER PROPOSED 
REGULATIONS"), so that the former proposed regulations have been 
retroactively withdrawn.  The Proposed Regulations are proposed to be 
effective for debt obligations issued on or after the date that is 60 days 
following the promulgation of the regulations in final form.  Because the 
former proposed regulations never came into effect, however, the Proposed 
Regulations provide the only regulatory guidance in this area and by their 
terms do not apply to REMIC regular interests.  However, the following 
paragraph describes the applicable of the Proposed Regulations as a method 
that may be considered reasonable.


                                      68

<PAGE>

  The Proposed Regulations apply a "noncontingent bond method" to a Regular 
Certificate that is publicly traded or that is issued for cash or publicly 
traded property.  Under the noncontingent bond method, the Depositor is 
required to construct a projected payment schedule for the Regular 
Certificate consisting of all noncontingent payments and a projected amount 
for each contingent payment.  The Depositor is required to determine interest 
expense, and a Regular Certificateholder is required to determine interest 
income, according to the projected payment schedule formulated by the  
Depositor.  Interest generally is accrued under the noncontingent bond method 
according to generally applicable rules of the OID Regulations as described 
above.  Adjustments in the Regular Certificate's issue price and the Regular 
Certificateholder's basis are determined as if the projected payment schedule 
were the actual payment schedule for the Regular Certificate.  If the actual 
amount of a contingent payment differs from the projected amount of the 
payment, adjustments to interest accrual are generally taken into account at 
the time the payment is made in order to reflect this difference.  Gain or 
loss recognized by a Regular Certificateholder on the sale, exchange, or 
retirement of the Regular Certificate generally will be treated as interest 
income or ordinary loss to the Regular Certificateholder.  A loss will be 
treated as ordinary, however, only up to the amount of the Regular 
Certificateholder's total interest inclusions with respect to the Regular 
Certificate that were not offset by previous adjustments.  Any additional 
loss generally will be a capital loss.  Investors are urged to consult their 
tax advisors as to the proper accrual of original issue discount (including 
stated interest) on the Regular Certificates, including Regular Certificates 
which may be subject to the contingent payment rules.

  Although unclear at present, the Depositor intends to treat Certificates 
bearing an interest rate that is a weighted average of the net interest rates 
on the Mortgage Loans  or the mortgage loans underlying the Mortgage Assets 
as having qualified stated interest if the Mortgage Loans or the underlying 
mortgage loans are adjustable rate mortgage loans.  In such case, the 
applicable index used to compute interest on the Mortgage Loans in effect on 
the issue date (or possibly the pricing date) will be deemed to be in effect 
beginning with the period in which the first weighted average adjustment date 
occurring after the issue date occurs.  If the Certificate interest rate for 
one or more periods is less than it would be based upon the fully indexed 
rate, the excess of the interest payments projected at the assumed index over 
interest projected at such initial rate will be tested under the de minimis 
rules as described above.  Adjustments will be made in each accrual period 
increasing or decreasing the amount of ordinary income reportable to reflect 
the actual interest rate on the Certificates.  It is possible, however, that 
the IRS may treat some or all of the interest on Certificates with a weighted 
average rate as taxable under the rules relating to obligations providing for 
contingent payments.  Such treatment may affect the timing of income accruals 
on such Certificates.

  It is not clear how income should be accrued with respect to Regular 
Certificates issued at a significant premium and with respect to REMIC 
Certificates, the payments on which consist primarily of a specified portion 
of the interest payments on qualified mortgages held by the REMIC ("PREMIUM 
REMIC REGULAR CERTIFICATES").  One method of income accrual would be to treat 
the Premium REMIC Regular Certificate as a Certificate having qualified 
stated interest purchased at a premium equal to the excess of the price paid 
by such holder for the Premium REMIC Regular Certificate over its stated 
principal amount.  Under this approach, a holder would be entitled to 
amortize such premium only if it has in effect an election under Section 171 
of the Code with respect to all bonds held by such holder,  as described 
below.  Alternatively, all of the income derived from a Premium REMIC Regular 
Certificate could be reported as original issue discount by treating all 
future payments under the Prepayment Assumption as fixed payments, in which 
case the amount and rate of accrual of original issue discount would be 
computed by treating the Premium REMIC Regular Certificate as a Certificate 
which has no qualified stated interest, as described above.  Finally, the IRS 
could assert that the Premium REMIC Regular Certificates should be taxable 
under the contingent payment rules governing securities issued with 
contingent payments.


  MARKET DISCOUNT.  A purchaser of a Regular Certificate also may be subject 
to the market discount rules of Code Sections 1276 through 1278. Under these 
sections and the principles applied by the OID Regulations in the context of 
original issue discount, "market discount" is the amount by which a 
subsequent purchaser's initial basis in the Regular Certificate (i) is 
exceeded by the stated redemption price at maturity of the Regular 
Certificate or (ii) in the case of a Regular Certificate having original 
issue discount, is exceeded by the sum of the issue price of such Regular 
Certificate plus any original issue discount that would have previously 
accrued thereon if held by an original Regular Certificateholder (who 
purchased the Regular Certificate at its issue price), in either case less 
any prior distributions included in the stated redemption price at maturity 
of such Regular Certificate. Such purchaser generally will be required to 
recognize accrued market discount as ordinary income as distributions 
includible in the stated redemption price at maturity of such Regular 
Certificate are received, in an amount not exceeding any such distribution. 
That recognition rule would apply regardless of whether the purchaser is a 
cash-basis or accrual-basis taxpayer. Such market discount would accrue in a 
manner to be provided in Treasury regulations and should take into account 
the Prepayment Assumption. The Committee Report provides that until such 
regulations are issued, such market discount would accrue either (i) on the 
basis of a constant interest rate or (ii) in the ratio of stated interest


                                      69

<PAGE>

allocable to the relevant period to the sum of the interest for such period 
plus the remaining interest as of the end of such period, or in the case of a 
Regular Certificate issued with original issue discount, in the ratio of 
original issue discount accrued for the relevant period to the sum of the 
original issue discount accrued for such period plus the remaining original 
issue discount as of the end of such period. Such purchaser also generally 
will be required to treat a portion of any gain on a sale or exchange of the 
Regular 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 as partial 
distributions in reduction of the stated redemption price at maturity were 
received. Such purchaser will be required to defer the deduction of a portion 
of the excess of the interest paid or accrued on indebtedness incurred to 
purchase or carry a Regular Certificate over the interest distributable 
thereon. The deferred portion of such interest expense in any taxable year 
generally will not exceed the accrued market discount on the Regular 
Certificate for such year. Any such deferred interest expense is, in general, 
allowed as a deduction not later than the year in which the related market 
discount income is recognized or the Regular Certificate is disposed of. As 
an alternative to the inclusion of market discount in income on the foregoing 
basis, the Regular Certificateholder may elect to include market discount in 
income currently as it accrues on all market discount instruments acquired by 
such Regular Certificateholder in that taxable year or thereafter, in which 
case the interest deferral rule will not apply. In Revenue Procedure 92-67, 
the IRS set forth procedures for taxpayers (1) electing under Section 1278(b) 
of the Code to include market discount in income currently, (2) electing 
under rules of Section 1276(b) of the Code to use a constant interest rate to 
determine accrued market discount on a security where the holder of the 
security is required to determine the amount of accrued market discount at a 
time prior to the holder's disposition of the security, and (3) requesting 
consent to revoke an election under Section 1278(b) of the Code.

  By analogy to the OID Regulations, market discount with respect to a 
Regular Certificate will be considered to be zero if such market discount is 
less than 0.25% of the remaining stated redemption price at maturity of such 
Regular Certificate multiplied by the weighted average maturity of the 
Regular Certificate (determined as described above under "Original Issue 
Discount") remaining after the date of purchase. Treasury regulations 
implementing the market discount rules have not yet been issued, and 
therefore investors should consult their own tax advisors regarding the 
application of these rules as well as the advisability of making any of the 
elections with respect thereto.


  PREMIUM.  A Regular Certificate purchased at a cost greater than its 
remaining stated redemption price at maturity generally is considered to be 
purchased at a premium. If the Regular Certificateholder holds such Regular 
Certificate as a "capital asset" within the meaning of Code Section 1221, the 
Regular Certificateholder may elect under Code Section 171 to amortize such 
premium under a constant yield method that reflects compounding based on the 
interval between payments on the Regular Certificates. The Committee Report 
indicates a Congressional intent that the same rules that apply to the 
accrual of market discount on installment obligations will also apply to 
amortizing bond premium under Code Section 171 on installment obligations 
such as the Regular Certificates, although it is unclear whether the 
alternatives to the constant interest method described above under "Market 
Discount" are available. Except as otherwise provided in Treasury regulations 
yet to be issued, such amortizable bond premium will be treated as an offset 
to interest income on a Regular Certificate rather than as a separate 
deduction item. This election, once made, applies to all taxable obligations 
held by the taxpayer at the beginning of the first taxable year to which such 
election applies and to all taxable debt obligations thereafter acquired and 
is binding on such taxpayer in all subsequent years. Purchasers who pay a 
premium for their Regular Certificates should consult their tax advisors 
regarding the election to amortize premium and the method to be employed.

  SALE OR EXCHANGE OF REGULAR CERTIFICATES.  If a Regular Certificateholder 
sells or exchanges a Regular Certificate, the Regular Certificateholder will 
recognize gain or loss equal to the difference, if any, between the amount 
received and his adjusted basis in the Regular Certificate. The adjusted 
basis of a Regular Certificate generally will equal the cost of the Regular 
Certificate to the seller, increased by any original issue discount or market 
discount previously included in the seller's gross income with respect to the 
Regular Certificate and reduced by amounts included in the stated redemption 
price at maturity of the Regular Certificate that were previously received by 
the seller and by any amortized premium.


  Except as described in this paragraph, under "Original Issue Discount" and 
under "Market Discount," any gain or loss on the sale or exchange of a 
Regular Certificate realized by an investor who holds the Regular Certificate 
as a capital asset will be capital gain or loss and will be long-term or 
short-term depending on whether the Regular Certificate has been held for the 
long-term capital gain holding period (currently more than one year). Gain 
from the disposition of a Regular Certificate that might otherwise be capital 
gain will be treated as ordinary income (i) if a Regular Certificate is held 
as part of a "conversion transaction" as defined in Code Section 1258(c), up 
to the amount of interest that would have accrued on the Regular 
Certificateholder's net investment in the conversion transaction at 120% of 
the appropriate applicable Federal 


                                      70

<PAGE>

rate under Code Section 1274(d) in effect at the time the taxpayer entered 
into the transaction minus any amount previously treated as ordinary income 
with respect to any prior disposition of property that was held as part of 
such transaction, (ii) in the case of a non-corporate taxpayer, to the extent 
such taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary income rates, or (iii) 
in the case of a Regular Certificate (issued by a REMIC) to the extent that 
such gain does not exceed the excess, if any, of (a) the amount that would 
have been includible in the gross income of the holder if his yield on such 
Regular Certificate were 110% of the applicable Federal rate under Code 
Section 1274(d) as of the date of purchase, over (b) the amount of income 
actually includible in the gross income of such holder with respect to the 
Regular Certificate.  Although the legislative history to the 1986 Act 
indicates that the portion of the gain from disposition of a Regular 
Certificate that will be recharacterized as ordinary income under clause 
(iii) is limited to the amount of original issue discount (if any) on the 
Regular Certificate that was not previously includible in income, the 
applicable Code provision contains no such limitation.  In addition, gain or 
loss recognized from the sale of a Regular Certificate by certain banks or 
thrift institutions will be treated as ordinary income or loss pursuant to 
Code Section 582(c).  In the case of a Regular Certificate subject to the new 
contingent payment rules issued on January 19, 1993 as described above under 
"Original Issue Discount," any gain on the sale or exchange of such 
Certificate is treated as interest income.

TAXATION OF RESIDUAL CERTIFICATES


  TAXATION OF REMIC INCOME.  Generally, the "daily portions" of REMIC taxable 
income or net loss will be includible as ordinary income or loss in 
determining the federal taxable income of holders of Residual Certificates 
("RESIDUAL CERTIFICATEHOLDERS"), and will not be taxed separately to the 
REMIC Pool. The daily portions of REMIC taxable income or net loss of a 
Residual Certificateholder are determined by allocating the REMIC Pool's 
taxable income or net loss for each calendar quarter ratably to each day in 
such quarter and by allocating such daily portion among the Residual 
Certificateholders in proportion to their respective holdings of Residual 
Certificates in the REMIC Pool on such day. REMIC taxable income is generally 
determined in the same manner as the taxable income of an individual using a 
calendar year and the accrual method of accounting, except that (i) the 
limitation on deductibility of investment interest expense and expenses for 
the production of income do not apply, (ii) all bad loans will be deductible 
as business bad debts and (iii) the limitation on the deductibility of 
interest and expenses related to tax-exempt income will apply. REMIC taxable 
income generally means the REMIC Pool's gross income, including interest, 
original issue discount income and market discount income, if any, on the 
Mortgage Loans, plus income on reinvestment of cash flows and reserve assets, 
minus deductions, including interest and original issue discount expense on 
the Regular Certificates, servicing fees on the Mortgage Loans and other 
administrative expenses of the REMIC Pool, amortization of premium, if any, 
with respect to the Mortgage Loans, and any tax imposed on the REMIC's income 
from foreclosure property. The requirement that Residual Certificateholders 
report their pro rata share of taxable income or net loss of the REMIC Pool 
will continue until there are no Certificates of any Class of the related 
Series outstanding.


