FIRST UNION RESIDENTIAL SECURITIZATION TRANSACTIONS INC
S-3/A, 1996-06-12
ASSET-BACKED SECURITIES
Previous: BAYCORP HOLDINGS LTD, 424B3, 1996-06-12
Next: UNITED PAYORS & UNITED PROVIDERS INC, S-1/A, 1996-06-12




    As filed with the Securities and Exchange Commission on June 12, 1996
                                                    Registration No. 333-3574


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                             ----------------------
                    PRE-EFFECTIVE AMENDMENT NO. 1 ON FORM S-3
                                  TO FORM S-11
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933

                             ----------------------
                             FIRST UNION RESIDENTIAL
                        SECURITIZATION TRANSACTIONS, INC.

                                   (Depositor)
             (Exact name of Registrant as specified in its charter)
North Carolina             301 South College Street             56-1967773
(jurisdiction)       Charlotte, North Carolina 28202-6001    (I.R.S. Employee
                      (Address, including zip code, and      Identification No.)
                     telephone number, including area code,
                         of principal executive offices)

                           MARION A. COWELL, JR., ESQ.
             Executive Vice President, Secretary and General Counsel
                             First Union Corporation
                One First Union Center, 301 South College Street
                         Charlotte, North Carolina 28202
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                             ----------------------
                                 With Copies to:
        R. Michael Durrer, Esq.                     Robert J. Hahn, Esq.
        Petree Stockton, L.L.P.                    Moore & Van Allen, PLLC
      3500 One First Union Center              100 North Tryon Street Floor 47
  Charlotte, North Carolina 28202-6001      Charlotte, North Carolina 28202-4003
                             ----------------------
Approximate date of commencement of proposed sale to the public: From time to
time on or after the effective date of the registration statement, as determined
by market conditions.

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      Proposed Maximum        Amount of
    Title of Securities                  Amount to be       Maximum     Aggregate Offering   Registration Fee
     to be Registered                    Registered (1)  Offering Price       Price
                                                            Per Unit
- -------------------------------------------------------------------------------------------------------------
<S>                                      <C>                <C>          <C>                 <C>
Residential Mortgage Pass-Through        $2,000,000,000     100%         $2,000,000,000(2)   $689,310.34(3)
Certificates..........................
=============================================================================================================
</TABLE>


(1) This Registration Statement relates to the initial offering from time to
time of $2,000,000,000 aggregate principal amount of Residential Mortgage
Pass-Through Certificates and to any resales thereof in market-making
transactions by First Union Capital Markets Corp., an affiliate of the
Registrant.
(2) Estimated solely for the purpose of calculating the registration fee.
(3) $344.83 previously paid on April 16, 1996.



<PAGE>




                              CROSS REFERENCE SHEET
                                   TO FORM S-3


<TABLE>
<CAPTION>

                               ITEM AND CAPTION IN FORM S-3                          CAPTION OR LOCATION IN PROSPECTUS

<C>     <C>                                                                        <C>
1.       Forepart of the Registration Statement and Outside Front Cover Page of     Forepart of Registration Statement;
         Prospectus..............................................................   Outside Front Cover Page**

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

3.       Summary Information, Risk Factors and Ratio of Earnings to Fixed           Summary of Terms;**
         Charges.................................................................   Risk Factors**

4.       Use of Proceeds ........................................................   Use of Proceeds

5.       Determination of Offering Price.........................................   *

6.       Dilution................................................................   *

7.       Selling Security Holders................................................   *

8.       Plan of Distribution....................................................   Method of Distribution**

9.       Description of Securities to be Registered .............................   Summary of Terms; Description of
                                                                                    the Certificates; Yield and
                                                                                    Prepayment Considerations**

10.      Interests of Named Experts and Counsel..................................   *

11.      Material Changes........................................................   *

12.      Incorporation of Certain Information by Reference ......................   Inside Front Cover Page

13.      Disclosure of Commission Position on Indemnification for Securities Act
         Liabilities ............................................................   II-3
</TABLE>


        *         Not applicable or answer is negative.
       **         To be completed from time to time by Prospectus Supplement.



<PAGE>




   
PROSPECTUS     Subject to Completion, dated _______________, 1996
- ----------
    

(A redherring appears on the left-hand side of this page, rotated 90 
degrees. Text is as follows.)

A registration statement relating to these securities has been filed
with the Securities and Exchange Commission but has not yet become
effective. Information contained herein is subject to completion or
amendment. These securities may not be sold nor may offers to buy be
accepted prior to the time the registration statement becomes effective.
This preliminary 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 state.


           First Union Residential Securitization Transactions, Inc.,
                                    Depositor
                 Residential Mortgage Pass-Through Certificates
                              (Issuable in Series)

   
         This   Prospectus   relates  to   Residential   Mortgage
Pass-Through Certificates (the "Certificates"), which may be sold from
time to time in one or more  Series  (each,  a  "Series")  by First
Union  Residential  Securitization Transactions, Inc. (the "Depositor")
on terms determined at the time of sale and described  in  this
Prospectus  and  the  related  Prospectus  Supplement.  The Certificates
of a Series  will  evidence  interests  in a trust  fund (a "Trust
Fund"). As specified in the related Prospectus Supplement,  the Trust
Fund for a Series of  Certificates  will include  certain  mortgage
related  assets (the " Mortgage  Assets")  consisting  of (i) promissory
notes or other  evidences of indebtedness  secured  by first,  second or
more  junior  liens on fee simple or leasehold interests in one- to
four-family properties,  including participations in any  of  the
foregoing  ("  Mortgage  Loans"),  (ii)  mortgage  pass-through
securities  (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") or (iii) mortgage-backed  securities
that are not guaranteed by GNMA, FNMA or FHLMC ("Private Mortgage-Backed
Securities").  Private Mortgage-Backed Securities will have been
previously  offered and sold  pursuant to an  effective  registration
statement  under  the  Securities  Act of  1933 . The  Mortgage  Assets
will be acquired by the  Depositor  from one or more  institutions
(each,  a "Seller"), which may be affiliates of the  Depositor,  and
conveyed by the Depositor to the related  Trust Fund.  A Trust Fund also
may  include  insurance  policies,  cash accounts, reserve funds,
reinvestment income,  guaranties,  letters of credit or other forms of
credit enhancement described herein and in the related Prospectus
Supplement,  or any  combination  thereof.  In addition,  if so
specified in the related  Prospectus  Supplement,  the  property  of the
Trust Fund will  include monies  on  deposit  in a  trust  account  (the
"Pre-Funding  Account")  to  be established with the Trustee,  which
will be used to purchase at a predetermined price  additional  Mortgage
Assets (the "Subsequent  Mortgage  Assets") from the Depositor  from
time to time  within  three  months  after the  issuance  of the
Certificates.

    
                                                      (Continued on next page)


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


         Prior to issuance  there will have been no market for the
Certificates of any Series,  and there can be no  assurance  that a
secondary  market for any Certificates  will develop or, if it does
develop,  that it will continue.  This Prospectus  may not be used to
consummate  sales  of a Series  of  Certificates unless accompanied by a
Prospectus Supplement.

         Offers of the  Certificates  may be made through one or more
different methods, including offerings through underwriters, including
First Union Capital Markets Corp.,  an affiliate of the  Depositor,  as
more fully  described  under "Method of Distribution" herein and in the
related Prospectus Supplement.


              The date of this Prospectus is _______________, 1996.



<PAGE>



         Each Series of Certificates will be issued in one or more
classes. Each class of  Certificates  of a Series  will  evidence
beneficial  ownership  of a specified  percentage  (which may be 0%) or
portion of future interest  payments and a  specified  percentage (which
may be 0%) or  portion of future  principal payments  on the  Mortgage
Assets  in the  related  Trust  Fund.  A  Series  of Certificates  may
include one or more classes that are senior or  subordinate in right of
payment to one or more other  classes of  Certificates  of such Series.
One or more  classes  of  Certificates  of a Series may be  entitled  to
receive principal   distributions   with   disproportionate,   nominal
or  no  interest distributions or interest  distributions  with
disproportionate,  nominal or no principal  distributions  or any
combination  thereof prior to one or more other classes of  Certificates
of such Series or after the  occurrence  of  specified events,  in  each
case  as  specified  in the  related  Prospectus  Supplement.
Distributions among classes of Certificates in a Series may differ as to
timing, sequential order and priority.

         Distributions to  Certificateholders  will be made monthly,
quarterly, semi-annually  or at such  other  intervals  and on the dates
specified  in the related  Prospectus  Supplement.  Distributions  on
the Certificates of a Series will be made from the assets of the related
Trust Fund or Funds or other assets pledged for the benefit of the
Certificateholders  as  specified in the related Prospectus Supplement.

         The  Certificates  of any Series will not represent an
obligation of or interest  in  the  Depositor  or  any  affiliate
thereof,  including,   without limitation, First Union National Bank of
North Carolina, and will not be insured or guaranteed by any
governmental agency or instrumentality or, unless otherwise specified in
the related  Prospectus  Supplement,  by any other  person.  Unless
otherwise specified in the related Prospectus  Supplement,  the only
obligations of the  Depositor  with  respect to a Series of Certificates
will be to obtain certain  representations  and  warranties  from each
Seller and to assign to the Trustee for the  related  Series of
Certificates  the  Depositor's  rights with respect to such
representations and warranties. The principal obligations of the Master
Servicer named in the related  Prospectus  Supplement with respect to
the related  Series of  Certificates  will be limited  to  obligations
pursuant  to certain   representations  and  warranties  and  to  its
contractual  servicing obligations, including any obligation it may have
to advance delinquent payments on the Mortgage Assets in the related
Trust Fund.

         The yield on each class of  Certificates  of a Series  will be
affected by, among other things, the rate of payment of principal
(including prepayments) on the  Mortgage  Assets in the related  Trust
Fund and the timing of receipt of such payments as described herein and
in the related  Prospectus  Supplement.  A Trust Fund may be subject to
early termination under the circumstances described herein and in the
related Prospectus Supplement.

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

         This Prospectus and the related Prospectus Supplements may be
used by First Union Capital Markets Corp. in connection with offers and
sales related to market-making transactions in any Series of the
Certificates.  First Union Capital Markets Corp. may act as principal or
agent in such transactions.  Such sales will be made at prices related
to prevailing market prices at the time of the sale.

         Until 90 days after the date of each Prospectus Supplement, all
dealers effecting  transactions in the securities covered by such
Prospectus Supplement, whether or not  participating  in the
distribution  thereof,  may be required to deliver such Prospectus
Supplement and this Prospectus.  This is in addition to the obligation
of dealers to deliver a Prospectus and Prospectus Supplement when acting
as  underwriters  and  with  respect  to  their  unsold   allotments  or
subscriptions.