  The taxable income recognized by a Residual Certificateholder in any 
taxable year will be affected by, among other factors, the relationship 
between the timing of recognition of interest and original issue discount or 
market discount income or amortization of premium with respect to the 
Mortgage Loans, on the one hand, and the timing of deductions for interest 
(including original issue discount) on the Regular Certificates, on the other 
hand. Because of the way REMIC taxable income is calculated, a Residual 
Certificateholder may recognize "phantom" income (i.e.,  income recognized 
for tax purposes in excess of income as determined under financial accounting 
or economic principles) which will be matched in later years by a 
corresponding tax loss or reduction in taxable income, but which could lower 
the yield to Residual Certificateholders due to the lower present value of 
such loss or reduction. For example, if an interest in the Mortgage Loans is 
acquired by the REMIC Pool at a discount, and one or more of such Mortgage 
Loans is prepaid, the Residual Certificateholder may recognize taxable income 
without being entitled to receive a corresponding amount of cash because (i) 
the prepayment may be used in whole or in part to make distributions in 
reduction of principal on the Regular Certificates and (ii) the discount 
income on the Mortgage Loans which is includible in the REMIC's taxable 
income may exceed the interest and discount deduction allowed to the REMIC 
upon such distributions on the Regular Certificates. When there is more than 
one class of Regular Certificates that distribute principal sequentially, 
this mismatching of income and deductions is particularly likely to occur in 
the early years following issuance of the Regular Certificates when 
distributions in reduction of principal are being made in respect of earlier 
maturing classes of Regular Certificates to the extent that such classes are 
not issued with substantial discount. If taxable income attributable to such 
a mismatching is realized, in general, losses would be allowed in later years 
as distributions on the later classes of Regular Certificates are made. 
Taxable income may also be greater in earlier years than in later years as a 
result of the fact that interest expense deductions, expressed as a 
percentage of the outstanding principal amount of such a Series of Regular 
Certificates, may increase over time as distributions in reduction of 
principal 


                                      71

<PAGE>

are made on the lower yielding classes of Regular Certificates, whereas 
interest income with respect to any given Mortgage Loan will remain constant 
over time as a percentage of the outstanding principal amount of that loan. 
Consequently, Residual Certificateholders must have sufficient other sources 
of cash to pay any federal, state or local income taxes due as a result of 
such mismatching or unrelated deductions against which to offset such income. 
Prospective investors should be aware, however, that a portion of such income 
may be ineligible for offset by such investor's unrelated deductions. See the 
discussion of "excess inclusions" below under "Limitations on Offset or 
Exemption of REMIC Income; Excess Inclusions." The timing of such mismatching 
of income and deductions described in this paragraph, if present with respect 
to a Series of Certificates, may have a significant adverse effect upon the 
Residual Certificateholder's after-tax rate of return. In addition, a 
Residual Certificateholder's taxable income during certain periods may exceed 
the income reflected by such Residual Certificateholder for such periods in 
accordance with generally accepted accounting principles. Investors should 
consult their own advisors concerning the proper tax and accounting treatment 
of their investment in Residual Certificates.


  BASIS AND LOSSES.  The amount of any net loss of the REMIC Pool that may be 
taken into account by the Residual Certificateholder is limited to the 
adjusted basis of the Residual Certificate as of the close of the quarter (or 
time of disposition of the Residual Certificate if earlier), determined 
without taking into account the net loss for the quarter. The initial 
adjusted basis of a purchaser of a Residual Certificate is the amount paid 
for such Residual Certificate. Such adjusted basis will be increased by the 
amount of taxable income of the REMIC Pool reportable by the Residual 
Certificateholder and decreased by the amount of loss of the REMIC Pool 
reportable by the Residual Certificateholder. A cash distribution from the 
REMIC Pool also will reduce such adjusted basis (but not below zero). Any 
loss that is disallowed on account of this limitation may be carried over 
indefinitely with respect to the Residual Certificateholder as to whom such 
loss was disallowed and may be used by such Residual Certificateholder only 
to offset any income generated by the same REMIC Pool. The ability of a 
Residual Certificateholder to deduct net losses with respect to a Residual 
Certificate may be subject to additional limitations under the Code, as to 
which Residual Certificateholders should consult their tax advisors.


  A Residual Certificateholder will not be permitted to amortize directly the 
cost of its Residual Certificate as an offset to its share of the taxable 
income of the related REMIC Pool. However, such taxable income will not 
include cash received by the REMIC Pool that represents a recovery of the 
REMIC Pool's basis in its assets. Such recovery of basis by the REMIC Pool 
will have the effect of amortization of the issue price of the Residual 
Certificates over their life. However, in view of the possible acceleration 
of the income of Residual Certificateholders described above under "Taxation 
of REMIC Income," the period of time over which such issue price is 
effectively amortized may be longer than the economic life of the Residual 
Certificates.

  If a Residual Certificate has a negative value, it is not clear whether its 
issue price would be considered to be zero or such negative amount for 
purposes of determining the REMIC Pool's basis in its assets. The Final REMIC 
Regulations do not address whether residual interests could have a negative 
basis and a negative issue price. The Depositor does not intend to treat a 
Class of Residual Certificates as having a value of less than zero for 
purposes of determining the bases of the related REMIC Pool in its assets.

  Further, to the extent that the initial adjusted basis of a Residual 
Certificateholder (other than an original holder) in the Residual Certificate 
is greater that the corresponding portion of the REMIC Pool's basis in the 
Mortgage Loans or the Mortgage Loans underlying the Agency Securities, the 
Residual Certificateholder will not recover a portion of such basis until 
termination of the REMIC Pool unless Treasury regulations yet to be issued 
provide for periodic adjustments to the REMIC income otherwise reportable by 
such holder. The Final REMIC Regulations do not so provide. SEE "Treatment of 
Certain Items of REMIC Income and Expense --  Market Discount" below 
regarding the basis of Mortgage Loans to the REMIC Pool and "Sale or Exchange 
of a Residual Certificate" below regarding possible treatment of a loss upon 
termination of the REMIC Pool as a capital loss.

  TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE

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

  MARKET DISCOUNT.  The REMIC Pool will have market discount income in 
respect of Mortgage Loans if, in general, the basis of the REMIC Pool in such 
Mortgage Loans is exceeded by their unpaid principal balances.  The REMIC 
Pool's basis in such Mortgage Loans is generally the fair market value of the 
Mortgage Loans immediately after the transfer thereof 


                                      72

<PAGE>

to the REMIC Pool. The Final REMIC Regulations provide that such basis is 
equal in the aggregate to the issue prices of all regular and residual 
interests in the REMIC Pool. In respect of Mortgage Loans that have market 
discount to which Code Section 1276 applies, the accrued portion of such 
market discount would be recognized currently by the REMIC as an item of 
ordinary income. Market discount income generally should accrue in the manner 
described above under "Taxation of Regular Certificates -- Market Discount."



  PREMIUM.  Generally, if the basis of the REMIC Pool in the Mortgage Loans 
exceeds the unpaid principal balances thereof, the REMIC Pool will be 
considered to have acquired such Mortgage Loans at a premium equal to the 
amount of such excess. As stated above, the REMIC Pool's basis in Mortgage 
Loans is the fair market value of the Mortgage Loans, based on the aggregate 
of the issue prices of the regular and residual interests in the REMIC Pool 
immediately after the transfer thereof to the REMIC Pool. In a manner 
analogous to the discussion above under "Taxation of Regular Certificates 
- --Premium," a person that holds a Mortgage Loan as a capital asset under Code 
Section 1221 may elect under Code Section 171 to amortize premium on Mortgage 
Loans originated after September 27, 1985 under a constant yield method. 
Amortizable bond premium will be treated as an offset to interest income on 
the Mortgage Loans, rather than as a separate deduction item. Because 
substantially all of the  borrowers with respect to the Mortgage Loans are 
expected to be individuals, Code Section 171 will not be available for 
premium on Mortgage Loans originated on or prior to September 27, 1985. 
Premium with respect to such Mortgage Loans may be deductible in accordance 
with a reasonable method regularly employed by the holder thereof. The 
allocation of such premium pro rata among principal payments should be 
considered a reasonable method; however, the IRS may argue that such premium 
should be allocated in a different manner, such as allocating such premium 
entirely to the final payment of principal.

  LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME; EXCESS INCLUSIONS.  A 
portion of the income allocable to a Residual Certificate (referred to in the 
Code as an "excess inclusion") for any calendar quarter, with an exception 
discussed below for certain thrift institutions, will be subject to federal 
income tax in all events. Thus, for example, an excess inclusion (i) cannot, 
except as described below, be offset by any unrelated losses or loss 
carryovers of a Residual Certificateholder, (ii) will be treated as 
"unrelated business taxable income" within the meaning of Code Section 512 if 
the Residual Certificateholder is a pension fund or any other organization 
that is subject to tax only on its unrelated business taxable income and 
(iii) is not eligible for any reduction in the rate of withholding tax in the 
case of a Residual Certificateholder that is a foreign investor, as further 
discussed in "Taxation of Certain Foreign Investors -- Residual Certificates" 
below. Except as discussed below with respect to excess inclusions from 
Residual Certificates without "significant value," this general rule does not 
apply to thrift institutions to which Code Section 593 applies. For this 
purpose a thrift institution and its qualified subsidiary are considered a 
single corporation. A qualified subsidiary is one all of the stock of which, 
and substantially all of the debt of which, is held by the thrift institution 
and which is organized and operating exclusively in connection with the 
organization and operation of one or more REMICs. Except in the case of a 
thrift institution (including qualified subsidiaries) members of an 
affiliated group are treated as one corporation for purposes of applying the 
limitations on offset of excess inclusion income.


  Except as discussed in the following paragraph, with respect to excess 
inclusions from Residual Certificates without "significant value," for any 
Residual Certificateholder, the excess inclusion for any calendar quarter is 
the excess, if any, of (i) the income of such Residual Certificateholder for 
that calendar quarter from its Residual Certificate, over (ii) the sum of the 
"daily accruals" (as defined below) for all days during the calendar quarter 
on which the Residual Certificateholder holds such Residual Certificate. For 
this purpose, the daily accruals with respect to a Residual Certificate are 
determined by allocating to each day in the calendar quarter its ratable 
portion of the product of the "adjusted issue price" (as defined below) of 
the Residual Certificate at the beginning of the calendar quarter and 120 
percent of the "Federal long-term rate" in effect at the time the Residual 
Certificate is issued. For this purpose, the "ADJUSTED ISSUE PRICE" of a 
Residual Certificate at the beginning of any calendar quarter equals the 
issue price of the Residual Certificate (adjusted for contributions), 
increased by the amount of daily accruals for all prior quarters, and 
decreased (but not below zero) by the aggregate amount of payments made on 
the Residual Certificate before the beginning of such quarter. The Federal 
long-term rate is an average of current yields on Treasury securities with a 
remaining term of greater than nine years, computed and published monthly by 
the IRS.

  The Code provides that to the extent provided in regulations, as an 
exception to the general rule described above, the entire amount of income 
accruing on a Residual Certificate will be treated as an excess inclusion if 
the Residual Certificates in the aggregate are considered not to have 
significant value." The Treasury Department has not yet provided regulations 
in this respect and the Final REMIC Regulations did not adopt this rule. 
However, the exception from the excess inclusion rules applicable to thrift 
institutions does not apply if the Residual Certificates do not have 
significant value. Under 


                                      73

<PAGE>

the Final REMIC Regulations, the Residual Certificates will have significant 
value if: (i) the aggregate of the issue prices of the Residual Certificates 
is at least two percent of the aggregate of the issue prices of all Regular 
Certificates and Residual Certificates in the REMIC and (ii) the anticipated 
weighted average life of the Residual Certificates is at least 20 percent of 
the REMIC's anticipated weighted average life based on the prepayment and 
reinvestment assumptions used in pricing the transaction and any required or 
permitted clean up calls or any required qualified liquidation. Although not 
entirely clear, the Final REMIC Regulations indicate that the significant 
value determination is made only on the Startup Day. The anticipated weighted 
average life of a Residual Certificate with a principal balance and a market 
rate of interest is computed by multiplying the amount of each expected 
principal payment by the number of years (or fractions thereof) from the 
Startup Day, adding these sums and dividing by the total principal expected 
to be paid on such Residual Certificate based on the relevant prepayment 
assumption and expected reinvestment income. The anticipated weighted average 
life of a Residual Certificate with either no specified principal balance or 
a principal balance and rights to interest payments disproportionate to such 
principal balance, would be computed under the formula described above but 
would include all payments expected on the Residual Certificate instead of 
only the principal payments. The anticipated weighted average life of a REMIC 
is a weighted average of the anticipated weighted average lives of all 
classes of interests in the REMIC.

  Under Treasury regulations to be promulgated, a portion of the dividends 
paid by a REIT which owns a Residual Certificate are to be designated as 
excess inclusions in an amount corresponding to the Residual Certificate's 
allocable share of the excess inclusions. Similar rules apply in the case of 
regulated investment companies, common trust funds and cooperatives. Thus, 
investors in such entities which own a Residual Certificate will be subject 
to the limitations on excess inclusions described above. The Final REMIC 
Regulations do not provide guidance on this issue.