                                   2

<PAGE>



                         PROSPECTUS SUPPLEMENT

         The Prospectus  Supplement  relating to the Certificates of
each Series to be offered hereunder will, among other things, set forth
with respect to such Certificates,  as  appropriate:  (i) a  description
of the class or  classes of Certificates  and the related  Pass-Through
Rate or method of  determining  the amount of interest,  if any, to be
passed  through to each such class;  (ii) the initial aggregate
Certificate Balance (which may be a notional principal amount) of each
class of  Certificates  included  in such  Series,  Distribution  Dates
relating  to such Series and,  if  applicable,  the initial and final
scheduled Distribution Dates for each class; (iii) information as to the
assets comprising the Trust Fund,  including the general characteristics
of the Mortgage  Assets included therein and, if applicable,  the
insurance,  surety bonds,  guaranties, letters of credit or other
instruments or agreements included in the Trust Fund, and the amount and
source of any Reserve Fund; (iv) the  circumstances,  if any, under
which the Trust Fund may be subject to early  termination;  (v) the
method used to  calculate  the amount of  principal,  if any,  to be
distributed  with respect  to each  class of  Certificates;  (vi)  the
order  of  application  of distributions to each of the classes within
such Series, whether sequential, pro rata, or otherwise;  (vii) the
Distribution  Dates with respect to such Series; (viii)  additional
information with respect to the plan of distribution of such
Certificates;  (ix)  whether  one or more  REMIC  elections  will  be
made  and designation of the regular interests and residual  interests;
(x) the aggregate original percentage ownership interest in the Trust
Fund to be evidenced by each class  of  Certificates;  (xi)  information
as to  the  nature  and  extent  of subordination  with respect to any
class of Certificates  that is subordinate in right of payment to any
other class; and (xii) information as to the Seller, the Master Servicer
and the Trustee.

                         AVAILABLE INFORMATION

         The Depositor  has filed with the  Securities  and Exchange
Commission (the "Commission") a Registration Statement under the
Securities Act of 1933, as amended, with respect to the Certificates.
This Prospectus,  which forms a part of the Registration  Statement, and
the Prospectus  Supplement relating to each Series of Certificates
contains summaries of the material terms of the documents referred to
herein and therein,  but do not contain all of the  information  set
forth in the 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. Such
Registration Statement and exhibits can be inspected and copied at
prescribed rates at the public  reference  facilities maintained by the
Commission at its Public Reference Section,  450 Fifth Street, N.W.,
Washington,  D.C. 20549,  and at its Regional Offices located as
follows: Chicago  Regional  Office,  Northwest  Atrium Center,  500 West
Madison  Street, Chicago, Illinois 60661; and New York Regional Office,
Seven World Trade Center, New York, New York 10048.

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

                     REPORTS TO CERTIFICATEHOLDERS

         Periodic and annual  reports  concerning  the related  Trust
Fund for a Series of Securities are required under the related Agreement
to be forwarded to Certificateholders.   Unless  otherwise  specified in
the  related  Prospectus Supplement,  such reports will not be examined
and reported on by an independent public   accountant.   See
"Description  of  the   Certificates----Reports   to
Certificateholders."


                                   3

<PAGE>



           INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         There are  incorporated  herein by reference  all documents and
reports filed or  caused  to be filed by the  Depositor  with  respect
to a Trust  Fund pursuant to Section 13(a),  13(c), 14 or 15(d) of the
Exchange Act, prior to the termination of an offering of Certificates
evidencing  interests  therein.  The Depositor will provide or cause to
be provided  without charge to each person to whom this Prospectus is
delivered in connection with the offering of one or more classes of
Certificates,  a list  identifying  all filings  with respect to the
related Trust Fund pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Exchange Act,  since the  Depositor's  latest fiscal year covered by its
annual report on Form 10-K and a copy of any or all documents or reports
incorporated  herein by reference, in each case to the extent such
documents or reports relate to one or more of such  classes  of such
Certificates,  other than the  exhibits  to such documents  (unless such
exhibits are  specifically  incorporated by reference in such
documents).  Requests to the Depositor  should be directed to: First
Union Residential  Securitization  Transactions,   Inc.,  301  South
College  Street, Charlotte, North Carolina 28202-0600, telephone number
(704) 383-3624.



                                   4

<PAGE>




                            SUMMARY OF TERMS

         This  summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and in the
related Prospectus Supplement with respect to the Series offered
thereby. The Prospectus Supplement for each  Series  will  specify  the
extent (if any) to which the terms of such Series  or the  related Trust
Fund vary from the  general  description  of the Certificates and Trust
Funds which is contained in this Prospectus.  Capitalized terms used
herein shall have the respective meanings assigned them in the "Index to
Defined Terms."

<TABLE>
<S>                                             <C>
Title of Securities .........................    Residential Mortgage Pass-Through Certificates (the
                                                 "Certificates"), issuable in series (each, a "Series").  Each
                                                 Series will be issued under a separate Pooling and Servicing
                                                 Agreement (each, an "Agreement") to be entered into with
                                                 respect to each such Series.

Depositor ...................................    First Union Residential Securitization Transactions, Inc., a
                                                 North Carolina corporation.  The Depositor is a wholly-owned,
                                                 limited purpose subsidiary of First Union National Bank of
                                                 North Carolina ("FUNB"), a national banking association (a
                                                 wholly-owned subsidiary of First Union Corporation, a North
                                                 Carolina corporation).  Neither First Union Corporation nor any
                                                 of its affiliates, including the Depositor, has guaranteed, or is
                                                 or will be otherwise obligated with respect to, the Certificates
                                                 of any Series.

Trustee .....................................    The trustee (the "Trustee") for each Series of Certificates will
                                                 be specified in the related Prospectus Supplement.  See "The
                                                 Pooling and Servicing Agreement" herein for a description of
                                                 the Trustee's rights and obligations.

Master Servicer .............................    The entity or entities named as Master Servicer (the "Master
                                                 Servicer") in the related Prospectus Supplement, one of which
                                                 may be an affiliate of the Depositor.  See "The Pooling and
                                                 Servicing Agreement----Certain Matters Regarding the Master
                                                 Servicer and the Depositor."

Sub-Servicer ................................    A "Sub-Servicer" may be specified in the related Prospectus
                                                 Supplement, which may be an affiliate of the Depositor.

Closing Date ................................    The date (the "Closing Date") of initial issuance of a Series of
                                                 Certificates, as specified in the related Prospectus Supplement.

Trust Fund Assets ...........................    The Trust Fund for a Series of Certificates will include certain
                                                 mortgage related assets (the "Mortgage Assets") consisting of
                                                 (a) a pool (a " Mortgage Pool") of Mortgage Loans, (b) Agency
                                                 Securities or (c) Private Mortgage-Backed Securities, together
                                                 with payments in respect of such Mortgage Assets and certain
                                                 other accounts, obligations or agreements, in each case as
                                                 specified in the related Prospectus Supplement.  To the extent
                                                 provided in the related Prospectus Supplement, the Depositor

                                   5

<PAGE>




                                                 will be obligated (subject only
                                                 to the availability thereof) to
                                                 sell at a predetermined  price,
                                                 and the Trust Fund for a Series
                                                 of    Certificates    will   be
                                                 obligated to purchase  (subject
                                                 to the  satisfaction of certain
                                                 conditions   described  in  the
                                                 applicable          Agreement),
                                                 additional Mortgage Assets (the
                                                 "Subsequent  Mortgage  Assets")
                                                 from    time   to   time    (as
                                                 frequently   as  daily)  within
                                                 three months after the issuance
                                                 of the  Certificates  having an
                                                 aggregate   principal   balance
                                                 approximately   equal   to  the
                                                 amount   on   deposit   in  the
                                                 Pre-Funding     Account    (the
                                                 "Pre-Funded  Amount")  on  such
                                                 Closing Date.

   A. Single Family Loans ...................    Unless otherwise specified in the related Prospectus
                                                 Supplement, Mortgage Loans will be secured by first, second
                                                 or more junior liens on fee simple or leasehold interests in
                                                 one-to four-family properties.  If so specified, the Mortgage
                                                 Loans may include cooperative apartment loans ("Cooperative
                                                 Loans") secured by security interests in shares issued by
                                                 private, nonprofit, 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.  If so
                                                 specified in the related Prospectus Supplement, the Mortgage
                                                 Assets of the related Trust Fund may include mortgage
                                                 participation certificates evidencing interests in Mortgage
                                                 Loans.  Such Mortgage Loans may be conventional loans (i.e.,
                                                 loans that are not insured or guaranteed by any governmental
                                                 agency), insured by the Federal Housing Authority ("FHA") or
                                                 partially guaranteed by the Veterans' Administration ("VA") as
                                                 specified in the related Prospectus Supplement.  If specified in
                                                 the related Prospectus Supplement, the Mortgage Loans may be
                                                 comprised of home equity loans ("Home Equity Loans").  Such
                                                 Home Equity Loans will be secured by first or second or more
                                                 junior liens on fee simple or leasehold interests in one- to
                                                 four-family properties.  See "Mortgage Loan
                                                 Program----Underwriting Standards."

                                                 The payment terms of the Mortgage Loans to be included in a
                                                 Trust Fund 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 (which will be
                                                 specified in the related Prospectus Supplement), 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 or to a different adjustable rate.
                                                 Changes to an adjustable rate may be subject to periodic
                                                 limitations, maximum rates, minimum rates or a combination

                                   6

<PAGE>




                                                 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
                                                 loan,  and  the  amount  of any
                                                 difference  may be  contributed
                                                 from funds  supplied by a third
                                                 party.

                                                 (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 assumed 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 ("balloon payments").  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)  The Mortgage Loans generally may be prepaid at any time
                                                 without payment of any prepayment fee.  If so specified in the
                                                 related Prospectus Supplement, prepayments of principal may
                                                 be subject to a prepayment fee, which may be fixed for the life
                                                 of any such Mortgage Loan or may decline over time, and may
                                                 be prohibited for the life of any such Mortgage Loan or for
                                                 certain periods ("lockout periods").  Certain Mortgage Loans
                                                 may permit prepayments after expiration of the applicable
                                                 lockout period and may require the payment of a prepayment
                                                 fee in connection with any such subsequent prepayment.  Other
                                                 Mortgage Loans may permit prepayments without payment of
                                                 a fee unless the prepayment occurs during specified time
                                                 periods.

                                                 (e)  The Mortgage Loans may include "due-on-sale" clauses
                                                 which permit the mortgagee to demand payment of the entire
                                                 Mortgage Loan in connection with the sale or certain transfers
                                                 of the related Mortgaged Property.  Other Mortgage Loans may
                                                 be assumable by persons meeting the then applicable
                                                 underwriting standards of the Seller.

                                                 (f)  Certain Mortgage Loans may be originated or acquired in
                                                 connection with employee relocation programs.  The real
                                                 property constituting security for repayment of a Mortgage

                                   7

<PAGE>




                                                 Loan may be  located in any one
                                                 of  the   fifty   states,   the
                                                 District  of  Columbia,   Guam,
                                                 Puerto   Rico   or  any   other
                                                 territory of the United States.

                                                 (g)  Unless otherwise specified in the related Prospectus
                                                 Supplement, all of the Mortgage Loans will be covered by
                                                 standard hazard insurance policies insuring against losses due
                                                 to fire and various other causes.  The Mortgage Loans will be
                                                 covered by primary mortgage insurance policies to the extent
                                                 provided in the related Prospectus Supplement.

                                                 All Mortgage Loans will have been purchased by the Depositor,
                                                 either directly or through an affiliate, from one or more Sellers.

   B. Agency Securities .....................    The Agency Securities evidenced by a Series of Certificates
                                                 will consist of (i) mortgage participation certificates issued and
                                                 guaranteed as to timely payment of interest and, unless
                                                 otherwise specified in the related Prospectus Supplement,
                                                 ultimate payment of principal by the Federal Home Loan
                                                 Mortgage Corporation ("FHLMC Certificates"), (ii) Guaranteed
                                                 Mortgage Pass-Through Certificates issued and guaranteed as
                                                 to timely payment of principal and interest by the Federal
                                                 National Mortgage Association ("FNMA Certificates"),
                                                 (iii) fully modified pass-through mortgage-backed certificates
                                                 guaranteed as to timely payment of principal and interest by the
                                                 Government National Mortgage Association ("GNMA
                                                 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 FHLMC, FNMA
                                                 or GNMA Certificates and, unless otherwise specified in the
                                                 related Prospectus Supplement, guaranteed to the same extent
                                                 as the underlying securities, (v) another type of pass-through
                                                 certificate issued or guaranteed by GNMA, FNMA or FHLMC
                                                 and 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.

                                                 The Agency Securities may consist of pass-through securities
                                                 issued under FHLMC's Cash or Guarantor Program, the
                                                 GNMA I Program, the GNMA II Program or another program
                                                 specified in the related Prospectus Supplement.  The payment
                                                 characteristics of the Mortgage Loans underlying the Agency
                                                 Securities will be described in the related Prospectus
                                                 Supplement.


                                   8

<PAGE>




   C. Private Mortgage-Backed
      Securities ............................    Private Mortgage-Backed Securities may include (a) mortgage
                                                 pass-through certificates representing beneficial interests in a
                                                 Mortgage Pool or (b) collateralized mortgage obligations
                                                 secured by Mortgage Loans.  Private Mortgage-Backed
                                                 Securities may include 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 Mortgage Loans.
                                                 Although individual Mortgage Loans underlying a Private
                                                 Mortgage-Backed Security may be insured or guaranteed by the
                                                 United States or an agency or instrumentality thereof, they need
                                                 not be, and the Private Mortgage-Backed Securities themselves
                                                 will not be so insured or guaranteed.  Private Mortgage-Backed
                                                 Securities will have been previously offered and sold pursuant
                                                 to an effective registration statement under the Securities Act
                                                 of 1933, as amended, or were exempt from registration
                                                 thereunder.  Unless otherwise specified in the related
                                                 Prospectus Supplement relating to a Series of Certificates,
                                                 payments on the Private Mortgage-Backed Securities will be
                                                 distributed directly to the Trustee as registered owner of such
                                                 Private Mortgage-Backed Securities.  See "The Trust
                                                 Fund----Private Mortgage-Backed Securities" herein.

   
Description of the
Certificates ................................    Each Certificate will represent
                                                 the interest specified in the related Prospectus Supplement
                                                 ===========================================================
                                                 in a Trust Fund created by the Depositor pursuant to an
                                                 Agreement among the Depositor, the Master Servicer and the
                                                 Trustee for the related Series.  The Certificates of any Series
                                                 may be issued in one or more classes as specified in the related
                                                 Prospectus Supplement.  A Series of Certificates may include
                                                 one or more classes of senior Certificates (collectively, the
                                                 "Senior Certificates") and one or more classes of subordinate
                                                 Certificates (collectively, the "Subordinated Certificates").
                                                 Certain Series or classes of Certificates may be covered by
                                                 insurance policies or other forms of credit enhancement, in
                                                 each case as described herein and 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, only
                                                 to interest or to any combination thereof; (ii) may be entitled
                                                 to receive distributions only of prepayments of principal
                                                 throughout the lives of the Certificates 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 Certificates of such Series throughout the lives
                                                 of the  Certificates  or during
                                                 specified periods;  (iv) may be
                                   9

<PAGE>






                                                 entitled   to   receive    such
                                                 distributions  only  after  the
                                                 occurrence of events  specified
                                                 in   the   related   Prospectus
                                                 Supplement; (v) may be entitled
                                                 to  receive   distributions  in
                                                 accordance  with a schedule  or
                                                 formula  or  on  the  basis  of
                                                 collections   from   designated
                                                 portions  of the  assets in the
                                                 related Trust Fund;  (vi) as to
                                                 Certificates     entitled    to
                                                 distributions    allocable   to
                                                 interest,  may be  entitled  to
                                                 receive  interest  at  a  fixed
                                                 rate or a rate that is  subject
                                                 to  change  from  time to time;
                                                 and  (vii)  as to  Certificates
                                                 entitled    to    distributions
                                                 allocable to  interest,  may be
                                                 entitled    to    distributions
                                                 allocable   to  interest   only
                                                 after the  occurrence of events
                                                 specified    in   the   related
                                                 Prospectus  Supplement  and may
                                                 accrue   interest   until  such
                                                 events  occur,  in each case as
                                                 specified    in   the   related
                                                 Prospectus   Supplement.    The
                                                 timing,   amounts,   sequential
                                                 order  and   priority  of  such
                                                 distributions  may  vary  among
                                                 classes,    over    time,    or
                                                 otherwise  as  specified in the
                                                 related Prospectus Supplement.

Distributions on the
Certificates ................................    Distributions on the Certificates entitled thereto will be made
                                                 monthly, quarterly, semi-annually or at such other intervals and
                                                 on the dates specified in the related Prospectus Supplement
                                                 (each, a "Distribution Date") out of the payments received in
                                                 respect of the assets of the related Trust Fund or other assets
                                                 pledged for the benefit of the Certificates as specified in the
                                                 related Prospectus Supplement.  The amount allocable to
                                                 payments of principal and interest on any Distribution Date will
                                                 be determined as specified in the related Prospectus
                                                 Supplement.  Unless otherwise specified in the related
                                                 Prospectus Supplement, all distributions will be made pro rata
                                                 to Certificateholders of the class entitled thereto.

                                                 Unless otherwise specified in the related Prospectus
                                                 Supplement, the aggregate original Certificate Balance of the
                                                 Certificates will equal the aggregate distributions allocable to
                                                 principal that such Certificates will be entitled to receive.  If
                                                 specified in the related Prospectus Supplement, the Certificates
                                                 will have an aggregate original Certificate Balance equal to the
                                                 aggregate unpaid principal balance of the Mortgage Assets as
                                                 of the first day of the month of creation of the Trust Fund and
                                                 will bear interest in the aggregate at a rate equal to the interest
                                                 rate borne by the underlying Mortgage Loans (the "Mortgage
                                                 Rate"), Agency Securities or Private Mortgage-Backed
                                                 Securities, net of the aggregate servicing fees and any other
                                                 amounts specified in the related Prospectus Supplement (the "
                                                 Pass-Through Rate").

                                                 The rate at which interest will be passed through to holders of
                                                 each class of Certificates entitled thereto may be a fixed rate or
                                                 a rate that is subject to change from time to time from the time
                                                 and for the periods, in each case, as specified in the related
                                                 Prospectus Supplement.  Any such rate may be calculated on

                                   10

<PAGE>





                                                 a loan-by-loan, weighted average or other basis, in each case as
                                                 described in the related Prospectus Supplement.

Credit Enhancement ..........................    The assets in a Trust Fund or the Certificates of one or more
                                                 classes in the related Series may have the benefit of one or
                                                 more types of credit enhancement described herein and in the
                                                 related Prospectus Supplement.  The protection against losses
                                                 afforded by any such credit support may be limited.  The type,
                                                 characteristics and amount of credit enhancement will be
                                                 determined based on the characteristics of the Mortgage Loans
                                                 underlying or comprising the Mortgage Assets and other factors
                                                 and will be established on the basis of requirements of each
                                                 Rating Agency rating the Certificates of such Series.  One or
                                                 more forms of credit enhancement may be provided by an
                                                 affiliate or affiliates of the Depositor.  See "Credit
                                                 Enhancement" herein.

                                                 Credit enhancement for a Series may include one or more of
                                                 the following types or such other credit enhancement specified
                                                 in the related Prospectus Supplement:

   
   A. Subordination .........................    A Series of Certificates may consist of one or more classes of
                                                 Senior Certificates and one or more classes of
                                                 Subordinated Certificates.  The rights of the holders of the
                                                 ============
                                                 Subordinated Certificates of a Series to receive distributions
                                                 with respect to the assets in the related Trust Fund will be
                                                 subordinated to such rights of the holders of the Senior
                                                 Certificates of the same Series to the extent described in the
                                                 related Prospectus Supplement.  This subordination is intended
                                                 to enhance the likelihood of regular receipt by holders of
                                                 Senior Certificates of the full amount of their scheduled
                                                 monthly payments of principal and interest.  The protection
                                                 afforded to the holders of Senior Certificates of a Series by
                                                 means of the subordination feature will be accomplished by
                                                 (i) the preferential right of such holders to receive, prior to any
                                                 distribution being made in respect of the related Subordinated
                                                 Certificates, the amounts of principal and interest due them on
                                                 each Distribution Date out of the funds available for
                                                 distribution on such date in the related Collection Account and,
                                                 to the extent described in the related Prospectus Supplement, by
                                                 the right of such holders to receive future distributions on the
                                                 assets in the related Trust Fund that would otherwise have been
                                                 payable to the holders of Subordinated Certificates;
                                                 (ii) reducing the ownership interest of the related Subordinated
                                                 Certificates; (iii) a combination of clauses (i) and (ii) above; or
                                                 (iv) as otherwise described in the related Prospectus
                                                 Supplement.  If so specified in the related Prospectus
                                                 Supplement, subordination may apply only in the event of
                                                 certain types of losses not covered by other forms of credit
                                                 support, such as hazard losses not covered by standard hazard
                                                 insurance  policies  or  losses
                                                 due to the  bankruptcy or fraud
                                                 of the  borrower.  The  related     
                                                 Prospectus  Supplement will
                                   11

<PAGE>



                                                 set forth  information  concerning,
                                                 among other things,  the amount
                                                 of  subordination of a class or
                                                 classes     of     Subordinated
                                                 Certificates  in a Series,  the
                                                 circumstances   in  which  such
                                                 subordination      will      be
                                                 applicable,  and the manner, if
                                                 any,  in which  the  amount  of
                                                 subordination   will   decrease
                                                 over time.