  MARK TO MARKET RULES.  Under IRS temporary regulations, a "negative value" 
REMIC residual interest is not a security for purposes of the mark-to-market 
rules under the Code.  A negative value REMIC residual interest is a REMIC 
residual interest whose present value of anticipated tax liabilities exceeds 
the present value of the expected future distributions, as determined on the 
date of acquisition of the REMIC residual interest.  For purposes of the 
temporary regulations, the present value of anticipated tax liabilities is 
determined net of any anticipated tax savings associated with holding the 
residual interest as the REMIC generates losses.  It is possible that a 
Residual Certificate may constitute a negative value REMIC residual interest. 
 Such temporary regulations provide the IRS with the authority to treat any 
Residual Certificate having substantially the same economic effect as a 
"negative value" residual interest as a "negative value" residual interest.  
The IRS may also issue final regulations which may retroactively treat a 
REMIC residual interest as a "negative value" REMIC residual interest.  The 
IRS has also issued proposed regulations that provide that all REMIC residual 
interests are not considered securities for purposes of the mark-to-market 
rules.

  TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES.  


  DISQUALIFIED ORGANIZATIONS.  If legal title or beneficial interest in a 
Residual Certificate is transferred to a Disqualified Organization (as 
defined below), a tax would be imposed in an amount equal to the product of 
(i) the present value of the total anticipated excess inclusions with respect 
to such Residual Certificate for periods after the transfer and (ii) the 
highest marginal federal income tax rate applicable to corporations. The 
Final REMIC Regulations provide that the anticipated excess inclusions are 
based on actual prepayment experience to the date of the transfer and 
projected payments based on the Prepayment Assumption. The present value 
discount rate equals the applicable Federal rate under Code Section 1274(d) 
that would apply to a debt instrument that was issued on the date the 
Disqualified Organization acquired the Residual Certificate and whose term 
ended on the close of the last quarter in which excess inclusions were 
expected to accrue with respect to the Residual Certificate. Such a tax 
generally would be imposed on the transferor of the Residual Certificate, 
except that where such transfer is through an agent (including a broker, 
nominee, or other middleman) for a Disqualified Organization, the tax would 
instead be imposed on such agent. However, a transferor of a 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 does not have actual knowledge that such affidavit 
is false. The tax also may be waived by the Treasury Department if the 
Disqualified Organization promptly disposes of the Residual Certificate and 
the transferor pays income tax at the highest corporate rate on the excess 
inclusions for the period the Residual Certificate is actually held by the 
Disqualified Organization.

  In addition, if a "Pass-Through Entity" (as defined below) has excess 
inclusion income with respect to a Residual Certificate during a taxable year 
and a Disqualified Organization is the record holder of an equity interest in 
such entity, then a tax is imposed on such entity equal to the product of (i) 
the amount of excess inclusions that are allocable to the interest in the 
Pass-Through Entity during the period such interest is held by such 
Disqualified Organization, and (ii) the highest 


                                      74

<PAGE>

marginal federal corporate income tax rate. Such tax would be deductible from 
the ordinary gross income of the Pass-Through Entity for the taxable year. 
The Pass-Through Entity would not be liable for such tax if it has received 
an affidavit from such record holder that (i) states under penalty of perjury 
that it is not a Disqualified Organization or (ii) furnishes a social 
security number and states under penalties of perjury that the social 
security number is that of the transferee, provided that  during the period 
such person is the record holder of the Residual Certificate, the 
Pass-Through Entity does not have actual knowledge that such affidavit is 
false.

  For these purposes, (i) "DISQUALIFIED ORGANIZATION" means the United 
States, any state or political subdivision thereof, any foreign government, 
any international organization, any agency or instrumentality of any of the 
foregoing (provided, that such term does not include an instrumentality if 
all of its activities are subject to tax and a majority of its board of 
directors is not selected by any such governmental entity), any cooperative 
organization furnishing electric energy or providing telephone service to 
persons in rural areas as described in Code Section 1381(a)(2)(C), and any 
organization (other than a farmers' cooperative described in Code Section 
521) that is exempt from taxation under the Code unless such organization is 
subject to the tax on unrelated business income imposed by Code Section 511, 
and (ii) "PASS-THROUGH ENTITY" means any regulated investment company, real 
estate investment trust, common trust fund, partnership, trust or estate and 
certain corporations operating on a cooperative basis. Except as may be 
provided in Treasury regulations yet to be issued, any person holding an 
interest in a Pass-Through Entity as a nominee for another will, with respect 
to such interest, be treated as a Pass-Through Entity.

  The Pooling and Servicing Agreement with respect to a Series of 
Certificates will provide that neither legal title nor beneficial interest in 
a Residual Certificate may be transferred or registered unless (i) the 
proposed transferee provides to the Depositor and the Trustee an affidavit to 
the effect that such transferee is not a Disqualified Organization, is not 
purchasing such Residual Certificates on behalf of a Disqualified 
Organization (i.e., as a broker, nominee or middleman thereof) and is not an 
entity that holds REMIC residual securities as nominee to facilitate the 
clearance and settlement of such securities through electronic book-entry 
changes in accounts of participating organizations and (ii) the transferor 
provides a statement in writing to the Depositor and the Trustee that it has 
no actual knowledge that such affidavit is false. Moreover, the Pooling and 
Servicing Agreement will provide that any attempted or purported transfer in 
violation of these transfer restrictions will be null and void and will vest 
no rights in any purported transferee. Each Residual Certificate with respect 
to a Series will bear a legend referring to such restrictions on transfer, 
and each Residual Certificateholder will be deemed to have agreed, as a 
condition of ownership thereof, to any amendments to the related Pooling and 
Servicing Agreement required under the Code or applicable Treasury 
regulations to effectuate the foregoing restrictions. Information necessary 
to compute an applicable excise tax must be furnished to the IRS and to the 
requesting party within 60 days of the request, and the Depositor or the 
Trustee may charge a fee for computing and providing such information.

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


                                      75

<PAGE>

Agreement will require the transferee of a Residual Certificate to state as 
part of the affidavit described above under the heading "Disqualified 
Organizations" that such transferee (i) has historically paid its debts as 
they come due, (ii) intends to continue to pay its debts as they come due in 
the future, (iii) understands that, as the holder of a noneconomic Residual 
Certificate, it may incur tax liabilities in excess of any cash flows 
generated by the Residual Certificate, and (iv) intends to pay any and all 
taxes associated with holding the Residual Certificate as they become due. 
The transferor must have no reason to believe that such statement is untrue.

  FOREIGN INVESTORS.  The Final REMIC Regulations provide that the transfer 
of a Residual Certificate that has "tax avoidance potential" to a "foreign 
person" will be disregarded for all federal tax purposes. This rule appears 
intended to apply to a transferee who is not a "United States Person" (as 
defined below), unless such transferee's income is effectively connected with 
the conduct of a trade or business within the United States. A Residual 
Certificate is deemed to have tax avoidance potential unless, at the time of 
the transfer, the transferor reasonably expects that, for each excess 
inclusion, (i) the REMIC Pool will distribute to the transferee residual 
interest holder an amount that will equal at least 30% of the excess 
inclusions and (ii) that each such amount will be distributed at or after the 
time at which the excess inclusion accrues and not later than the close of 
the calendar year following the calendar year of accrual. If the Non-United 
States Person transfers the Residual Certificate back to a United States 
Person, the transfer will be disregarded and the foreign transferor will 
continue to be treated as the owner unless arrangements are made so that the 
transfer does not have the effect of allowing the transferor to avoid tax on 
accrued excess inclusions.

  The Prospectus Supplement relating to a Series of Certificates may provide 
that a Residual Certificate may not be purchased by or transferred to any 
person that is not a United States Person or may describe the circumstances 
and restrictions pursuant to which such a transfer may be made. The term 
"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 that is subject to United States federal income tax regardless of 
the source of its income.


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


  The Committee Report provides that, except as provided in Treasury 
regulations yet to be issued, the wash sale rules of Code Section 1091 will 
apply to dispositions of Residual Certificates. Consequently, losses on 
dispositions of Residual Certificates will be disallowed where the seller of 
the Residual Certificate, during the period beginning six months before the 
sale or disposition of the Residual Certificate and ending six months after 
such sale or disposition, acquires (or enters into any other transaction that 
results in the application of Code Section 1091) any residual interest in any 
REMIC or any interest in a "taxable mortgage pool" (such as a non-REMIC owner 
trust) that is economically comparable to a Residual Certificate.  In any 
event, any loss realized by a Residual Certificateholder on the sale will not 
be deductible, but, instead, will increase such Residual Certificateholder's 
adjusted basis in the newly acquired assets.

  TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

  PROHIBITED TRANSACTIONS.  Net income from certain transactions by the REMIC 
Pool, called prohibited transactions, will not be part of the calculation of 
income or loss includible in the federal income tax returns of Residual 
Certificateholders, but rather will be taxed directly to the REMIC Pool at a 
100% rate. Prohibited transactions generally include (i) the disposition of a 
qualified mortgage other than for (a) substitution within two years of the 
Startup Day for a defective (including a defaulted) obligation (or repurchase 
in lieu of substitution of a defective (including a defaulted) obligation at 
any time) or for any qualified mortgage within three months of the Startup 
Day, (b) foreclosure, default or imminent default of a qualified mortgage, 
(c) bankruptcy or insolvency of the REMIC Pool or (d) a qualified (complete) 
liquidation, (ii) the receipt of income from assets that are not the type of 
mortgages or investments that the REMIC Pool is permitted to hold, 

                                      76

<PAGE>




(iii) the receipt of compensation for services or (iv) the receipt of gain 
from disposition of cash flow investments other than pursuant to a qualified 
liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction 
to sell REMIC Pool property to prevent a default on Regular Certificates as a 
result of a default on qualified mortgages or to facilitate a clean-up call 
(generally, an optional termination to save administrative costs when no more 
than a small percentage of the Certificates is outstanding). The Final REMIC 
Regulations indicate that the modification of a Mortgage Loan generally will 
not be treated as a disposition if it is occasioned by a default or 
reasonably foreseeable default, an assumption of the Mortgage Loan, the 
waiver of a due-on-sale or encumbrance clause or the conversion of an 
interest rate by a  borrower pursuant to the terms of a convertible 
adjustable rate Mortgage Loan. Final REMIC Regulations also provide that the 
modification of mortgage loans underlying pass-through certificates will not 
be treated as a modification of the Agency Securities, provided that the 
trust issuing the pass-through certificates was not created to avoid 
prohibited transaction rules.


  CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY.  In general, the 
REMIC Pool will be subject to a tax at a 100% rate on the value of any 
property contributed to the REMIC Pool after the Startup Day. Exceptions are 
provided for cash contributions to the REMIC Pool (i) during the three months 
following the Startup Day, (ii) made to a qualified reserve fund by a 
Residual Certificateholder, (iii) in the nature of a guarantee, (iv) made to 
facilitate a qualified liquidation or clean-up call and (v) as otherwise 
permitted in Treasury regulations yet to be issued.

  NET INCOME FROM FORECLOSURE PROPERTY.  The REMIC Pool will be subject to 
federal income tax at the highest corporate rate on "net income from 
foreclosure property," determined by reference to the rules applicable to 
real estate investment trusts. Generally, property acquired by the REMIC Pool 
through foreclosure or deed in lieu of foreclosure would be treated as 
"foreclosure property" for a period of two years, with possible extensions. 
Net income from foreclosure property generally means (i) gain from the sale 
of a foreclosure property that is inventory property and (ii) gross income 
from foreclosure property other than qualifying rents and other qualifying 
income for a real estate investment trust.

  LIQUIDATION OF THE REMIC POOL

  If a REMIC Pool and the Trustee adopt a plan of complete liquidation, 
within the meaning of Code Section 860F(a)(4)(A)(i) and sell all of the REMIC 
Pool's assets (other than cash) within a 90-day period beginning on the date 
of the adoption of the plan of liquidation, any gain on the sale of its 
assets will not result in a prohibited transaction tax, provided that the 
REMIC Pool credits or distributes in liquidation all of the sale proceeds 
plus its cash (other than amounts retained to meet claims against the REMIC 
Pool) to holders of Regular Certificates and Residual Certificateholders 
within the 90-day period.

  ADMINISTRATIVE MATTERS

  The REMIC Pool will be required to maintain its books on a calendar year 
basis and to file federal income tax returns for federal income tax purposes 
in a manner similar to a partnership. The form for such income tax return is 
Form 1066, U.S. Real Estate Mortgage Investment Conduit Income Tax Return. 
Treasury regulations provide that, except where there is a single Residual 
Certificateholder for an entire taxable year, the REMIC Pool generally will 
be subject to the procedural and administrative rules of the Code applicable 
to partnerships, including the determination by the IRS of any adjustments 
to, among other things, items of REMIC income, gain, loss, deduction or 
credit in a unified administrative proceeding. Generally, the Depositor or 
the Trustee will be obligated to act as "tax matters person," as defined in 
applicable Treasury regulations, with respect to the REMIC Pool, in its 
capacity as either Residual Certificateholder or agent of the Residual 
Certificateholders. If the Code or applicable Treasury regulations do not 
permit the Depositor or the Trustee to act as tax matters person in its 
capacity as agent of the Residual Certificateholders, the Residual 
Certificateholder chosen by the Residual Certificateholders or such other 
person specified pursuant to Treasury regulations will be required to act as 
tax matters person.

  Treasury regulations provide that a holder of a Residual Certificate is not 
required to treat items on its return consistently with their treatment on 
the REMIC Pool's return if a holder owns 100% of the Residual Certificates 
for the entire calendar year. Otherwise, each holder of a Residual 
Certificate is required to treat items on its return consistently with their 
treatment on the REMIC Pool's return, unless the holder of a Residual 
Certificate either files a statement identifying the inconsistency or 
establishes that the inconsistency resulted from incorrect information 
received from the REMIC Pool. The IRS may assess a deficiency resulting from 
a failure to comply with the consistency requirement without instituting an 
administrative proceeding at the REMIC Pool level.


                                      77

<PAGE>

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES


  An investor who is an individual, estate or trust will be subject to 
limitation with respect to certain itemized deductions described in Code 
Section 67, to the extent that such itemized deductions, in the aggregate, do 
not exceed 2% of the investor's adjusted gross income. In addition, Code 
Section 68 provides that itemized deductions otherwise allowable for a 
taxable year of an individual taxpayer will be reduced by the lesser of (i) 
3% of the excess, if any, of adjusted gross income over  $117,950 for 1996 
and adjusted yearly for inflation ($58,975 for  1996 and adjusted yearly for 
inflation, in the case of a married individual filing a separate return), or 
(ii) 80% of the amount of itemized deductions otherwise allowable for such 
year. In the case of a REMIC Pool, such deductions may include deductions 
under Code Section 212 for servicing fees and all administrative and other 
expenses relating to the REMIC Pool or any similar expenses allocated to the 
REMIC Pool with respect to a regular interest it holds in another REMIC. Such 
investors who hold REMIC Certificates either directly or indirectly through 
certain pass-through entities may have their pro rata share of such expenses 
allocated to them as additional gross income, but may be subject to such 
limitation on deductions. In addition, such expenses are not deductible at 
all for purposes of computing the alternative minimum tax, and may cause such 
investors to be subject to significant additional tax liability. Treasury 
regulations provide that the additional gross income and corresponding amount 
of expenses generally are to be allocated entirely to the holders of Residual 
Certificates in the case of a REMIC Pool that would not qualify as a fixed 
investment trust in the absence of a REMIC election. However, such additional 
gross income and limitation on deductions will apply to the allocable portion 
of such expenses to holders of Regular Certificates, as well as holders of 
Residual Certificates, where such Regular Certificates are issued in a manner 
that is similar to pass-through certificates in a fixed investment trust. In 
general, such allocable portion will be determined based on the ratio that a 
REMIC Certificateholder's income, determined on a daily basis, bears to the 
income of all holders of Regular Certificates and Residual Certificates with 
respect to a REMIC Pool. As a result, individuals, estates or trusts holding 
REMIC Certificates (either directly or indirectly through a grantor trust, 
partnership, S corporation, REMIC, or certain other pass-through entities 
described in the foregoing Treasury regulations) may have taxable income in 
excess of the interest income at the pass-through rate or Bond interest rate 
on Regular Certificates that are issued in a single class or otherwise 
consistently with fixed investment trust status or in excess of cash 
distributions for the related period on Residual Certificates.


TAXATION OF CERTAIN FOREIGN INVESTORS

  REGULAR CERTIFICATES

  Interest, including original issue discount, distributable to Regular 
Certificateholders who are nonresident aliens, foreign corporations, or other 
Non-United States Persons (as defined below), will be considered "portfolio 
interest" and therefore, generally will not be subject to 30% United States 
withholding tax, provided that such Non-United States Person (i) is not a 
"10-percent shareholders" within the meaning of Code Section 871(h)(3)(B) or 
a controlled foreign corporation described in Code Section 881(c)(3)(C) and 
(ii) provides the Trustee, or the person who would otherwise be required to 
withhold tax from such distributions under Code Section 1441 or 1442, with an 
appropriate statement, signed under penalties of perjury, identifying the 
beneficial owner and stating, among other things, that the beneficial owner 
of the Regular Certificate is a Non-United States Person. If such statement, 
or any other required statement, is not provided, 30% withholding will apply 
unless reduced or eliminated pursuant to an applicable tax treaty or unless 
the interest on the Regular Certificate is effectively connected with the 
conduct of a trade or business within the United States by such Non-United 
States Person. In the latter case, such Non-United States Person will be 
subject to United States federal income tax at regular rates. Investors who 
are Non-United States Persons should consult their own tax advisors regarding 
the specific tax consequences to them of owning a Regular Certificate. The 
term "NON-UNITED STATES PERSON" means any person who is not a United States 
Person.  Payments on Regular Certificates may subject a Non-United States 
Person to United States federal income and withholding tax where such foreign 
person also owns, actually or constructively, Residual Certificates issued by 
the same REMIC, notwithstanding compliance with the certification 
requirements discussed above.

  RESIDUAL CERTIFICATES

  The Committee Report indicates that amounts paid to Residual 
Certificateholders who are Non-United States Persons are treated as interest 
for purposes of the 30% (or lower treaty rate) United States withholding tax. 
Treasury regulations provide that amounts distributed to Residual 
Certificateholders qualify as "portfolio interest," subject to the conditions 
described in "Regular Certificates" above, but only to the extent that (i) 
the Mortgage Loans were issued after July 18, 1984 and (ii) the Trust Fund or 
segregated pool of assets therein (as to which a separate REMIC election will 
be made), to which the Residual Certificate relates, consists of obligations 
issued in "registered form" within the meaning of Code Section 


                                     78


<PAGE>


163(f)(1). Generally, Mortgage Loans will not be, but certificated regular 
interests in another REMIC Pool will be, considered obligations issued in 
registered form. Furthermore, a Residual Certificateholder will not be 
entitled to any exemption from the 30% withholding tax (or lower treaty rate) 
to the extent of that portion of REMIC taxable income that constitutes an 
"excess inclusion." SEE "Taxation of Residual Certificates -- Limitations on 
Offset or Exemption of REMIC Income; Excess Inclusions." If the amounts paid 
to Residual Certificateholders who are Non-United States Persons are 
effectively connected with the conduct of a trade or business within the 
United States by such Non-United States Persons, 30% (or lower treaty rate) 
withholding will not apply. Instead, the amounts paid to such Non-United 
States Persons will be subject to United States federal income tax at regular 
rates. If 30% (or lower treaty rate) withholding is applicable, such amounts 
generally will be taken into account for purposes of withholding only when 
paid or otherwise distributed (or when the Residual Certificate is disposed 
of) under rules similar to withholding upon disposition of debt instruments 
that have original issue discount. SEE "Taxation of Residual Certificates -- 
Tax-Related Restrictions on Transfer of Residual Certificates -- Foreign 
Investors" above concerning the disregard of certain transfers having "tax 
avoidance potential." Investors who are Non-United States Persons should 
consult their own tax advisors regarding the specific tax consequences to 
them of owning Residual Certificates.

BACKUP WITHHOLDING

  Distributions made on the Regular Certificates, and proceeds from the sale 
of the Regular Certificates to or through certain brokers, may be subject to 
a "backup" withholding tax under Code Section 3406 of 31% on "reportable 
payments" (including interest distributions, original issue discount, and, 
under certain circumstances, principal distributions) unless the Regular 
Certificateholder complies with certain reporting and/or certification 
procedures, including the provision of its taxpayer identification number to 
the Trustee, its agent or the broker who effected the sale of the Regular 
Certificate, or such Certificateholder is otherwise an exempt recipient under 
applicable provisions of the Code. Any amounts to be withheld from 
distribution on the Regular Certificates would be refunded by the IRS or 
allowed as a credit against the Regular Certificateholder's federal income 
tax liability.

REPORTING REQUIREMENTS

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

  The IRS's Form 1066 has an accompanying Schedule Q, Quarterly Notice to 
Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation. 
Treasury regulations require that Schedule Q be furnished by the REMIC Pool 
to each Residual Certificateholder by the end of the month following the 
close of each calendar quarter (41 days after the end of a quarter under 
proposed Treasury regulations) in which the REMIC Pool is in existence.


  Treasury regulations require that, in addition to the foregoing 
requirements, information must be furnished quarterly to Residual 
Certificateholders, furnished annually, if applicable, to holders of Regular 
Certificates, and filed annually with the IRS concerning Code Section 67 
expenses (SEE "Limitations on Deduction of Certain Expenses" above) allocable 
to such holders. Furthermore, under such regulations, information must be 
furnished quarterly to Residual Certificateholders, furnished annually to 
holders of Regular Certificates, and filed annually with the IRS concerning 
the percentage of the REMIC Pool's assets meeting the qualified asset tests 
described above under "Status of REMIC Certificates."


                                   79


<PAGE>

       FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS TO 
                   WHICH NO REMIC ELECTION IS MADE

STANDARD CERTIFICATES

  GENERAL


  With respect a Series of Certificates issued under an Agreement for which 
no election is made to treat the related Trust Fund (or a segregated pool of 
assets therein) as a REMIC,  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 Trust Fund will be 
classified as a grantor trust under subpart E, Part 1 of subchapter J of 
Chapter 1 of Subtitle A of the Code and not as an association taxable as a 
corporation.  The following general discussion of the anticipated federal 
income tax consequences of the purchase, ownership and disposition of 
Standard Certificates, to the extent it relates to matters of law or legal 
conclusions with respect thereto, represents the opinion of Counsel to the 
Depositor, subject to any qualifications set forth herein.  In addition, 
Counsel to the Depositor has prepared or reviewed the statements in this 
Prospectus under the heading "Certain Federal Income Tax Consequences - 
Federal Income Tax Consequences for Securities as to Which No REMIC Election 
is Made - Standard Certificates," and is of the opinion that such statements 
are correct in all material respects.  Such statements are intended as an 
explanatory discussion of the possible effects of the classification of any 
Trust Fund as a grantor trust for federal income tax purposes on investors 
generally and of related tax matters affecting investors generally, but do 
not purport to furnish information in the level of detail or with the 
attention to an investor's specific tax circumstances that would be provided 
by an investor's own tax advisor.  Accordingly, each investor is advised to 
consult its own tax advisors with regard to the tax consequences to it of 
investing in Standard Certificates.  Where there is no fixed retained yield 
with respect to the Mortgage Loans underlying the Certificates of such a 
Series, and where such Certificates are not designated as "Stripped  
Certificates," the holder of each such Certificates in such Series will be 
treated as the owner of a pro rata undivided interest in the ordinary income 
and corpus portions of the Trust Fund represented by his Certificate and will 
be considered the beneficial owner of a pro rata undivided interest in each 
of the Mortgage Loans, subject to the discussion below under "Premium and 
Discount -- Recharacterization of Servicing Fees." Accordingly, the holder of 
a Certificate of a particular Series will be required to report on its 
federal income tax return its pro rata share of the entire income from the 
Mortgage Loans represented by its Certificate, including interest at the 
coupon rate on such Mortgage Loans, original issue discount (if any), 
prepayment fees, assumption fees, and late payment charges received by the 
Depositor or another service provider, in accordance with such 
Certificateholder's method of accounting. A Certificateholder generally will 
be able to deduct its share of servicing fees and all administrative and 
other expenses of the Trust Fund in accordance with his method of accounting, 
provided that such amounts are reasonable compensation for services rendered 
to that Trust Fund. However, investors who are individuals, estates or trusts 
who own Certificates, either directly or indirectly through certain 
pass-through entities, will be subject to limitation with respect to certain 
itemized deductions described in Code Section 67, including deductions under 
Code Section 212 for servicing fees and all such administrative and other 
expenses of the Trust Fund, to the extent that such deductions, in the 
aggregate, do not exceed two percent of an investor's adjusted gross income. 
In addition, Code Section 68 provides that itemized deductions otherwise 
allowable for a taxable year of an individual taxpayer will be reduced by the 
lesser of (i) 3% of the excess, if any, of adjusted gross income over 
$117,950 for  1996, adjusted yearly for inflation ($58,975 for  1996, 
adjusted yearly for inflation, in the case of a married individual filing a 
separate return), or (ii) 80% of the amount of itemized deductions otherwise 
allowable for such year. As a result such investors holding Certificates, 
directly or indirectly through a pass-through entity, may have aggregate 
taxable income in excess of the aggregate amount of cash received on such 
Certificates with respect to interest at the pass-through rate on such 
Certificates or discount thereon. In addition, such expenses are not 
deductible at all for purposes of computing the alternative minimum tax, and 
may cause such investors to be subject to significant additional tax 
liability. Moreover, where there is fixed retained yield with respect to the 
Mortgage Loans underlying a Series of Certificates or where the servicing 
fees are in excess of reasonable servicing compensation, the transaction will 
be subject to the application of the "stripped bond" and "stripped coupon" 
rules of the Code, as described below under "Stripped Certificates" and 
"Premium and Discount --Recharacterization of Servicing Fees," respectively.

  TAX STATUS

  To the extent disclosed in the related Prospectus Supplement, Counsel for 
the Depositor  will deliver its opinion with respect to Certificates 
described under this subsection "Standard Certificates" that:



                                     80


<PAGE>

  1.   A Certificate owned by a "domestic building and loan association" 
within the meaning of Code Section 7701(a)(19) will be considered to 
represent "loans . . . secured by an interest in real property" within the 
meaning of Code Section 7701(a)(19)(C)(v), provided that the real property 
securing the Mortgage Loans represented by that Certificate is of the type 
described in such section of the Code.

  2.   A Certificate owned by a financial institution described in Code 
Section 593(a) will be considered to represent "qualifying real property 
loans" within the meaning of Code Section 593(d)(1), provided that the real 
property securing the Mortgage Loans represented by that Certificate is of 
the type described in such section of the Code.