   B. Reserve Fund ..........................    One or more reserve funds (each, a " Reserve Fund") may be
                                                 established and maintained for each Series.  The related
                                                 Prospectus Supplement will specify whether or not any such
                                                 Reserve Fund will be included in the corpus of the Trust Fund
                                                 for such Series and will also specify the manner of funding the
                                                 related Reserve Fund and the conditions under which the
                                                 amounts in any such Reserve Fund will be used to make
                                                 distributions to holders of Certificates of a particular class or
                                                 released from the related Trust Fund.

   C. Mortgage Pool
      Insurance Policy ......................    A mortgage pool insurance policy or policies ("Mortgage Pool
                                                 Insurance Policy") may be obtained and maintained for a
                                                 Series, which shall be limited in scope, covering defaults on the
                                                 related Mortgage Loans in an initial amount equal to a
                                                 specified percentage of the aggregate principal balance of all
                                                 Mortgage Loans included in the Mortgage Pool as of the first
                                                 day of the month of issuance of the related Series of
                                                 Certificates or such other date as is specified in the related
                                                 Prospectus Supplement (the " Cut-off Date").

   D. Special Hazard
      Insurance Policy ......................    A special hazard insurance policy or policies ("Special Hazard
                                                 Insurance Policy") may be obtained and maintained for a
                                                 Series, covering certain physical risks that are not otherwise
                                                 insured against by standard hazard insurance policies.  Each
                                                 Special Hazard Insurance Policy will be limited in scope and
                                                 will cover losses pursuant to the provisions of each such
                                                 Special Hazard Insurance Policy as described in the related
                                                 Prospectus Supplement.

   E. Bankruptcy Bond .......................    A bankruptcy bond or bonds (" Bankruptcy Bonds") may be
                                                 obtained covering certain losses resulting from action that may
                                                 be taken by a bankruptcy court in connection with a Mortgage
                                                 Loan.  The level of coverage and the limitations in scope of
                                                 each Bankruptcy Bond will be specified in the related
                                                 Prospectus Supplement.

   F. FHA Insurance and
      VA Guarantee ..........................    All or a portion of the Mortgage Loans in a Mortgage Pool
                                                 may be insured by FHA insurance ("FHA Insurance") and may
                                                 be partially guaranteed by the VA ("VA Insurance").


   G. Cross Support .........................    If specified in the related Prospectus Supplement, the beneficial
                                                 ownership of separate groups of assets included in a Trust Fund

                                   12

<PAGE>






                                                 may be evidenced by separate classes of the related Series of
                                                 Certificates.  In such case, credit support may be provided by
                                                 a cross-support feature which requires that distributions be
                                                 made with respect to Certificates evidencing beneficial
                                                 ownership of one or more asset groups prior to distributions to
                                                 Subordinated Certificates evidencing a beneficial ownership
                                                 interest in other asset groups within the same Trust Fund.

   H. Limited Guarantee .....................    If specified in the related Prospectus Supplement, credit
                                                 enhancement may be provided in the form of a limited
                                                 financial guarantee ("Limited Guarantee") issued by a guarantor
                                                 named therein.

   I. Letter of Credit ......................    Alternative credit support with respect to a Series of
                                                 Certificates may be provided by the issuance of a letter of
                                                 credit ("Letter of Credit") by the bank or financial institution
                                                 specified in the related Prospectus Supplement.  The coverage,
                                                 amount and frequency of any reduction in coverage provided
                                                 by a Letter of Credit issued with respect to a Series of
                                                 Certificates will be set forth in the related Prospectus
                                                 Supplement.

   J. Surety Bonds ..........................    If specified in the related Prospectus Supplement, credit support
                                                 with respect to one or more classes of Certificates of a Series
                                                 may be provided by the issuance of a surety bond ("Surety
                                                 Bond") issued by a financial guarantee insurance company
                                                 specified in the related Prospectus Supplement.  The coverage,
                                                 amount and frequency of any reduction in coverage provided
                                                 by a Surety Bond will be set forth in the related Prospectus
                                                 Supplement.

   K. Overcollateralization..................    If specified in the related Prospectus Supplement, credit support
                                                 may consist of overcollateralization whereby the aggregate
                                                 principal amount of the Mortgage Assets, including any
                                                 Subsequent Mortgage Assets, exceeds the aggregate Certificate
                                                 Balance of the Certificates.  Such overcollateralization may
                                                 exist on the Closing Date or develop thereafter as a result of
                                                 the application of certain interest collections, in excess of
                                                 amounts necessary to pay the Pass-Through Rate on the
                                                 Certificates, received in connection with the Mortgage Assets,
                                                 including any Subsequent Mortgage Assets.  The existence of
                                                 any overcollateralization and the manner, if any, by which it
                                                 increases or decreases, will be set forth in the related
                                                 Prospectus Supplement.

Advances ....................................    Unless otherwise specified in the related Prospectus
                                                 Supplement, the Master Servicer and, if applicable, each
                                                 mortgage servicing institution that services a Mortgage Loan in
                                                 a Mortgage Pool on behalf of the Master Servicer (a
                                                 "Sub-Servicer")     will be obligated  to  advance  amounts         
                                                 (each, an "Advance") corresponding   to   delinquent                
                                                 principal and interest                                             13

<PAGE>









                                                 payments (or, in the case of Home
                                                 Equity Loans, interest payments only)
                                                 on    such     Mortgage    Loan
                                                 (including,   in  the  case  of
                                                 Cooperative    Loans,    unpaid
                                                 maintenance   fees   or   other
                                                 charges   under   the   related
                                                 proprietary  lease)  until  the
                                                 first    day   of   the   month
                                                 following the date on which the
                                                 related  Mortgaged  Property is
                                                 sold at a  foreclosure  sale or
                                                 the  related  Mortgage  Loan is
                                                 otherwise liquidated,  or until
                                                 such other time as specified in
                                                 the     related      Prospectus
                                                 Supplement.  Any  obligation to
                                                 make Advances may be subject to
                                                 limitations as specified in the
                                                 related Prospectus  Supplement.
                                                 Advances  will be  reimbursable
                                                 to the extent  described herein
                                                 and in the  related  Prospectus
                                                 Supplement.

Optional Termination ........................    The Master Servicer or, if specified in the related Prospectus
                                                 Supplement, the holder of the residual interest in a REMIC
                                                 may have the option to effect early retirement of a Series of
                                                 Certificates through the purchase of the Mortgage Assets and
                                                 other assets in the related Trust Fund under the circumstances
                                                 and in the manner described in "The Pooling and Servicing
                                                 Agreement----Termination; Optional Termination" herein and
                                                 in the related Prospectus Supplement.  In addition, if the related
                                                 Prospectus Supplement provides that the property of a Trust
                                                 Fund will include a Pre-Funding Account (as such term is
                                                 defined in the related Prospectus Supplement, the "Pre-Funding
                                                 Account"), a portion of a Series of Certificates will be subject
                                                 to early retirement on or immediately following the end of the
                                                 Funding Period (as such term is defined in the related
                                                 Prospectus Supplement, the "Funding Period") in an amount
                                                 and manner specified in the related Prospectus Supplement.

Legal Investment ............................    The Prospectus Supplement for each series of Certificates will
                                                 specify which, if any, of the Classes of Certificates offered
                                                 thereby will constitute "mortgage related securities" for
                                                 purposes of the Secondary Mortgage Market Enhancement Act
                                                 of 1984 ("SMMEA").  Classes of Certificates that qualify as
                                                 "mortgage related securities" will be legal investments for
                                                 certain types of institutional investors to the extent provided in
                                                 SMMEA, subject, in any case, to any other regulations that
                                                 may govern investments by such institutional investors.
                                                 Institutions whose investment activities are subject to review by
                                                 federal or state authorities should consult with their counsel or
                                                 the applicable authorities to determine whether an investment
                                                 in a particular class of Certificates (whether or not such class
                                                 constitutes a "mortgage related security") complies with
                                                 applicable guidelines, policy statements or restrictions.  See
                                                 "Legal Investment."


Certain Federal Income
Tax Consequences ............................    The federal income tax consequences to Certificateholders will
                                                 vary depending on whether one or more elections are made to    
                                                 treat the Trust Fund or specified portions thereof as a "real  
                                   14

<PAGE>







                                                 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 of
                                                 Certificates will specify whether such an election will be made.
                                                 See "Certain Federal Income Tax Consequences."

ERISA Considerations ........................    A fiduciary of any employee benefit plan or other retirement
                                                 plan or arrangement subject to the Employee Retirement
                                                 Income Security Act of 1974, as amended ("ERISA"), or the
                                                 Code should carefully review with its legal advisors whether
                                                 the purchase or holding of Certificates could give rise to a
                                                 transaction prohibited or not otherwise permissible under
                                                 ERISA or the Code.  See "ERISA Considerations." Certain
                                                 classes of Certificates may not be transferred unless the Trustee
                                                 and the Depositor are furnished with a letter of representations
                                                 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 Master Servicer to additional obligations.  See
                                                 "Description of the Certificates----General" and "ERISA
                                                 Considerations."

Rating ......................................    It is a condition to the issuance of the Certificates of any Series
                                                 offered hereby that they be rated in one of the four highest
                                                 rating categories by at least one nationally recognized statistical
                                                 rating organization (a " Rating Agency").
</TABLE>


                                   15

<PAGE>


   
                                       RISK FACTORS
    

         Limited Liquidity.  Although the Prospectus  Supplement for a
Series of Certificates may indicate that the underwriter  intends to
make a market in such Certificates, it is under no obligation to do so.
There can be no assurance that a secondary market will develop or, if a
secondary market does develop,  that it will provide holders of such
Certificates  with liquidity of investment or that it will continue for
the lives of such  Certificates.  The Certificates will not be listed on
any securities exchange.

         General Economic Conditions. General economic conditions have
an impact on the ability of borrowers to repay mortgage loans.  Loss of
earnings,  illness and  other  similar  factors  may  lead  to an
increase  in  delinquencies  and bankruptcy  filings  by  borrowers.  In
the event of  personal  bankruptcy  of a borrower under a Mortgage Loan
(a "Mortgagor"),  it is possible that the holders of the  related
Certificates  could  experience  a loss  with  respect  to such
Mortgagor's  Mortgage  Loan. In  conjunction  with a Mortgagor's
bankruptcy,  a bankruptcy court may suspend or reduce the payments of
principal and interest to be paid with respect to such Mortgage Loan,
thus delaying or reducing the amount received  by the  holders  of the
related  Certificates  with  respect  to such Mortgage  Loan.  Moreover,
if a bankruptcy  court  prevents the transfer of the related  Mortgaged
Property to the related Trust Fund, any remaining balance on such
Mortgage Loan may not be  recoverable.  See "Mortgage Loan Program"
herein and "FUNB and Its Mortgage  Program----Delinquency  and Loan Loss
Experience" in the related Prospectus Supplement for further information
regarding the rates of delinquency and net losses  experienced on the
mortgage loans included in FUNB's servicing portfolio.

         Local Real Estate Markets.  An overall decline in the
residential  real estate markets in the states in which the Mortgaged
Properties are located could adversely affect the values of the
Mortgaged  Properties such that the aggregate outstanding  balance of
the  Mortgage  Loans  equals or exceeds the value of the Mortgaged
Properties.  The  Depositor  can neither  predict  such  declines nor
quantify the impact of such declines in property values nor predict how
long and in which states such declines may occur.  During a period of
such declines,  the rates of  delinquencies,  foreclosures and losses on
the Mortgage Loans would be expected to be higher than those experienced
in the mortgage lending industry in general.

         Yield and Prepayment  Considerations.  The yield on the
Certificates of each Series will depend on the rate of principal payment
(including prepayments, liquidations  due to defaults and  repurchases)
on the  Mortgage  Loans and the price paid by  Certificateholders.  Such
yield may be  adversely  affected  by a higher or lower than anticipated
rate of prepayments  on the related  Mortgage Loans.  In  addition,
unless  otherwise  specified  in the  related  Prospectus Supplement,
the yield to investors may be adversely affected by shortfalls which may
result from the timing of the receipt of partial prepayments or
liquidations as well as  shortfalls  not  covered by the Master
Servicing  Fee  related to a particular  Distribution Date and which
shortfalls result from the timing of the receipt of full  prepayments.
The yield on  Certificates  entitling the holders thereof  primarily or
exclusively to payments of interest on the Mortgage Loans will be
extremely  sensitive to the rate of prepayments on the related  Mortgage
Loans. In addition,  the yield on certain other types of classes of
Certificates may be  relatively  more  sensitive  to the rate of
prepayment  of the  related Mortgage Loans than other classes of
Certificates. Prepayments are influenced by a number of factors,
including prevailing mortgage market interest rates, local and national
economic conditions and homeowner mobility. See "Yield and Prepayment
Considerations."

         Limited Obligations.  Except for any related insurance policies
and any reserve  fund or  credit  enhancement  described  in the
applicable  Prospectus Supplement,  the Mortgage  Assets included in the
related Trust Fund will be the sole source of payments on the
Certificates of a Series. The Certificates of any Series will not
represent an interest in or obligation  of the  Depositor,  the Master
Servicer,  the  Trustee  or any of  their  affiliates,  except  for  the
Depositor's  and the  Master  Servicer's  limited  obligations  with
respect to certain  breaches  of  their  respective  representations and
warranties.  The Certificates of any Series will not be guaranteed or
insured by any governmental agency or instrumentality,  the Depositor,
the Master Servicer, the Trustee, any of their  affiliates  or any other
person.  Consequently,  in the  event  that payments on the Mortgage
Assets are  insufficient  or otherwise  unavailable to make all payments
required on the Certificates, there will be no recourse to the
Depositor,  the Master  Servicer,  the Trustee or,  except as  specified
in the applicable Prospectus Supplement, any other entity.

                                   16

<PAGE>




         Limitations,  Reduction and  Substitution of Credit
Enhancement.  With respect to each Series of  Certificates,  credit
enhancement may be provided in limited  amounts to cover  certain  types
of losses on the  underlying  Mortgage Loans.  Credit enhancement will
be provided in one or more of the forms referred to herein,  including,
but not limited to:  subordination  of other  classes of Certificates of
the same Series; a limited guarantee; a letter of credit; a pool
insurance  policy;  a special hazard insurance  policy;  a mortgagor
bankruptcy bond; a reserve fund;  cross support;  FHA Insurance and VA
Guarantee;  a surety bond; and any combination thereof.  See "Credit
Enhancement" herein.  Regardless of the form of credit  enhancement
provided,  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. Furthermore, such credit enhancements may provide
only very  limited  coverage  as to certain  types of  losses,  and may
provide no coverage as to certain other types of losses. All or a
portion of the credit enhancement for any Series of Certificates will
generally be permitted to be reduced,  terminated or  substituted  for,
if each  applicable  rating agency confirms that the then current rating
thereof will not be adversely  affected. See "Credit Enhancement."

         Realization Upon Nonperforming  Loans;  Delays and Expenses
Associated With Legal  Actions.  An action to  foreclose a Mortgage Loan
is  regulated  by statutes and rules and is subject to a court's
equitable  powers. A foreclosure action is  subject  to many of the
delays and  expenses  of other  lawsuits  if defenses or counterclaims
are interposed,  sometimes  requiring several years to complete.
Furthermore,  an  action  to  obtain a  deficiency  judgment  also is
regulated by statutes and rules, and the amount of a deficiency
judgment may be limited by law.  In the event of a default by a
borrower,  these  restrictions, among others,  may impede the ability of
the Master  Servicer to foreclose on or to sell the Mortgaged Property
or to obtain a deficiency  judgment in connection therewith.  If the
protection afforded the Certificateholders of a Series by the credit
enhancement,  if any, for such Series is exhausted, such restrictions
may delay  distributions  to such  Certificateholders  and may
ultimately  limit the amounts  distributed with respect to such
defaulted Mortgage Loans and result in a loss to such Certificateholders
on their investments. See "Certain Legal Aspects of the Mortgage Loans."


   
         Junior  Liens.  Mortgages  securing  Home Equity Loans are
often junior liens  subordinate  to the  rights of the  mortgagee  under
the  related  senior mortgage  or  mortgages.  The  proceeds  from  any
liquidation,   insurance  or condemnation proceedings will be available
to satisfy the outstanding balance of such  junior  mortgage  only to
the  extent  that  the  claims  of  such  senior mortgagees have been
satisfied in full, including any related foreclosure costs. In addition,
a junior  mortgagee may not  foreclose on the property  securing a
junior mortgage unless it forecloses  subject to the senior mortgages,
in which case it must  either pay the entire  amount due on the senior
mortgages  to the senior  mortgagees  at or  prior  to  the  foreclosure
sale  or  undertake  the obligation to make  payments on the senior
mortgages in the event the mortgagor is in  default  thereunder.  The
Trust Fund will not have any source of funds to satisfy the senior
mortgages to make payments due to the senior mortgagees.

         Subordinated Certificates.  A Series of Certificates may
consist of one or more classes of Senior  Certificates  and one or more
classes of Subordinated Certificates.  The rights of the holders of
Subordinated Certificates to receive distributions  from the related
Trust Fund will be subordinated to the rights of the  holders  of Senior
Certificates  of  the  same  Series  to  receive  such distributions.
The effect of such  subordination  generally  is that holders of
Subordinated  Certificates  may  experience  losses on the  underlying
Mortgage Assets before or to a greater  extent than holders of Senior
Certificates.  The Prospectus  Supplement  for each  Series  will
specify the rights of holders of Subordinated  Certificates in relation
to the holders of Senior  Certificates as well as the extent and
circumstances  of any such  subordination.  See  "Credit
Enhancement----Subordination."

    

         Other Legal  Considerations.  Applicable state laws generally
regulate interest rates and other charges,  and require certain
disclosures to borrowers. In  addition,  many states have other laws,
such as consumer  protection  laws, unfair and deceptive practices acts
and debt collection practices acts which may apply to the origination or
collection of the Mortgage  Loans.  Depending on the provisions of the
applicable law, violations of these laws may limit the ability of the
Master  Servicer to collect all or part of the  principal of, or
interest on,  the  Mortgage  Loans,  may  entitle  the  borrower  to a
refund of  amounts previously  paid and, in addition,  could subject the
Master Servicer to damages and  administrative  enforcement.  See
"Certain  Legal  Aspects of the Mortgage Loans."

                                   17

<PAGE>




                            THE TRUST FUND*

         The Trust  Fund for each  Series  will be held by the  Trustee
for the benefit of the  related  Certificateholders.  Each  Trust  Fund
will  consist of certain  mortgage-related  assets (the " Mortgage
Assets")  consisting of (A) a mortgage  pool (a  "Mortgage  Pool")
comprised  of Mortgage  Loans,  (B) Agency Securities or (C) Private
Mortgage-Backed  Securities, in each case as specified in the related
Prospectus Supplement,  together with payments in respect of such
Mortgage Assets and certain other accounts,  obligations or agreements,
in each case as specified in the related Prospectus Supplement.

       
         The  Certificates  will be entitled  to payment  from the
assets of the related  Trust  Fund or Funds or other  assets  pledged
for the  benefit of the Certificateholders  as specified in the related
Prospectus  Supplement and will not be  entitled  to  payments  in
respect of the assets of any other trust fund established  by  the
Depositor.  Unless  otherwise  specified  in  the  related Prospectus
Supplement,  the  Mortgage  Assets of any Trust Fund will consist of
Mortgage Loans, Agency Securities or Private Mortgage-Backed  Securities
but not a combination thereof.

         The Mortgage  Assets may be acquired by the Depositor,  either
directly or  through  affiliates,   in  the  open  market  or  in
privately   negotiated transactions,  from  originators  or  sellers
that  may  be  affiliates  of the Depositor  (the  "Sellers")  and
conveyed by the  Depositor to the related Trust Fund.  The Sellers  may
have  originated  the  Mortgage  Assets or acquired  the Mortgage Assets
from the  originators  or other  entities.  See "Mortgage  Loan
Program----Underwriting Standards."

         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 the related
Series of Certificates  initially is offered, more general information
of the nature described below will be provided in the related Prospectus
Supplement, and final specific information will be set forth in a
Current  Report on Form 8-K to be  available to investors on the date of
issuance thereof and to be filed with the Securities and Exchange
Commission within  fifteen  days  after the  initial  issuance  of such
Certificates  (the "Detailed  Description").  A schedule of the Mortgage
Assets  relating to such Series will be attached to the Agreement
delivered to the Trustee upon delivery of the Certificates.

The Mortgage Loans----General

         For purposes  hereof,  the real property that secures
repayment of the Mortgage  Loans are  collectively  referred to as "
Mortgaged  Properties."  The Mortgaged Properties may be located in any
one of the fifty states, the District of Columbia,  Guam,  Puerto Rico
or any other  territory  of the United  States. Mortgage  Loans with
certain  Loan-to-Value  Ratios  and/or  certain  principal balances  may
be  covered  wholly or  partially  by  primary  mortgage  guaranty
insurance policies (each, a "Primary Mortgage Insurance Policy"). The
existence, extent and duration of any such  coverage  will be  described
in the  applicable Prospectus Supplement. No Primary Mortgage Insurance
Policy will be required for any home equity loan.