  3.   A Certificate owned by a real estate investment trust will be 
considered to represent "real estate assets" within the meaning of Code 
Section 856(c)(5)(A) to the extent that the assets of the related Trust Fund 
consist of qualified assets, and interest income on such assets will be 
considered "interest on obligations secured by mortgages on real property" 
within the meaning of Code Section 856(c)(3)(B).

  4.   A Certificate owned by a REMIC will be considered to represent an 
"obligation (including any participation or certificate of beneficial 
ownership therein) which is principally secured by an interest in real 
property" within the meaning of Code Section 860G(a)(3)(A) to the extent that 
the assets of the related Trust Fund consist of "qualified mortgages" within 
the meaning of Code Section 860G(a)(3).

  An issue arises as to whether buy-down Mortgage Loans may be characterized 
in their entirety under the Code provisions cited in the immediately 
preceding paragraph. Code Section 593(d)(1)(C) provides that the term 
"qualifying real property loan" does not include a loan "to the extent 
secured by a deposit in or share of the taxpayer." The application of this 
provision to a buy-down fund with respect to a buy-down Mortgage Loan is 
uncertain, but may require that a taxpayer's investment in a buy-down 
Mortgage Loan be reduced by the buy-down fund. As to the treatment of 
buy-down Mortgage Loans as "qualifying real property loans" under Code 
Section 593(d)(1) if the exception of Code Section 593(d)(1)(C) is 
inapplicable, as "loans . . . secured by an interest in real property" under 
Code Section 7701(a)(19)(C)(v), as "real estate assets" under Code Section 
856(c)(5)(A), and as "obligations . . . principally secured by an interest in 
real property" under Code Section 860G(a)(3)(A), there is indirect authority 
supporting treatment of an investment in a buy-down Mortgage Loan as entirely 
secured by real property if the fair market value of the real property 
securing the loan exceeds the principal amount of the loan at the time of 
issuance or acquisition, as the case may be. There is no assurance that the 
treatment described above is proper. Accordingly, Certificateholders are 
urged to consult their own tax advisors concerning the effects of such 
arrangements on the characterization of such Certificateholder's investment 
for federal income tax purposes.

  PREMIUM AND DISCOUNT

  Certificateholders are advised to consult with their tax advisors as to the 
federal income tax treatment of premium and discount arising either upon 
initial acquisition of Certificates or thereafter.

  PREMIUM.  The treatment of premium incurred upon the purchase of a 
Certificate will be determined generally as described above under "Federal 
Income Tax Consequences for REMIC Certificates -- Taxation of Residual 
Certificates --Treatment of Certain Items of REMIC Income and Expense -- 
Premium."


  ORIGINAL ISSUE DISCOUNT.  The IRS has stated in published rulings that, in 
circumstances similar to those described herein, the original issue discount 
rules will be applicable to a Certificateholder's interest in those Mortgage 
Loans as to which the conditions for the application of those sections are 
met. Rules regarding periodic inclusion of original issue discount income are 
applicable to mortgages of corporations originated after May 27, 1969, 
mortgages of noncorporate  borrowers (other than individuals) originated 
after July 1, 1982, and mortgages of individuals originated after March 2, 
1984. Such original issue discount could arise by the charging of points by 
the originator of the mortgages in an amount greater than a statutory de 
minimis exception, to the extent that the points are not for services 
provided by the lender. It is generally not anticipated that adjustable rate 
Mortgage Loans will be treated as issued with original issue discount. 
However, the application of the OID Regulations to adjustable rate mortgage 
loans with incentive interest rates or annual or lifetime interest rate caps 
may result in original issue discount.


  Original issue discount must generally be reported as ordinary gross income 
as it accrues under a constant yield method that takes into account the 
compounding of interest, in advance of the cash attributable to such income. 
However, Code Section 1272 provides for a reduction in the amount of original 
issue discount includible in the income of a holder of 


                                     81


<PAGE>

an obligation that acquires the obligation after its initial issuance at a 
price greater than the sum of the original issue price and the previously 
accrued original issue discount, less prior payments of principal. 
Accordingly, if such Mortgage Loans acquired by a Certificateholder are 
purchased at a price equal to the then unpaid principal amount of such 
Mortgage Loans, no original issue discount attributable to the difference 
between the issue price and the original principal amount of such Mortgage 
Loans (i.e., points) will be includible by such holder.

  MARKET DISCOUNT.  Certificateholders also will be subject to the market 
discount rules to the extent that the conditions for application of those 
sections are met. Market discount on the Mortgage Loans will be determined 
and will be reported as ordinary income generally in the manner described 
above under "Federal Income Tax Consequences for REMIC Certificates -- 
Taxation of Residual Certificates -- Treatment of Certain Items of REMIC 
Income and Expense -- Market Discount."

  RECHARACTERIZATION OF SERVICING FEES.  If the servicing fees paid to 
Servicers were deemed to exceed reasonable servicing compensation, the amount 
of such excess would be nondeductible under Code Section 162 or 212. In this 
regard, there are no authoritative guidelines for federal income tax purposes 
as to either the maximum amount of servicing compensation that may be 
considered reasonable in the context of this or similar transactions or 
whether, in the case of the Certificates, the reasonableness of servicing 
compensation should be determined on a weighted average or loan-by-loan 
basis. If a loan- by-loan basis is appropriate, the likelihood that such 
amount would exceed reasonable servicing compensation as to some of the 
Mortgage Loans would be increased. Recently issued IRS guidance indicates 
that a servicing fee in excess of reasonable compensation ("EXCESS 
SERVICING") will cause the Mortgage Loans to be treated under the "stripped 
bond" rules. Such guidance provides safe harbors for servicing deemed to be 
reasonable and requires taxpayers to demonstrate that the value of servicing 
fees in excess of such amounts is not greater than the value of the services 
provided.

  Accordingly, if the IRS's approach is upheld, a servicer that receives a 
servicing fee in excess of such amounts would be viewed as retaining an 
ownership interest in a portion of the interest payments on the Mortgage 
Loans. Under the rules of Code Section 1286, the separation of ownership of 
the right to receive some or all of the interest payments on an obligation 
from the right to receive some or all of the principal payments on the 
obligation would result in treatment of such Mortgage Loans as "stripped 
coupons" and "stripped bonds." While Certificateholders would still be 
treated as owners of beneficial interests in a grantor trust for federal 
income tax purposes, the corpus of such trust could be viewed as excluding 
the portion of the Mortgage Loans the ownership of which is attributed to a 
servicer, or as including such portion as a second class of equitable 
interest. Applicable Treasury regulations treat such an arrangement as a 
fixed investment trust, since the multiple classes of trust interests should 
be treated as merely facilitating direct investments in the trust assets and 
the existence of multiple classes of ownership interests is incidental to 
that purpose. In general, such a recharacterization should not have any 
significant effect upon the timing or amount of income reported by a 
Certificateholder, except that the income reported by a cash method holder 
may be slightly accelerated. SEE "Stripped Certificates" below for a further 
description of the federal income tax treatment of stripped bonds and 
stripped coupons.

  In the alternative, the amount, if any, by which the servicing fees paid to 
the servicers are deemed to exceed reasonable compensation for servicing 
could be treated as deferred payments of purchase price by the 
Certificateholders to purchase an undivided interest in the Mortgage Loans. 
In such event, the present value of such additional payments might be 
included in the Certificateholder's basis in such undivided interests for 
purposes of determining whether the Certificate was acquired at a discount, 
at par, or at a premium. Under this alternative, Certificateholders may also 
be entitled to a deduction for unstated interest with respect to each 
deferred payment. The Internal Revenue Service may take the position that the 
specific statutory provisions of Code Section 1286 described above override 
the alternative described in this paragraph. Certificateholders are advised 
to consult their tax advisors as to the proper treatment of the amounts paid 
to the servicers as set forth herein as servicing compensation or under 
either of the alternatives set forth above.

  SALE OR EXCHANGE OF CERTIFICATES

  Upon sale or exchange of a Certificate, a Certificateholder will recognize 
gain or loss equal to the difference between the amount realized on the sale 
and its aggregate adjusted basis in the Mortgage Loans and other assets 
represented by the Certificate. In general, the aggregate adjusted basis will 
equal the Certificateholder's cost for the Certificate, increased by the 
amount of any income previously reported with respect to the Certificate and 
decreased by the amount of any losses previously reported with respect to the 
Certificate and the amount of any distributions received thereon. Except as 
provided above with respect to market discount on any Mortgage Loans, and 
except for certain financial institutions subject to the 


                                    82


<PAGE>

provisions of Code Section 582(c), any such gain or loss would be capital 
gain or loss if the Certificate was held as a capital asset. 

STRIPPED CERTIFICATES

  GENERAL


  The following general discussion of the anticipated federal income tax 
consequences of the purchase, ownership and disposition of Stripped 
Certificates, to the extent it relates to matters of law or legal conclusions 
with respect thereto, represents the opinion of Counsel to the Depositor, 
subject to any qualifications set forth herein.  In addition, Counsel to the 
Depositor has prepared or reviewed the statements in this Prospectus under 
the heading "Certain Federal Income Tax Consequences - Federal Income Tax 
Consequences for Securities as to Which No REMIC Election is Made - Stripped 
Certificates," and is of the opinion that such statements are correct in all 
material respects.  Such statements are intended as an explanatory discussion 
of the possible effects of the classification of any Trust Fund as a grantor 
trust for federal income tax purposes on investors generally and of related 
tax matters affecting investors generally, but do not purport to furnish 
information in the level of detail or with the attention to an investor's 
specific tax circumstances that would be provided by an investor's own tax 
advisor.  Accordingly, each investor is advised to consult its own tax 
advisors with regard to the tax consequences to it of investing in Stripped 
Certificates.

  Pursuant to Code Section 1286, the separation of ownership of the right to 
receive some or all of the principal payments on an obligation from ownership 
of the right to receive some or all of the interest payments results in the 
creation of "stripped bonds" with respect to principal payments and "stripped 
coupons" with respect to interest payments. For purposes of this discussion, 
Certificates for which no REMIC election is made and that are subject to 
those rules will be referred to as "Stripped Certificates." The Certificates 
will be subject to those rules if (i) the Depositor or any of its affiliates 
retains (for its own account or for purposes of resale), in the form of fixed 
retained yield or otherwise, an ownership interest in a portion of the 
payments on the Mortgage Loans, (ii) the Depositor, any of its affiliates or 
a servicer is treated as having an ownership interest in the Mortgage Loans 
to the extent it is paid (or retains) servicing compensation in an amount 
greater than reasonable consideration for servicing the Mortgage Loans (SEE 
"Standard Certificates -- Premium and Discount --Recharacterization of the 
Servicing Fees" above) or (iii) Classes of Certificates are issued in two or 
more Classes or subclasses representing the right to non-pro-rata percentages 
of the interest and principal payments on the Mortgage Loans.


  In general, a holder of a Stripped Certificate will be considered to own 
"stripped bonds" with respect to its pro rata share of all or a portion of 
the principal payments on each Mortgage Loan and/or "stripped coupons" with 
respect to its pro rata share of all or a portion of the interest payments on 
each Mortgage Loan, including the Stripped Certificate's allocable share of 
the servicing fees paid, to the extent that such fees represent reasonable 
compensation for services rendered. SEE discussion above under "Standard 
Certificates -- Premium and Discount -- Recharacterization of Servicing 
Fees." For this purpose the servicing fees will be allocated to the Stripped 
Certificates in proportion to the respective offering price of each class (or 
subclass) of Stripped Certificates. The holder of a Stripped Certificate 
generally will be entitled to a deduction each year in respect of the 
servicing fees, as described above under "Standard Certificates -- General," 
subject to the limitation described therein.

  Code Section 1286 treats a stripped bond or a stripped coupon generally as 
a new obligation issued (i) on the date that the stripped interest is 
purchased and (ii) at a price equal to its purchase price or, if more than 
one stripped interest is purchased, the share of the purchase price allocable 
to such stripped interest. Each stripped interest generally will have 
original issue discount equal to the excess of its stated redemption price at 
maturity (or, in the case of a stripped coupon, the amount payable on the due 
date of such coupon) over its issue price. Although the treatment of Stripped 
Certificates for federal income tax purposes is not clear in certain respects 
at this time, particularly where such Stripped Certificates are issued with 
respect to a Trust Fund containing variable-rate Mortgage Loans, the 
Depositor has been advised by counsel that (i) the Trust Fund will be treated 
as a grantor trust under subpart E, Part 1 of subchapter J of Chapter 1 of 
Subtitle A of the Code and not as an association taxable as a corporation, 
and (ii) each Stripped Certificate should be treated as a single installment 
obligation for purposes of calculating original issue discount and gain or 
loss on disposition. This treatment is based on the interrelationship of Code 
Section 1286 and the regulations thereunder, Code Sections 1272 through 1275, 
and the OID Regulations. While under Code Section 1286 computations with 
respect to Stripped Certificates arguably should be made in one of the ways 
described below under "Taxation of Stripped Certificates --Possible 
Alternative Characterizations," the OID Regulations state, in general, that 
all debt instruments issued in connection with the same transaction must be 
treated 


                                     83


<PAGE>

as a single debt instrument. The Trustee will make and report all 
computations described below using this aggregate approach, unless 
substantial legal authority requires otherwise.