         The Mortgage  Loans in a Mortgage Pool will have monthly
payment dates as set forth in the related  Prospectus  Supplement.  The
payment  terms of the Mortgage  Loans to be included in a Trust Fund
will be  described in the related Prospectus  Supplement  and  may
include  any  of  the  following  features  or combination  thereof  or
other  features  described  in the  related  Prospectus Supplement:

   

*        Whenever the terms "Mortgage Pool" and  "Certificates" are used
         in this Prospectus,  such  terms will be deemed to apply,
         unless  the  context indicates otherwise, to one specific
         Mortgage Pool and the Certificates relating to a single trust
         fund (the "Trust Fund") consisting primarily of the  Mortgage
         Loans  in such  Mortgage  Pool.  Similarly,  the term
         "Pass-Through  Rate" will refer to the  Pass-Through  Rate
         borne by the Certificates  of one  specific  Series and the
         term  "Trust  Fund" will refer to one specific Trust Fund.

    

                                   18

<PAGE>





                  (a) Interest may be payable at a fixed rate, a rate
         adjustable from time to time in relation to an index  (which
         will be  specified in the related Prospectus  Supplement),  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 interest
         rate borne by such Mortgage Loan for a period of time or for
         the life of the loan, and the amount of any difference may be
         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 assumed  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  ("balloon payments").  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.  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) The Mortgage  Loans  generally  may be prepaid at
         any time without  the payment of any  prepayment  fee.  If so
         specified  in the related  Prospectus  Supplement,  some
         prepayments of principal may be subject  to a  prepayment  fee,
         which may be fixed for the life of any such Mortgage Loan or
         may decline over time,  and may be prohibited for the life of
         any such  Mortgage  Loan or for certain  periods  ("lockout
         periods").   Certain  Mortgage  Loans  may  permit
         prepayments  after expiration of the applicable lockout period
         and may require the payment of a prepayment fee in connection
         with any such subsequent  prepayment. Other Mortgage Loans may
         permit  prepayments  without  payment of a fee unless the
         prepayment occurs during specified time periods.

                  (e) 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 Seller.

         A  Trust  Fund  may  contain  certain  Mortgage  Loans,  which
include provisions  whereby a third party  partially  subsidizes the
borrower's  monthly payments  during the early years of the Mortgage
Loan  ("Buydown  Loans"),  the difference  to be made up from a fund (a
"Buydown  Fund")  contributed  by such third party at the time of
origination of the Mortgage Loan. A Buydown Fund will be in an amount
equal either to the discounted value or full aggregate amount of future
payment subsidies. The underlying assumption of buydown plans is that
the income of the borrower  will increase  during the buydown  period as
a result of normal increases in compensation and of inflation,  so that
the borrower will be able to meet the full mortgage payments at the end
of the buydown period. To the extent  that  this  assumption  as to
increased  income is not  fulfilled,  the possibility  of defaults on
Buydown Loans is increased.  The related  Prospectus Supplement will
contain information with respect to any Buydown Loan concerning
limitations on the interest rate paid by the borrower initially,  on
annual increases in the interest rate and on the length of the buydown
period.

         Each Prospectus Supplement will contain information,  as of the
date of such  Prospectus  Supplement  and to the extent then
specifically  known to the Depositor,  with respect to the Mortgage
Loans contained in the related Mortgage Pool, including (i) the
aggregate  outstanding principal balance and the average outstanding
principal balance of the Mortgage Loans as of the applicable Cut-off
Date,  (ii) the type of property  securing  the Mortgage


                                   19

<PAGE>



Loans (e.g., separate residential  properties,  individual units in
condominiums in buildings owned by cooperative  housing  corporations,
vacation and second homes, or other similar real property), (iii) the
original terms to maturity of the Mortgage Loans, (iv) the largest
principal  balance and the smallest  principal balance of any of the
Mortgage Loans,  (v) the earliest  origination  date and latest maturity
date of any of the Mortgage  Loans,  (vi) the  aggregate  principal
balance of Mortgage Loans  having   Loan-to-Value   Ratios  or  Combined
Loan-to-Value Ratios  at origination  exceeding  80%,  (vii) the maximum
and minimum per annum rates at which the related  Mortgage  Notes accrue
interest (the "Mortgage  Rate"),  and (viii) the geographical
distribution of the Mortgage Loans.

         The  "Loan-to-Value  Ratio" of a Mortgage Loan at any given
time is the fraction,  expressed  as a  percentage,  the  numerator of
which is the original principal  balance of the related  Mortgage Loan
and the denominator of which is the  Collateral  Value  of the  related
Mortgaged  Property.  Unless  otherwise specified in the related
Prospectus  Supplement,  the  "Collateral  Value" of a Mortgaged
Property is the lesser of (a) the  appraised  value  determined in an
appraisal  obtained by the  originator at  origination of such Mortgage
Loan and (b) the sales price for such property.

         The "Combined Loan-to-Value Ratio" of any Home Equity Loan is
the ratio (expressed as a percentage) of (i) the sum of (a) the original
principal balance of such  Mortgage  Loan at the date of  origination
(which for  purposes of the related  Prospectus  Supplement  includes
certain  financed  fees and insurance premiums) plus (b) the outstanding
balance of the senior liens, if any, divided by (ii) the lesser of (a)
the value of the  related  Mortgaged  Property,  based upon  the
appraisal,  if  any,  or  drive-by  evaluation  made  at the  time of
origination  of the Mortgage  Loan and (b) the purchase  price of the
Mortgaged Property if the  Mortgage  Loan  proceeds  were used to
purchase  the  Mortgaged Property.  For  Mortgage  Loans  having low
original  principal  balances,  the Combined  Loan-to-Value  Ratios  of
the  Mortgage  Loans  will  reflect  certain judgments  of  the Seller's
underwriters  with  respect  to the  value  of the Mortgaged  Property
made at the time the  Mortgage  Loans  were  originated  or acquired.
See "Mortgage Loan Program----Underwriting Standards."

         The Depositor  will cause the Mortgage Loans  comprising  each
Mortgage Pool to be assigned to the Trustee  named in the related
Prospectus  Supplement for the benefit of the holders of the
Certificates of the related Series. Unless otherwise specified in the
related Prospectus  Supplement,  the only obligations of the  Depositor
with  respect to a Series of  Certificates  will be to obtain certain
representations  and  warranties  from the Sellers and to assign to the
Trustee for such Series of Certificates  the Depositor's  rights with
respect to such representations and warranties. See "The Pooling and
Servicing Agreement----Assignment of Mortgage Assets."

         The Master  Servicer named in the related  Prospectus
Supplement  will service the Mortgage Loans,  either directly or through
other mortgage servicing institutions  (each,  a "  Sub-Servicer"),
pursuant to a Pooling and  Servicing Agreement (each, an "Agreement").
The Master Servicer and any Sub-Servicers will each  receive a fee for
such  services.  See  "Mortgage  Loan  Program" and "The Pooling and
Servicing Agreement." With respect to Mortgage Loans serviced by the
Master Servicer  through a Sub-Servicer,  the Master Servicer will
remain liable for its  servicing  obligations  under the  related
Agreement  as if the Master Servicer alone were servicing such Mortgage
Loans. The obligations of the Master Servicer  with respect to the
Mortgage  Loans will  consist  principally  of its contractual servicing
obligations under the related  Agreement  (including its obligation to
enforce the obligations of the Sub-Servicers or Sellers,  or both, as
more fully described  herein under "Mortgage Loan
Program----Representations by Sellers; Repurchases" and "The Pooling and
Servicing  Agreement----Assignment of Mortgage  Assets") and its
obligation  to make certain cash  advances in the event of delinquencies
in payments on or with respect to the Mortgage Loans in the    amounts
described     herein     under     "Description     of    the
Certificates----Advances."  The  obligations  of the  Master  Servicer
to  make advances may be subject to limitations, to the extent provided
herein and in the related Prospectus Supplement.

         Single Family and Cooperative Loans.  Unless otherwise
specified in the related  Prospectus  Supplement,  Mortgage Loans will
consist of mortgage loans, deeds of trust or participations or other
beneficial interests therein,  secured by  first,  second  or  more
junior  liens  on  single  family  (i.e.,  one- to four-family)
residential  properties.  If so specified,  the Mortgage Loans may
include cooperative  apartment 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 dwelling units in such


                                   20

<PAGE>


Cooperatives'  buildings.  If so specified in the related Prospectus
Supplement, the Mortgage Assets of the related Trust Fund may include
mortgage participation certificates   evidencing  interests  in Mortgage
Loans.  Such  loans may  be conventional  loans  (i.e.,  loans  that are
not  insured or guaranteed  by any governmental  agency) or loans
insured by the FHA or partially guaranteed by the VA, as specified in
the related Prospectus Supplement.

         The Mortgaged  Properties relating to single family Mortgage
Loans will consist  of  detached  or  semi-detached  one-family dwelling
units,  two-  to four-family dwelling units, townhouses, rowhouses,
individual condominium units, individual units in planned unit
developments, and certain other dwelling units. Such  Mortgaged
Properties  may include  vacation and second homes,  investment
properties and leasehold interests. In the case of leasehold interests,
the term of the leasehold  will exceed the scheduled  maturity of the
Mortgage Loan by at least  five  years,   unless  otherwise  specified
in  the  related  Prospectus Supplement.  Certain  Mortgage Loans may be
originated or acquired in connection with corporate  programs, including
employee  relocation  programs.  In limited instances, a borrower who
uses the dwelling unit as a primary residence may also make some
business use of the property.

         Home Equity Loans.  As described  more fully in the related
Prospectus Supplement,  the Mortgage Loans constituting a Trust Fund may
comprise a pool of home equity loans ("Home Equity  Loans").  Home
Equity Loans are mortgage  loans made for purposes that include:
purchase money transactions,  refinancings (both cash-out  and
no-cash-out),  home  improvements  and  construction-to-permanent
financing. Unless otherwise specified in the related Prospectus
Supplement, Home Equity  Loans  will  generally  be secured  by a lien
on the  related  Mortgaged Property  of a first or  second  priority.
Unless  otherwise  specified  in the related  Prospectus  Supplement,
Home  Equity  Loans  are  generally  made  to Mortgagors with credit
grades (as determined by the Seller from time to time) A2 and  below.
The  Mortgaged  Properties  securing  the  Home  Equity  Loans  may
constitute  single-family  dwellings,  mobile and  manufactured  housing
and, in limited cases,  other types of residential  property as
described in the related Prospectus Supplement.

Agency Securities

         Government  National  Mortgage  Association.  GNMA  is  a
wholly-owned corporate instrumentality of the United States with the
United States Department of Housing and Urban  Development.  Section
306(g) of Title II 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
Authority  ("FHA") under the Housing Act, or Title V of the Housing Act
of 1949 ("FHA Loans"), or partially  guaranteed by the VA under the
Servicemen's Readjustment  Act of 1944, as amended,  or Chapter 37 of
Title 38, United States Code ("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 guaranty  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 unlimited  amount which is at any time
sufficient to enable GNMA to perform its obligations  under its
guarantee.

         GNMA  Certificates.  Each GNMA  Certificate held in a Trust
Fund (which may be issued under either the GNMA I program or the GNMA II
program)  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 and/or VA Loans. The mortgage loans
underlying the GNMA  Certificates  will consist of FHA Loans and/or VA
Loans. Each such mortgage loan is secured by a one-to four-family
residential property. GNMA will approve the issuance of each such GNMA
Certificate  in  accordance  with a guaranty 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 each such
GNMA  Certificate,  even if the payments received by the GNMA Issuer on
the FHA Loans or VA Loans underlying each such GNMA  Certificate  are
less  than the  amounts  due on each such GNMA Certificate.




                                   21

<PAGE>



         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 40
years (but may have original maturities of substantially  less than 40
years).  Each such GNMA Certificate will be based on and  backed by a
pool of FHA Loans or VA Loans  secured  by one- to  four-family
residential  properties  and 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 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 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 or VA Loans underlying such
GNMA  Certificate and liquidation  proceeds in the  event of a
foreclosure  or other  disposition  of any such FHA Loans or VA Loans.

         If a GNMA Issuer is unable to make the  payments on a GNMA
Certificate as it becomes  due, it must  promptly  notify GNMA and
request GNMA to make such payment. Upon notification and request, GNMA
will make such payments directly to the registered holder of such 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 such GNMA  Certificate  will have  recourse  only against
GNMA to obtain such payment.  The Trustee or its nominee,  as registered
holder of the GNMA  Certificates  held in a Trust  Fund,  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 when due.

         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 such 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
held in a Trust  Fund  will be  comprised  of  interest  due as
specified  on  such  GNMA Certificate plus the scheduled  principal
payments on the FHA Loans or VA Loans underlying such GNMA  Certificate
due on the first day of the month in which the scheduled  monthly
installments on such GNMA  Certificate are 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 or VA Loans
underlying a GNMA Certificate held in a Trust Fund 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 other 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







                                   22

<PAGE>

of a GNMA Issuer will be the same irrespective of whether the GNMA
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 related to a Series of Certificates may be held in
book-entry form.

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

         Federal  Home  Loan   Mortgage   Corporation.   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 and its  preferred  stock is owned by stockholders  of 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.

         Mortgage loans underlying the FHLMC  Certificates  held by a
Trust Fund 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  the  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 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  related Prospectus Supplement for a Series of
Certificates, 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  guaranty 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 mortgagor 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 that it has
purchased but not sold. The length of time  necessary  for  FHLMC to
determine  that a  mortgage loan





                                   23

<PAGE>

should  be accelerated  varies with the particular  circumstances of
each  mortgagor,  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, or 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.

         Registered  holders of FHLMC Certificates are entitled to
receive their monthly  pro rata share of all  principal  payments on the
underlying  mortgage loans received by FHLMC,  including any scheduled
principal  payments,  full and partial  repayments of principal  and
principal  received by FHLMC by virtue of condemnation,  insurance,
liquidation or  foreclosure,  and  repurchases of the mortgage loans by
FHLMC or the seller  thereof.  FHLMC is required to remit each
registered FHLMC Certificateholder's pro rata share of principal
payments on the underlying mortgage loans, interest at the FHLMC
pass-through rate and any other sums such as prepayment fees,  within 60
days of the date on which such payments are deemed to have been received
by FHLMC.

         Under  FHLMC's Cash  Program,  there is no  limitation on the
amount by which interest rates on the mortgage loans  underlying a FHLMC
Certificate  may exceed the pass-through rate on the FHLMC Certificate.
Under such program, FHLMC purchases  groups of whole mortgage loans from
sellers 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 and participations purchased results
in the yield  (expressed as a percentage)  required by FHLMC. The
required  yield,  which  includes a minimum  servicing  fee retained by
the servicer,  is calculated using the outstanding  principal balance.
The range of interest rates on the mortgage loans and  participations in
a FHLMC Certificate Group under the Cash Program will vary since
mortgage  loans and  participations are purchased and assigned to a
FHLMC  Certificate  Group based upon their yield to FHLMC  rather than
on the interest  rate on the  underlying  mortgage  loans. Under FHLMC's
Guarantor Program, the pass-through rate on a FHLMC Certificate 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.

         FHLMC  Certificates  duly presented for registration of
ownership on or before the last business day of a month are registered
effective as of the first day of the  month.  The  first  remittance  to
a  registered  holder  of a FHLMC Certificate will be distributed so as
to be received normally by the 15th day of the second month following
the month in which the purchaser  became a registered holder  of  the
FHLMC  Certificates.   Thereafter,   such  remittance  will  be
distributed  monthly to the registered  holder so as to be received
normally by the 15th day of each  month.  The  Federal  Reserve  Bank of
New York  maintains book-entry accounts with respect to FHLMC
Certificates sold by FHLMC on or after January 2, 1985,  and makes
payments of principal and interest each month to the registered holders
thereof in accordance with such holders' instructions.

         Federal National Mortgage  Association.  FNMA is a federally
chartered and  privately  owned  corporation  organized  and  existing
under the  Federal National Mortgage  Association Charter Act, as
amended (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.



                                   24

<PAGE>



         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.

         Mortgage loans underlying FNMA  Certificates  held by a Trust
Fund 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. Under a regular servicing option
(pursuant to which the mortgagee or each other servicer assumes the
entire risk of foreclosure losses), the annual interest rates on the
mortgage loans underlying a FNMA Certificate will be between 50 basis
points and 250 basis points greater than its annual  pass-through  rate
and under a special servicing option (pursuant to which FNMA assumes the
entire risk for foreclosure losses),  the annual  interest  rates on the
mortgage  loans  underlying a FNMA Certificate  will  generally  be
between 55 basis  points and 255 basis  points greater than the annual
FNMA Certificate  pass-through rate. If specified in the related
Prospectus  Supplement,  FNMA  Certificates may be backed by adjustable
rate mortgages.

         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, or 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.

         FNMA  Certificates  evidencing  interests  in pools of
mortgage  loans formed on or after May 1, 1985  (other  than FNMA
Certificates  backed by pools containing  graduated  payment  mortgage
loans or  mortgage  loans  secured  by multifamily  projects) are
available in book-entry form only.  Distributions  of principal and
interest on each FNMA Certificate will be made by FNMA on the 25th day
of each month to the persons in whose name the FNMA  Certificate  is
entered in the books of the Federal Reserve Banks (or registered on the
FNMA Certificate register in the case of fully  registered FNMA
Certificates) as of the close of business  on  the  last  day  of the
preceding  month.  With  respect  to  FNMA Certificates  issued in
book-entry form,  distributions  thereon will be made by wire,  and with
respect to fully  registered  FNMA  Certificates,  distributions thereon
will be made by check.

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

         Stripped Mortgage-Backed  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 FHLMC, FNMA
or GNMA Certificates.  The underlying securities will be held under a
trust agreement by FHLMC, FNMA or GNMA, each as trustee, or by




                                   25

<PAGE>

another trustee named in the related Prospectus  Supplement.  FHLMC,
FNMA or GNMA will guaranty each stripped Agency Security to the same
extent as such entity guarantees the underlying  securities backing such
stripped Agency Security, unless otherwise 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  certificates issued or guaranteed by GNMA,  FNMA or FHLMC.
The  characteristics  of any such mortgage  pass-through   certificates
will  be  described  in  such  Prospectus Supplement.  If so  specified,
a  combination  of  different  types  of  Agency Securities may be held
in a Trust Fund.

Private Mortgage-Backed Securities

         General. Private Mortgage-Backed Securities may consist of (a)
mortgage pass-through certificates or participation  certificates
evidencing an undivided interest in a Mortgage Pool or (b)
collateralized  mortgage  obligations secured by Mortgage  Loans.
Private  Mortgage-Backed  Securities  may include  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  Mortgage  Loans.   Private   Mortgage-Backed Securities  will
have been publicly  issued  pursuant to a pooling and servicing
agreement,  an  indenture  or similar  agreement  (a "PMBS  Agreement").
Unless otherwise specified in the related Prospectus Supplement, the
seller/servicer of the underlying Mortgage Loans will have entered into
the PMBS Agreement with the trustee under such PMBS Agreement (the "PMBS
Trustee").  The PMBS Trustee or its agent, or a custodian,  will possess
the Mortgage Loans  underlying such Private Mortgage-Backed Securities.
Mortgage Loans underlying a Private Mortgage-Backed Security will be
serviced by a servicer (the "PMBS Servicer") directly or by one or more
subservicers who may be subject to the supervision of the PMBS Servicer.

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

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

         Underlying Loans.  The Mortgage Loans underlying the Private
Mortgage-Backed Securities may consist of fixed rate, level payment,
fully amortizing loans or graduated payment mortgage loans, Buydown
Loans, adjustable rate mortgage loans, or loans having balloon or other
special payment features.  Such Mortgage Loans may be secured by single
family property or by an assignment of the proprietary  lease or
occupancy  agreement relating to a specific dwelling within a
Cooperative and the related shares issued by such Cooperative.

         Additional  Information.  The  Prospectus  Supplement  for a
Series for which the Trust Fund includes Private  Mortgage-Backed
Securities will specify, to the extent known to the Depositor,  (i) the
aggregate  approximate  principal amount and type of the Private
Mortgage-Backed  Securities to be included in the Trust Fund,  (ii)
certain


                                   26

<PAGE>


characteristics  of the Mortgage Loans which comprise the underlying
assets for the Private  Mortgage-Backed  Securities including (A) the
payment  features of such  Mortgage  Loans,  (B) the approximate
aggregate principal  balance of  underlying  Mortgage  Loans  insured or
guaranteed  by a governmental  entity,  (C) the  servicing  fee or range
of  servicing  fees with respect to the Mortgage Loans and (D) the
minimum and maximum stated  maturities of the underlying  Mortgage Loans
at  origination,  (iii) the maximum  original term-to-stated  maturity
of the  Private  Mortgage-Backed  Securities,  (iv) the weighted average
term-to-stated   maturity  of  the  Private   Mortgage-Backed
Securities,   (v)  the   pass-through   or  certificate   rate  of  the
Private Mortgage-Backed   Securities,   (vi)  the  weighted   average
pass-through  or certificate  rate of the  Private  Mortgage-Backed
Securities,  (vii)  the PMBS Issuer,  the PMBS  Servicer (if other than
the PMBS Issuer) and the PMBS Trustee for such Private Mortgage-Backed
Securities,  (viii) certain characteristics of credit support, if any,
such as reserve funds, insurance policies, surety bonds, letters of
credit or guaranties  relating to the Mortgage  Loans  underlying the
Private Mortgage-Backed Securities or to such Private Mortgage-Backed
Securities themselves,  (ix) the term on  which  the  underlying
Mortgage  Loans  for such Private  Mortgage-Backed  Securities may, or
are required to, be purchased prior to their stated maturity or the
stated  maturity of the Private  Mortgage-Backed Securities  and (x) the
terms on which  Mortgage  Loans may be  substituted  for those
originally underlying the Private Mortgage-Backed Securities.