  Furthermore, final Treasury regulations issued December 28, 1992 support 
the treatment of a Stripped Certificate as a single debt instrument issued on 
the date it is originated for purposes of calculating any original issue 
discount. The preamble to such regulations states that such regulations are 
premised on the assumption that an aggregation approach is appropriate in 
determining whether original issue discount on a stripped bond or stripped 
coupon is de minimis. In addition, under these regulations, a Stripped 
Certificate that represents a right to payments of both interest and 
principal may be viewed either as issued with original issue discount or 
market discount (as described below), at a de minimis original issue 
discount, or, presumably, at a premium. The preamble to such regulations also 
provide that such regulations are premised on the assumption that generally 
the interest component of such a Stripped Certificate would be treated as 
stated interest under the OID Regulations. Further, the regulations provide 
that the purchaser of such a Stripped Certificate may be required to account 
for any discount as market discount rather than original issue discount if 
either (i) the initial discount with respect to the Stripped Certificate was 
treated as zero under the de minimis rule or (ii) no more than 100 basis 
points in excess of reasonable servicing is stripped off the related Mortgage 
Loans. Any such market discount would be reportable as described above under 
"Federal Income Tax Consequences for REMIC Certificates -- Taxation of 
Regular Certificates -- Market Discount," without regard to the de minimis 
rule therein.

  STATUS OF STRIPPED CERTIFICATES


   Even if Strip Certificates evidence an interest in a Trust Fund consisting 
of Mortgage Loans that are "qualifying real property loans" within the 
meaning of Code Section 593(d)(1), "real estate assets" within the meaning of 
Code Section 856(c)(A),  and "loans . . . secured by an interest in real 
property" within the meaning of Code Section  7701(a)(19)(C)(v), and the 
interest (including original issue discount) income on which is an "interest 
on obligations secured by mortgages on real property" within the meaning of 
Code Section  856(c)(3)(B), it is unclear whether the 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 Strip Certificates in 
material should consult their tax advisors regarding whether the Strip 
Certificates, and the income therefrom, will be so characterized.

  The Strip Certificates will be "obligations (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 STRIPPED CERTIFICATES

  ORIGINAL ISSUE DISCOUNT.  Except as described above under "General," each 
Stripped Certificate will be considered to have been issued (i) on the date 
that the stripped interest is purchased and (ii) at a price equal to its 
purchase price or, if more than one stripped interest is purchased, the share 
of the purchase price allocable to such stripped interest. Each stripped 
interest generally will have original issue discount equal to the excess of 
its stated redemption price at maturity (or, in the case of a stripped 
coupon, the amount payable on the due date of such coupon) over its issue 
price. Original issue discount with respect to a Stripped Certificate must be 
included in ordinary income as it accrues, in accordance with a constant 
yield method that takes into account the compounding of interest, which may 
be prior to the receipt of the cash attributable to such income. Based in 
part on the OID Regulations and the amendments to the original issue discount 
sections of the Code made by the 1986 Act, counsel has advised the Depositor 
that the amount of original issue discount required to be included in the 
income of a holder of a Stripped Certificate (referred to in this discussion 
as a "Stripped Certificateholder") in any taxable year likely will be 
computed generally as described above under "Federal Income Tax Consequences 
for REMIC Certificates -- Taxation of Regular Certificates -- Original Issue 
Discount." However, with the apparent exception of a Stripped Certificate 
issued with de minimis original issue discount, as described above under 
"General," the issue price of a Stripped Certificate will be the purchase 
price paid by each holder thereof, and the stated redemption price at 
maturity will include the aggregate amount of the payments to be made on the 
Stripped Certificate to such Stripped Certificateholder, presumable under the 
Prepayment Assumption, other than amounts treated as qualified stated 
interest.

  If the Mortgage Loans prepay at a rate either faster or slower than that 
under the Prepayment Assumption, a Stripped Certificateholder's recognition 
of original issue discount will be either accelerated or decelerated and the 
amount of such 


                                     84


<PAGE>

original issue discount will be either increased or decreased depending on 
the relative interests in principal and interest on each Mortgage Loan 
represented by such Stripped Certificateholder's Stripped Certificate. While 
the matter is not free from doubt, the holder of a Stripped Certificate 
should be entitled in the year that it becomes certain (assuming no further 
prepayments) that the holder will not recover a portion of its adjusted basis 
in such Stripped Certificate to recognize an ordinary loss equal to such 
portion of unrecoverable basis.

  POSSIBLE ALTERNATIVE CHARACTERIZATIONS.  As an alternative to the method 
described above, the fact that some or all of the interest payments with 
respect to the Stripped Certificates will not be made if the Mortgage Loans 
are prepaid could lead to the interpretation that such interest payments are 
"contingent" within the meaning of the OID Regulations.  Under the rules of 
the OID Regulations relating to contingent payments, a projected payment 
schedule for the Stripped Certificates would be constructed by the Depositor. 
 Interest accrual and adjustments relating to the Stripped Certificates would 
be determined under the general rules of the noncontingent bond method 
described above.  While not free from doubt, counsel for the Depositor 
believes that uncertainty as to the payment of interest arising as a result 
of the possibility of prepayment of the Mortgage Loans should not cause the 
contingent payment rules under the OID Regulations to apply to interest with 
respect to the Stripped Certificates.

  SALE OR EXCHANGE OF STRIPPED CERTIFICATES.  Sale or exchange of a Stripped 
Certificate prior to its maturity will result in gain or loss equal to the 
difference, if any, between the amount received and the Stripped 
Certificateholder's adjusted basis in such Stripped Certificate, as described 
above under "Federal Income Tax Consequences for REMIC Certificates --Taxation 
of Regular Certificates -- Sale or Exchange of Regular Certificates." To the 
extent that a subsequent purchaser's purchase price is exceeded by the 
remaining payments on the Stripped Certificates, such subsequent purchaser 
will be required for federal income tax purposes to accrue and report such 
excess as if it were original issue discount in the manner described above. 
It is not clear for this purpose whether the assumed prepayment rate that is 
to be used in the case of a Stripped Certificateholder other than original 
Stripped Certificateholder should be the Prepayment Assumption or a new rate 
based on the circumstances at the date of subsequent purchase.

  PURCHASE OF MORE THAN ONE CLASS OF STRIPPED CERTIFICATES.  Where an 
investor purchases more than one class of Stripped Certificates, it is 
currently unclear whether for federal income tax purposes such classes of 
Stripped Certificates should be treated separately or aggregated for purposes 
of the rules described above.

  Because of these possible varying characterizations of Stripped 
Certificates and the resultant differing treatment of income recognition, 
Stripped Certificateholders are urged to consult their own tax advisors 
regarding the proper treatment of Stripped Certificates for federal income 
tax purposes.

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

  The Trustee will furnish, within a reasonable time after the end of each 
calendar year, to each Certificateholder or Stripped Certificateholder at any 
time during such year, such information (prepared on the basis described 
above) as the Trustee deems to be necessary or desirable to enable such 
Certificateholders to prepare their federal income tax returns. Such 
information will include the amount of original issue discount accrued on 
Certificates held by persons other than Certificateholders exempted from the 
reporting requirements. The amounts required to be reported by the Trustee 
may not be equal to the proper amount of original issue discount required to 
be reported as taxable income by a Certificateholder, other than an original 
Certificateholder. The Trustee will also file such original issue discount 
information with the IRS. If a Certificateholder fails to supply an accurate 
taxpayer identification number or if the Secretary of the Treasury determines 
that a Certificateholder has not reported all interest and dividend income 
required to be shown on his federal income tax return, 31% backup withholding 
may be required in respect of any reportable payments, as described above 
under "Federal Income Tax Consequences for REMIC Certificates -- Backup 
Withholding."

TAXATION OF CERTAIN FOREIGN INVESTORS

  To the extent that a Certificate evidences ownership in Mortgage Loans that 
are issued on or before July 18, 1984, interest or original issue discount 
paid by the person required to withhold tax under Code Section 1441 or 1442 
to nonresident aliens, foreign corporations, or other Non-United States 
Persons generally will be subject to 30% United States withholding tax, or 
such lower rate as may be provided for interest by an applicable tax treaty. 
Accrued original issue discount recognized by the Certificateholder on the 
sale or exchange of such a Certificate also will be subject to federal income 
tax at the same rate.


                                     85


<PAGE>

  Treasury regulations provide that interest or original issue discount paid 
by the Trustee or other withholding agent to a Non-United States Person 
evidencing ownership interest in Mortgage Loans issued after July 18, 1984 
will be "portfolio interest" and will be treated in the manner, and such 
persons will be subject to the same certification requirements described 
above under "Federal Income Tax Consequences for REMIC Certificates -- 
Taxation of Certain Foreign Investors -- Regular Certificates."

                        STATE TAX CONSEQUENCES

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

                         PLAN OF DISTRIBUTION

  Certificates are being offered hereby in series through one or more 
underwriters or groups of underwriters (the "UNDERWRITERS"). The related 
Prospectus Supplement will set forth the terms of offering of a Series of 
Certificates, including the public offering or purchase price of each Class 
of Certificates of such Series being offered thereby or the method by which 
such price will be determined and the net proceeds to the Depositor from the 
sale of each such Class. Such Certificates will be acquired by the 
Underwriters for their own account and may be resold from time to time in one 
or more transactions including negotiated transactions, at fixed public 
offering prices or at varying prices to be determined at the time of sale or 
at the time of commitment therefor. The managing Underwriter or Underwriters 
with respect to the offer and sale of a particular Series of Certificates 
will be set forth on the cover of the Prospectus Supplement relating to such 
Series and the members of the underwriting syndicate, if any, will be named 
in such Prospectus Supplement.

  In connection with the Sale of the Certificates, Underwriters may receive 
compensation from the related Transferor or the Depositor or from purchasers 
of the Certificates in the form of discounts, concessions or commissions. 
Underwriters and dealers participating in the distribution of the 
Certificates may be deemed to be Underwriters in connection with such 
Certificates, and any discounts or commissions received by them from the 
related Transferor or the Depositor and any profit on the resale of 
Certificates by them may be deemed to be underwriting discounts and 
commissions under the Securities Act.  The Prospectus Supplement will 
describe any such compensation paid by the related Transferor or the 
Depositor.

  It is anticipated that the underwriting agreement pertaining to the sale of 
any Series of Certificates will provide that the obligations of the 
Underwriters will be subject to certain conditions precedent, that the 
Underwriters will be obligated to purchase all such Certificates if any are 
purchased and that the related Transferor or the Depositor will indemnify the 
underwriters against certain civil liabilities, including liabilities under 
the Securities Act, as amended.

                            LEGAL MATTERS

  The legality of the Certificates and certain federal income tax matters 
will be passed upon for the Depositor by Andrews & Kurth L.L.P., Dallas, 
Texas, and for the Underwriters by ____________________________________.

           FINANCIAL INFORMATION AND ADDITIONAL INFORMATION

  A new Trust Fund will be formed with respect to each Series of 
Certificates.  No Trust Fund will engage in any business activities or have 
any assets or obligations prior to the issuance of the related Series of 
Certificates.  Accordingly, no financial statements with respect to any Trust 
Fund will be included in this Prospectus or in the related Prospectus 
Supplement.

  Copies of the Registration Statement to which this Prospectus forms a part 
and the exhibits thereto are on file at the offices of the Securities and 
Exchange Commission in Washington, D.C., and may be obtained at rates 
prescribed by the Commission upon request to the Commission and inspected, 
without charge, at the offices of the Commission.

  Copies of FHLMC's most recent Offering Circular for FHLMC Certificates, 
FHLMC's Information Statement and most recent Supplement thereto and any 
quarterly report made available by FHLMC can be obtained in writing or 
calling 


                                     86


<PAGE>

FHLMC's Investor Relations Department at 8200 Jones Branch Drive, McLean, 
Virginia 22102 (800-336-FMPC). The Depositor did not participate in the 
preparation of FHLMC's Offering Circular, Information Statement or any 
Supplement thereto or any such quarterly report.

  Copies of FNMA's most recent Prospectus for FNMA Certificates and FNMA's 
annual report and quarterly financial statements as well as other financial 
information are available from the Vice President for Investor Relations of 
FNMA, 3900 Wisconsin Avenue, N.W., Washington, D.C. 20016 (202-752-7585). The 
Depositor did not participate in the preparation of FNMA's Prospectus or any 
such report, financial statement or other financial information.


                                     87


<PAGE>

                                APPENDIX A

                  INDEX TO LOCATION OF PRINCIPAL TERMS

                                                                 PAGE
                                                                 ----

"1986 Act" . . . . . . . . . . . . . . . . . . . . . . . . . . . .63
"Act". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .54
"Administrator". . . . . . . . . . . . . . . . . . . . . . . . . . 2
"Agency Securities". . . . . . . . . . . . . . . . . . . . . . .5, 6
"Annual Reduction" . . . . . . . . . . . . . . . . . . . . . . . .55
"Applicable Accounting Standards". . . . . . . . . . . . . . . . .41
"APR". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .31
"Assets" . . . . . . . . . . . . . . . . . . . . . . . . . . . .i, 5
"Assumed Final Distribution Date". . . . . . . . . . . . . . . . . 4
"Beneficial Owners". . . . . . . . . . . . . . . . . . . . . . 7, 25
"BIF". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .41
"Book Entry Certificates". . . . . . . . . . . . . . . . . . . 7, 24
"Call Risk". . . . . . . . . . . . . . . . . . . . . . . . . . . .13
"Certificate Account". . . . . . . . . . . . . . . . . . . . . . .22
"Certificate Guaranty Policy". . . . . . . . . . . . . . . . . . .34
"Certificate Interest Rate". . . . . . . . . . . . . . . . . . . . 2
"Certificateholders" . . . . . . . . . . . . . . . . . . . . . . . 8
"Certificates" . . . . . . . . . . . . . . . . . . . . . . . . . . i
"Charter Act". . . . . . . . . . . . . . . . . . . . . . . . . . .28
"Class". . . . . . . . . . . . . . . . . . . . . . . . . . . . .i, 1
"Clearing Agency Participants" . . . . . . . . . . . . . . . . 7, 24
"Clearing Agency". . . . . . . . . . . . . . . . . . . . . . . 7, 24
"Code" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
"Collateral Value" . . . . . . . . . . . . . . . . . . . . . . . .32
"Commission" . . . . . . . . . . . . . . . . . . . . . . . . . . iii
"Committee Report" . . . . . . . . . . . . . . . . . . . . . . . .65
"Companion Certificates" . . . . . . . . . . . . . . . . . . . . .22
"Compound Interest Certificates" . . . . . . . . . . . . . . . 1, 21
"Contract Loan Schedule" . . . . . . . . . . . . . . . . . . . . .40
"Contract Pool". . . . . . . . . . . . . . . . . . . . . . . . . . 5
"Contracts". . . . . . . . . . . . . . . . . . . . . . . i, 5, 6, 31
"Conventional Contracts" . . . . . . . . . . . . . . . . . . . 6, 31
"Conventional Mortgage Loans". . . . . . . . . . . . . . . . . . . 6
"Cooperative Loans". . . . . . . . . . . . . . . . . . . . . . . .26
"Cooperatives" . . . . . . . . . . . . . . . . . . . . . . . . 6, 26
"Credit Enhancement" . . . . . . . . . . . . . . i, 5, 7, 13, 14, 33
"Depositor". . . . . . . . . . . . . . . . . . . . . . . . .i, 2, 44
"Disqualified Organization". . . . . . . . . . . . . . . . . . . .75
"Distribution Date". . . . . . . . . . . . . . . . . . . . . . . . 2
"DOL". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .62
"Due Period" . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
"ERISA". . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 61
"Excess Servicing" . . . . . . . . . . . . . . . . . . . . . . . .82
"Excess Spread". . . . . . . . . . . . . . . . . . . . . . . . . .34
"Exchange Act" . . . . . . . . . . . . . . . . . . . . . . . . . iii
"Extension Risk" . . . . . . . . . . . . . . . . . . . . . . . . .13
"FDIC" . . . . . . . . . . . . . . . . . . . . . . . . . . . .41, 61
"FFI". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .44
"FHA Claims Administration Agreement". . . . . . . . . . . . . . .15
"FHA Claims Administrator" . . . . . . . . . . . . . . . . . . . .15
"FHA Loans". . . . . . . . . . . . . . . . . . . . . . . . . . . .27
"FHA Reserve". . . . . . . . . . . . . . . . . . . . . . . . . . .55


                                 A-1

<PAGE>


"FHLMC Act". . . . . . . . . . . . . . . . . . . . . . . . . . . .29
"FHLMC Certificate Group". . . . . . . . . . . . . . . . . . . . .29
"FHLMC Certificates" . . . . . . . . . . . . . . . . . . . . . . . 7
"FHLMC". . . . . . . . . . . . . . . . . . . . . . . . . . . . .i, 5
"Final REMIC Regulations". . . . . . . . . . . . . . . . . . . . .63
"FmHA Loans" . . . . . . . . . . . . . . . . . . . . . . . . . . .27
"FNMA Certificates". . . . . . . . . . . . . . . . . . . . . . . . 7
"FNMA" . . . . . . . . . . . . . . . . . . . . . . . . . . . . .i, 5
"Garn-St. Germain Act" . . . . . . . . . . . . . . . . . . . . . .51
"GNMA Certificates". . . . . . . . . . . . . . . . . . . . . . . . 6
"GNMA Issuer". . . . . . . . . . . . . . . . . . . . . . . . . . .27
"GNMA" . . . . . . . . . . . . . . . . . . . . . . . . . . . . .i, 5
"Guaranty Agreement" . . . . . . . . . . . . . . . . . . . . . . .27
"Holders". . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 8
"Housing Act". . . . . . . . . . . . . . . . . . . . . . . . . . .27
"improper knowledge" . . . . . . . . . . . . . . . . . . . . . . .75
"Interest Only Certificates" . . . . . . . . . . . . . . . . . 1, 21
"IRS". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
"Issuer" . . . . . . . . . . . . . . . . . . . . . . . . . .i, 2, 20
"Manufacturer's Invoice Price" . . . . . . . . . . . . . . . . . .32
"Market Discount". . . . . . . . . . . . . . . . . . . . . . . . .72
"Master Servicer". . . . . . . . . . . . . . . . . . . . . . . . . 2
"Maximum Variable Interest Rate" . . . . . . . . . . . . . . . . . 3
"Minimum Variable Interest Rate" . . . . . . . . . . . . . . . . . 3
"Mortgage Asset Pool". . . . . . . . . . . . . . . . . . . . . . . i
"Mortgage Assets". . . . . . . . . . . . . . . . . . . . . . . . . i
"Mortgage Loans" . . . . . . . . . . . . . . . . . . . . . .i, 5, 64
"Mortgage Notes" . . . . . . . . . . . . . . . . . . . . . . . . .26
"Mortgage Pool Insurance Policy" . . . . . . . . . . . . . . . . .34
"Mortgage Pool". . . . . . . . . . . . . . . . . . . . . . . . . . 5
"Mortgage Rates" . . . . . . . . . . . . . . . . . . . . . . . . .27
"Mortgaged Properties" . . . . . . . . . . . . . . . . . . . . . .26
"Mortgages". . . . . . . . . . . . . . . . . . . . . . . . . . . .26
"NCUA" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .61
"noneconomic residual interest". . . . . . . . . . . . . . . . . .75
"Non-Priority Certificates". . . . . . . . . . . . . . . . . . . .22
"Non-United States Person" . . . . . . . . . . . . . . . . . . . .78
"Notional Principal Balance" . . . . . . . . . . . . . . . . . . .20
"Offered Certificates" . . . . . . . . . . . . . . . . . . . . . . i
"OID Regulations". . . . . . . . . . . . . . . . . . . . . . . . .65
"Original Issue Discount". . . . . . . . . . . . . . . . . . . . .65
"OTS". . . . . . . . . . . . . . . . . . . . . . . . . . . . .51, 61
"Parties in Interest". . . . . . . . . . . . . . . . . . . . . . .62
"Pass-Through Entity". . . . . . . . . . . . . . . . . . . . . . .75
"Plan Asset Regulations" . . . . . . . . . . . . . . . . . . . . .62
"Plans". . . . . . . . . . . . . . . . . . . . . . . . . . . . . .61
"Policy Statement" . . . . . . . . . . . . . . . . . . . . . . . .61
"Pool Insurer" . . . . . . . . . . . . . . . . . . . . . . . . . .34
"Pooling and Servicing Agreement". . . . . . . . . . . . . . . 1, 20
"Premium REMIC . . . . . . . . . . . . . . . . . . . . . . . . . .69
"Prepayment Assumption". . . . . . . . . . . . . . . . . . . . . .65
"Pre-Funding Account". . . . . . . . . . . . . . . . . . . . . . .32
"Pre-Funding Arrangement". . . . . . . . . . . . . . . . . . . 7, 32


                                   A-2


<PAGE>


"Principal Only Certificates". . . . . . . . . . . . . . . . . 1, 21
"Principal Prepayments". . . . . . . . . . . . . . . . . . . . . .23
"Priority Certificates". . . . . . . . . . . . . . . . . . . . . .22
"Prohibited Transactions". . . . . . . . . . . . . . . . . . .20, 62
"Proposed Regulations" . . . . . . . . . . . . . . . . . . . . . .68
"Prospectus Supplement". . . . . . . . . . . . . . . . . . . . . . i
"PTC". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .28
"Rating Agency". . . . . . . . . . . . . . . . . . . . . . . . . .10
"Record Date". . . . . . . . . . . . . . . . . . . . . . . . . . .22
"Registrar". . . . . . . . . . . . . . . . . . . . . . . . . . . .20
"Regular Certificateholder". . . . . . . . . . . . . . . . . .65, 71
"Regular Certificates" . . . . . . . . . . . . . . . . . . 8, 63, 78
"Reigle Act" . . . . . . . . . . . . . . . . . . . . . . . . . . .53
"REIT" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .64
"Relief Act" . . . . . . . . . . . . . . . . . . . . . . .17, 46, 53
"REMIC Administrator". . . . . . . . . . . . . . . . . . . . . . iii
"REMIC Pool" . . . . . . . . . . . . . . . . . . . . . . . . . . .63
"REMIC". . . . . . . . . . . . . . . . . . . . . . . . . . ii, 8, 63
"Reports". . . . . . . . . . . . . . . . . . . . . . . . . . . . iii
"Reserve Fund" . . . . . . . . . . . . . . . . . . . . . . . . . .35
"Residual Certificates". . . . . . . . . . . . . . . . . . 8, 16, 63
"Residual Holders" . . . . . . . . . . . . . . . . . . . . . . . .16
"Retail Class Certificate" . . . . . . . . . . . . . . . . . . . .65
"SAIF" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .41
"Scheduled Amortization Certificates". . . . . . . . . . . . . . .21
"Scheduled Principal". . . . . . . . . . . . . . . . . . . . . . .30
"Secured Contracts". . . . . . . . . . . . . . . . . . . . . . 6, 31
"Secured Property" . . . . . . . . . . . . . . . . . . . . . . . .56
"Securities Act" . . . . . . . . . . . . . . . . . . . . . . . . iii
"Senior Certificates". . . . . . . . . . . . . . . . . . . . . . .33
"Series" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . i
"Servicer" . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
"SMMEA". . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 61
"Special Allocation Certificates". . . . . . . . . . . . . . . . .22
"Special Hazard Insurance Policy". . . . . . . . . . . . . . . . .35
"Startup Day". . . . . . . . . . . . . . . . . . . . . . . . . . .64
"Subordinated Certificates". . . . . . . . . . . . . . . . . . . .33
"Subsequent Mortgage Assets" . . . . . . . . . . . . . . . . . 7, 32
"Subservicing Agreement" . . . . . . . . . . . . . . . . . . . . .36
"TAMRA". . . . . . . . . . . . . . . . . . . . . . . . . . . . . .63
"Thrift Institution" . . . . . . . . . . . . . . . . . . . . . . .64
"TILA" . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .53
"Title I Contracts". . . . . . . . . . . . . . . . . . . . . . 6, 31
"Title I Mortgage Loans" . . . . . . . . . . . . . . . . . . . 6, 26
"Title V". . . . . . . . . . . . . . . . . . . . . . . . . . . . .53
"TMP". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .64
"Transfer Report". . . . . . . . . . . . . . . . . . . . . . . . .55
"Transferor" . . . . . . . . . . . . . . . . . . . . . . . . . . .25
"Trust Fund" . . . . . . . . . . . . . . . . . . . . . . . . . .i, 1
"Trustee". . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
"UCC". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .49
"Underlying Loans" . . . . . . . . . . . . . . . . . . . . . . . .12
"Underwriters" . . . . . . . . . . . . . . . . . . . . . . . . . .86
"United States Person" . . . . . . . . . . . . . . . . . . . . . .76
"Unsecured Contracts". . . . . . . . . . . . . . . . . . . . . 6, 31


                                 A-3


<PAGE>


"VA Loans" . . . . . . . . . . . . . . . . . . . . . . . . . . . .27
"Variable Interest Rate Certificates". . . . . . . . . . . . . . . 1
"Window Period Loans". . . . . . . . . . . . . . . . . . . . . . .51







                                  A-4

<PAGE>

    No dealer, salesman, or any other person has been authorized to give any
information or to make any representations other than those contained in this
ProspectusSsupplement and the accompanying Prospectus in connection with the
offer contained in this Prospectus Supplement and the accompanying Prospectus,
and, if given or made, such information or representations must not be relied
upon as having been authorized by the issuer, any affiliate of the Issuer or any
Underwriter.  This Prospectus Supplement and the accompanying Prospectus shall
not constitute an offer to sell or a solicitation of an offer to buy any of the
securities offered hereby in any state to any person to who it is unlawful to
make such offer or solicitation in such state.  The delivery of this Prospectus
Supplement and the accompanying Prospectus does not imply that the information
herein is correct as of any time subsequent to the date hereof.


                                  TABLE OF CONTENTS
                                PROSPECTUS SUPPLEMENT
                                                                           Page

                                                                           ----

Summary of Prospectus Supplement.........................................
Risk Factors.............................................................
Use of Proceeds..........................................................
The Mortgage Loan Pool...................................................
The Guaranty Policy......................................................
FHA Insurance for Title I Mortgage Loans.................................
The Depositor............................................................
The Transferor and Servicer..............................................
Prepayment and Yield Considerations......................................
Description of the Certificates..........................................
Description of Book Entry Procedures.....................................
Certain Federal Income Tax Consequences..................................
ERISA Considerations.....................................................
Legal Investment.........................................................
Ratings..................................................................
Legal Matters............................................................
Underwriting.............................................................

                                      PROSPECTUS
Prospectus Supplement....................................................
Available Information....................................................
Incorporation of Certain Documents by Reference..........................
Summary of Prospectus....................................................
Risk Factors.............................................................
Description of the Certificates..........................................
Assets Securing or Underlying the Certificates...........................
Credit Enhancement.......................................................
Servicing of the Mortgage Loans and Contracts............................
The Pooling and Servicing Agreement......................................
Use of Proceeds..........................................................
The Depositor............................................................
The Trustee..............................................................
Certain Legal Aspects of the Mortgage Assets.............................
Legal Investment Matters.................................................
ERISA Considerations.....................................................
Certain Federal Income Tax Consequences..................................
State Tax Consequences...................................................
Plan of Distribution.....................................................
Legal Matters............................................................
Financial Information and Additional Information.........................



                                $____________________
                                

                          FIRSTPLUS INVESTMENT CORPORATION

                              ASSET-BACKED CERTIFICATES
                                   SERIES 199__-__

                                              
                                PROSPECTUS SUPPLEMENT

                                    [UNDERWRITER]

                                [_____________, 199__]
                             
Until 90 days after the date of this Prospectus Supplement, all dealers
effecting transactions in the registered securities, whether or not
participating in this distribution, may be required to deliver a Prospectus
Supplement and Prospectus.  This obligation 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.


<PAGE>

                                PART II

                INFORMATION NOT REQUIRED TO BE IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     Estimated expenses in connection with the issuance and distribution of 
the securities, other than underwriting discounts and commissions*, are as 
follows:


<TABLE>
<S>                                                                      <C>
Registration Fee -- Securities and Exchange Commission . . . . . . . . . $  344,828 
Printing and Engraving Expenses. . . . . . . . . . . . . . . . . . . . . $  120,000 
Accounting Fees and Expenses . . . . . . . . . . . . . . . . . . . . . . $  100,000 
Legal Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . . $  600,000 
Trustee Fees and Expenses. . . . . . . . . . . . . . . . . . . . . . . . $   25,000 
Blue Sky Fees and Expenses . . . . . . . . . . . . . . . . . . . . . . . $   10,000 
Rating Agency Fees . . . . . . . . . . . . . . . . . . . . . . . . . . . $  375,000 
Miscellaneous Expenses . . . . . . . . . . . . . . . . . . . . . . . . . $  400,000 
                                                                         ---------- 
     Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,974,828 
                                                                         ---------- 
                                                                         ---------- 

</TABLE>

_____________
  * To be provided for each Series of Certificates on the cover 
page of the related Prospectus Supplement.




ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     The form of Underwriting Agreement filed as Exhibit 1.1 hereto will 
provide for indemnification of the officers and directors of Remodelers 
Investment Corporation (the "COMPANY") and each person, if any, who controls 
the Company within the meaning of Section 15 of the Securities Act of 1933 or 
Section 20 of the Securities and Exchange Act of 1934 as follows:

          (i)  against any and all losses, liabilities, claims, damages and 
     expenses, joint or several, or actions in respect thereof, whatsoever 
     arising out of any untrue statements or omissions, or alleged untrue 
     statements or omissions made in the Registration Statement (or any 
     amendment or supplement thereto), or the Prospectus (or any amendment or 
     supplement thereto) in reliance upon and in conformity with written 
     information furnished to the Company by and with respect to the 
     Underwriter expressly for use in the Registration Statement (or any      
     amendment or supplement thereto) or the Prospectus (or any amendment or 
     supplement thereto);

          (ii) against any and all loss, liability, claim, damage and 
     expense, joint or several, or actions in respect thereof, whatsoever to
     the extent of the aggregate amount of any judgment rendered or the
     aggregate amount paid in settlement of any litigation, or relating to any
     investigation or proceeding by any governmental agency or body or third 
     party, commenced or threatened, or relating to any claim whatsoever, in
     any such case based upon any such untrue statement or omission, or any
     such alleged untrue statement or omission; and

          (iii) against any and all expense whatsoever (including the fees 
     and disbursements of counsel) incurred in investigation, preparing for, 
     or defending against any litigation or investigation or proceeding by any
     governmental agency or body or third party, commenced or threatened, or
     any claim whatsoever based upon any such untrue statement or omission, or
     any such alleged untrue statement or omission, to the extent that any such
     expense is not paid under (i) or (ii) above.

     The Articles of Incorporation and By-Laws of the Company  (Exhibit 3.1 
and 3.2, respectively) provide that the Company shall indemnify its officers 
and directors and may, in the discretion of the Board of Directors, indemnify 
its other employees and agents to the fullest extent permitted by Nevada 
statutory and decisional law if any such person


                                      II-1
<PAGE>

was or is a party, or is threatened to be made a party, to any threatened, 
pending or completed action, suit or proceeding, whether civil, criminal, 
administrative, arbitrative or investigative, by reason of the fact that such 
person is or was a director, officer, employee or agent of the Company, or is 
or was serving at the request of the Company as a director, officer, partner, 
venturer, proprietor, trustee, employee or agent of another company, 
partnership, joint venture, trust, limited liability company or other 
enterprise, against expenses (including attorneys' fees), judgments, fines 
and amounts paid in settlement actually and reasonably incurred by him in 
connection with such action, suit or proceeding.

ITEM 16.  EXHIBITS


<TABLE>
<CAPTION>

Exhibit
Number
- --------

<S>         <C>
   1.1       Form of Underwriting Agreement(1)
 
  *3.1       Amended and Restated Articles of Incorporation of Remodelers 
             Investment Corporation, as amended

   3.2       By-Laws(2)

   4.1       Form of Pooling and Servicing Agreement(2)

   5.1       Opinion of Andrews & Kurth L.L.P. regarding the legality of 
             the Certificates(1)

   8.1       Opinion of Andrews & Kurth L.L.P. regarding tax matters(1)

  10.1       Representative Form of Mortgage Note(1)

  10.2       Representative Form of Mortgage(1)

  10.3       Representative Form of Retail Installment Contract, Note and
             Disclosure Statement(1)

  10.4       Specimen of Certificate Insurance Policy(2)

  10.5       Form of Subservicing Agreement(2)

  10.6       Form of Loan Sale Agreement(2)

  10.7       Form of Agreement with Clearing Agency(2)

  23.1       Consent of Andrews & Kurth L.L.P.(1)

  24.1       Power of Attorney(3)

 *99.1       Form of Prospectus Supplement (filed with the Prospectus)
</TABLE>


___________________
 *  Filed herewith.


(1) Previously filed with the Commission as an exhibit to the Registrant's 
    Amendment No. 1 to Form S-3 Registration Statement (File No. 33-65373) 
    on April 23, 1996 and incorporated by reference herein.

(2) Previously filed with the Commission as an exhibit to the Registrant's 
    Form S-3 Registration Statement (file No. 33-65373) on December 22, 1995 
    and incorporated by reference herein.

(3) Previously filed, in part, with the Commission as an exhibit to the 
    Registrant's Form S-3 Registration Statement (File No. 33-65373) on 
    December 22, 1995 and, in part, as an exhibit to the Registrant's Amendment
    No. 1 to Form S-3 Registration Statement (File No. 33-65373) on April 23, 
    1996 and incorporated by reference herein.



ITEM 17.  UNDERTAKINGS

     (a)  The Company hereby undertakes:

          (1)  To file, during any period in which offers or sales are being 
     made, a post-effective amendment to this registration statement:  (i) to 
     include any prospectus required by Section 10(a)(3) of the Securities Act
     of 1933 (the "SECURITIES ACT"); (ii) to reflect in the prospectus any
     facts or events arising after


                                      II-2
<PAGE>

     the effective date of this Registration Statement (or the most recent 
     post-effective amendment hereof) which, individually or in the      
     aggregate, represent a fundamental change in the information set forth in 
     this Registration Statement; (iii) to include any material information 
     with respect to the plan of distribution not previously disclosed in this 
     Registration Statement or any material change to such information in 
     this Registration Statement; provided, however, that no such 
     post-effective amendment shall be required in the information which would
     be required by clauses (i) and (ii) is contained in periodic reports filed
     by the Company pursuant to Section 13 or Section 15(d) of the Securities
     Exchange Act of 1934 (the "EXCHANGE ACT") that are incorporated by
     reference in this Registration Statement.

          (2)  That for the purpose of determining any liability under the 
     1933 Act, each such post-effective amendment shall be deemed to be a new 
     registration statement relating to the securities offered therein, and the
     offering of such securities at that time shall be deemed to be the initial
     bona fide offering thereof.

          (3)  To remove from registration by means of a post-effective 
     amendment any of the securities being registered which remain unsold at 
     the termination of the offering.

     (b)  The Company hereby undertakes that, for purposes of determining any 
liability under the Securities Act, each filing of the Company's annual 
report pursuant to section 13(a) or section 15(d) of the Exchange Act that is 
incorporated by reference in the registration statement shall be deemed to be 
a new registration statement relating to the securities offered therein, and 
the offering of such securities at that time shall be deemed to be the 
initial bona fide offering thereof.

     (c)  Insofar as indemnification for liabilities arising under the 
Securities Act may be permitted to directors, officers and controlling 
persons of the Company pursuant to the foregoing provisions, or otherwise, 
the Company has been advised that in the opinion of the Securities and 
Exchange Commission such indemnification is against public policy as 
expressed in the Securities Act and is, therefore, unenforceable.  In the 
event that a claim for indemnification against such liabilities (other than 
the payment by the registrant of expenses incurred or paid by a director, 
officer or controlling person of the registrant in the successful defense of 
any action, suit or proceeding) is asserted by such director, officer or 
controlling person in connection with the securities being registered, the 
Company will, unless in the opinion of its counsel the matter has been 
settled by controlling precedent, submit to a court of competent jurisdiction 
the question whether such indemnification by it is against public policy as 
expressed int he 1933 Act and will be governed by the final adjudication of 
such issue.


                                      II-3


<PAGE>

                                SIGNATURES
   
     Pursuant to the requirements of the 1933 Act, the Company certifies that 
it has reasonable grounds to believe that it meets all of the requirements 
for filling on Form S-3 and has duly caused this Amendment No. 3 to the 
Registration Statement No. 33-65373 to be signed on its behalf by the 
undersigned, thereunto duly authorized in the City of Dallas, State of Texas, 
on the 22nd day of May, 1996.


                                 REMODELERS INVESTMENT CORPORATION


                                 By: /s/ Daniel T. Phillips
                                     ---------------------------------------
                                     Daniel T. Phillips
                                     President


     Pursuant to the requirements of the Securities Act of 1933, this 
Amendment No. 3 to the Registration Statement has been signed by the 
following persons in the capacities and on the dates indicated.


<TABLE>
<CAPTION>

             Signature                  Title                       Date
             ---------                  -----                       -----
<S>                                <C>                           <C>

    /s/ Daniel T. Phillips        Director and President        May 22, 1996
- ------------------------------    (Principal Executive 
Daniel T. Phillips                Officer)


    Ronald M. Mankoff*             Director, Senior Vice        May 22, 1996
- ------------------------------     President and Secretary
Ronald M. Mankoff


    Larry G. Studinski*            Director                     May 22, 1996
- ------------------------------ 
Larry G. Studinski


    Eric C. Green*                 Executive Vice President,    May 22, 1996
- ------------------------------     Treasurer (Principal
Eric C. Green                      Financial Officer and
                                   Principal Accounting Officer)


*By:   /s/ Daniel T. Phillips
    -------------------------------
    Daniel T. Phillips,
    Attorney-in-Fact
</TABLE>

    
                                      II-4



<PAGE>

                                 EXHIBIT INDEX 


<TABLE>
<CAPTION>

Exhibit                                                                   Sequentially  
Number                                                                    Numbered Page 
- -------                                                                   ------------- 
<S>         <C>                                                           <C>           
   1.1       Form of Underwriting Agreement(1)
 
  *3.1       Amended and Restated Articles of Incorporation of Remodelers 
             Investment Corporation, as amended

   3.2       By-Laws(2)

   4.1       Form of Pooling and Servicing Agreement(2)

   5.1       Opinion of Andrews & Kurth L.L.P. regarding the legality of 
             the Certificates(1)

   8.1       Opinion of Andrews & Kurth L.L.P. regarding tax matters(1)

  10.1       Representative Form of Mortgage Note(1)

  10.2       Representative Form of Mortgage(1)

  10.3       Representative Form of Retail Installment Contract, Note and
             Disclosure Statement(1)

  10.4       Specimen of Certificate Insurance Policy(2)

  10.5       Form of Subservicing Agreement(2)

  10.6       Form of Loan Sale Agreement(2)

  10.7       Form of Agreement with Clearing Agency(2)

  23.1       Consent of Andrews & Kurth L.L.P.(1)

  24.1       Power of Attorney(3)

 *99.1       Form of Prospectus Supplement (filed with the Prospectus)
</TABLE>


___________________
 *  Filed herewith.

(1) Previously filed with the Commission as an exhibit to the Registrant's 
    Amendment No. 1 to Form S-3 Registration Statement (File No. 33-65373) 
    on April 23, 1996 and incorporated by reference herein.

(2) Previously filed with the Commission as an exhibit to the Registrant's 
    Form S-3 Registration Statement (file No. 33-65373) on December 22, 1995 
    and incorporated by reference herein.

(3) Previously filed, in part, with the Commission as an exhibit to the 
    Registrant's Form S-3 Registration Statement (File No. 33-65373) on 
    December 22, 1995 and, in part, as an exhibit to the Registrant's Amendment
    No. 1 to Form S-3 Registration Statement (File No. 33-65373) on April 23, 
    1996 and incorporated by reference herein.




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