Substitution of Mortgage Assets

         Substitution  of  Mortgage  Assets  will be  permitted  in the
event of breaches of representations and warranties with respect to any
original Mortgage Asset or in the event the  documentation  with respect
to any Mortgage  Asset is determined  by  the  Trustee  or a  custodian
appointed  by the  Trustee  to be incomplete.  The  period  during which
such  substitution  will  be  permitted generally will be indicated in
the related  Prospectus  Supplement.  The related Prospectus  Supplement
will describe any other  conditions  upon which Mortgage Assets may be
substituted  for Mortgage Assets  initially  included in the Trust Fund.

                            USE OF PROCEEDS

         Unless  otherwise  specified in the applicable  Prospectus
Supplement, substantially  all of  the  net  proceeds  from  the  sale
of  each  Series  of Certificates  will be used by the  Depositor  for
the  purchase of the  Mortgage Assets  represented by the  Certificates
of such Series or to reimburse  amounts previously  used to effect  such
a purchase,  the costs of carrying  the related Mortgage Assets until
the sale of the Certificates and other expenses  connected with  pooling
the related  Mortgage  Assets and  issuing the  Certificates.  The
Depositor  expects to sell  Certificates  in Series  from time to time,
but the timing  and  amount of  offerings  of  Certificates  will depend
on a number of factors,  including, among others, the volume of Mortgage
Assets acquired by the Depositor,  prevailing interest rates,
availability of funds and general market conditions.

                             THE DEPOSITOR

   

         First  Union  Residential   Securitization   Transactions,
Inc.  (the "Depositor")  was  incorporated  in the State of North
Carolina on February 27, 1996, as a wholly-owned, limited purpose
subsidiary of First Union National Bank of North Carolina, a national
banking association (a subsidiary of First Union Corporation, a North 
Carolina corporation).  The Depositor maintains its principal  office at 
301 South College  Street,  Charlotte,  North Carolina 28202-0600. 
Its telephone number is (704) 383-3624.

    

         As described herein under "Mortgage Loan Program----
Representations by Sellers;  Repurchases,"  the only  obligations,  if
any, of the  Depositor  with respect  to a  Series  of  Certificates may
be  pursuant  to  certain  limited representations  and  warranties  and
limited  undertakings  to  repurchase  or substitute Mortgage Loans
under certain circumstances.  The  Depositor  will have no ongoing
servicing obligations  or responsibilities with respect to any Mortgage
Pool. The Depositor does not have, nor is it expected in the future to
have, any significant assets.

         As specified in the related Prospectus Supplement,  the Master
Servicer with  respect to any Series of  Certificates  evidencing
interests  in Mortgage Loans may be an  affiliate  of the  Depositor. As
described  under  "The Trust Fund----The   Mortgage   Loans----
General,"   "----Agency   Securities"   and "----Private Mortgage-Backed


                                   27

<PAGE>


Securities," the Depositor anticipates that it will acquire Mortgage
Loans, Agency Securities and Private Mortgage-Backed Securities in the
open market or in privately negotiated transactions, which may be
through or from an affiliate.

         Neither  the  Depositor  nor  First  Union  Corporation  nor
any of its affiliates, including First Union Capital Markets Corp. and
First Union National Bank of North Carolina, will insure or guarantee
the Certificates of any Series.

                         MORTGAGE LOAN PROGRAM

         The Mortgage Loans will have been  purchased by the  Depositor,
either directly  or  through  affiliates,  from  one  or  more  Sellers,
which  may be affiliates  of  the  Depositor.   Unless  otherwise
specified  in  the  related Prospectus Supplement, the Mortgage Loans so
acquired by the Depositor will have been originated in accordance  with
the  underwriting  criteria  specified below under "Underwriting
Standards." See the Prospectus Supplement for each Series of
Certificates for a more detailed description of the mortgage loan
program of the Sellers.

Underwriting Standards

         Unless otherwise specified in the related Prospectus
Supplement,  each Seller will represent and warrant that all Mortgage
Loans originated or acquired by it and sold to the Depositor will have
been  underwritten  in accordance with standards  consistent with those
utilized by mortgage  lenders  generally during the period of
origination  for similar types of loans.  As to any Mortgage Loan
insured by the FHA or partially  guaranteed by the VA, the Seller will
represent that it has  complied  with  underwriting  policies of the FHA
or the VA, as the case may be.

         Underwriting  standards  are  applied  by or on  behalf  of a
lender to evaluate the borrower's credit standing and repayment ability,
and the value and adequacy of the  Mortgaged  Property as  collateral.
In general,  a prospective borrower  applying  for a  Mortgage  Loan is
required  to fill  out a  detailed application  designed to provide to
the  underwriting  officer  pertinent credit information.  As part of
the description of the borrower's  financial condition, the  borrower
generally  is  required  to provide a current  list of assets and
liabilities and a statement of income and expenses,  as well as an
authorization to apply for a credit report which summarizes the
borrower's credit history.  In addition, an employment verification may
be requested from an independent source (typically the borrower's
employer) or, in lieu thereof,  verbal verification is obtained if the
applicant  has supplied a copy of a current pay stub along with personal
tax returns.  In the case of Home Equity Loans,  a pay stub is required
of the borrower and either independent employment  verification,  tax
returns or verbal  confirmation  of  employment  is  obtained.
Self-employed   applicants typically  submit  the last two  years'
employment  history  and  business  tax returns.  Upon receipt of the
application package, a Seller usually conducts its own  review  of the
application  package  and may,  in some  instances,  obtain additional
information  concerning the prospective  borrower prior to approving the
loan.  Along with  obtaining  a credit  report,  such  Seller may
solicit a written verification of the applicant's existing first
mortgage balance, if any, and payment  history from the first mortgage
lender,  if  appropriate.  If such lender does not respond in writing,
verbal  verification  is attempted  and the applicant  generally is
required to submit the prior year's mortgage  statements which generally
reflect a monthly payment  history.  In the case of those Home Equity
Loans which are  subordinate  to a first lien mortgage  loan,  the
Seller also obtains one of the  following:  (i) a credit report covering
the preceding twelve months,  (ii) written or verbal  verification  of
the  applicant's  first mortgage balance, if any, (iii) written
confirmation from a first mortgagee,  if any, of the prospective
borrower's most recent  twelve-month  payment  history, (iv) canceled
mortgage  payment checks for the preceding  twelve months,  (v) a
combination  of items from  clauses  (i)  through  (iv) above that
establish  a payment  history on the first mortgage for the prior twelve
months,  or (vi) if the first mortgage is privately held, twelve
cancelled payment checks and a copy of the executed first mortgage note.

         In determining the adequacy of the Mortgaged Property as
collateral, an appraisal is made of each property  considered for
financing (except in the case of low balance  Home Equity  Loans).  The
appraiser  is required to inspect the property and verify that it is in
good repair and that construction, if new, has been completed.  The
appraisal is based on the market value of comparable homes, the
estimated rental income (if considered  applicable by the appraiser) and
the cost of replacing the home.


                                   28

<PAGE>


   
         Once all  applicable  employment,  credit and property
information  is received,  a  determination  generally  is made as to
whether  the  prospective borrower has  sufficient  monthly  income
available (i) to meet the  borrower's monthly  obligations on the
proposed  mortgage loan, and on any senior  mortgage loan,  in the case
of a proposed Home Equity Loan  (generally  determined on the basis  of
the  monthly  payments  due in the  year of  origination),  and  other
expenses  related to the Mortgaged  Property  (such as property taxes
and hazard insurance)  and  (ii) to meet  monthly  housing  expenses and
other  financial obligations and monthly living expenses. In connection
with the origination of a Mortgage Loan, the Seller  evaluates each
obligor's credit quality and assigns a credit grade of A, B, C or D to
each such  borrower.  Certain  credit grades may have sub-grades.  The
obligors of Home Equity Loans have generally been assigned credit grades
of A2 or lower.  Mortgage  Loans  other  than Home  Equity  Loans
generally  have a credit  grade  of A. The  underwriting  standards
applied  by Sellers,  particularly  with respect to the level of loan
documentation and the mortgagor's income and credit history,  may be
varied in appropriate cases where factors such as low Loan-to-Value
Ratios or other favorable credit exist.

    

         Unless otherwise  specified in the related Prospectus
Supplement,  the Mortgage  Loans are secured by a mortgage  on property
located in any of the 50 states or the District of Columbia.  Mortgage
Loans may be secured by leases on real property under  guidelines  that
a Seller  determines in its discretion are acceptable  to  institutional
mortgage  investors.  Generally,  a loan  will be secured by a lease
only if the use of leasehold estates as security for mortgage loans is
common and customary in the area, the lease is not subject to any prior
lien that  could  result in  termination  of the lease and the term of
the lease ends five years beyond the maturity date of the related
Mortgage Loan.

         Unless otherwise provided in the applicable Prospectus
Supplement,  all Mortgage  Loans will be covered by an  appropriate
standard  form American Land Title Association  ("ALTA") title insurance
policy, or a substantially  similar policy  or  form  of  insurance
acceptable  to the  Federal  National  Mortgage Association ("FNMA") or
the Federal Home Loan Mortgage Corporation ("FHLMC"), or an attorney's
title opinion.

         If so specified in the applicable Prospectus Supplement,
Mortgage Loans may be  subject to  temporary  interest  subsidy
agreements  ("Subsidy  Loans") pursuant to which the monthly  payments
made by the related  mortgagors  will be less than the scheduled monthly
payments on such Mortgage Loans with the present value of the resulting
difference in payment ("Subsidy Payments") being provided by the
employer of the mortgagor  generally on an annual basis. Unless
otherwise specified in the  applicable  Prospectus  Supplement,  Subsidy
Payments will be placed in a  custodial  account  ("Subsidy  Account")
by the  Master  Servicer. Despite the existence of a subsidy program, a
mortgagor remains primarily liable for  making  all  scheduled  payments
on a  Subsidy  Loan  and  for  all  other obligations provided for in
the related Mortgage Note and Mortgage Loan.

         If so specified in the applicable Prospectus Supplement, the
Trust Fund may contain Mortgage Loans subject to temporary  Buydown
Loans pursuant to which the  monthly  payments  made by the  mortgagor
during  the  early  years of the Mortgage Loan will be less than the
scheduled  monthly  payments on the Mortgage Loan. The resulting
difference in payment will be compensated for from an amount contributed
by the seller of the related  Mortgaged  Property or another source,
including  the  originator  of the Mortgage  Loan  (generally on a
present value basis) and, if so specified in the related  Prospectus
Supplement,  placed in a Buydown Fund by the Master Servicer.

         If so specified in the applicable Prospectus Supplement, the
Trust Fund may  include  Mortgage  Loans which are  amortized  over 30
years but which have shorter  terms to maturity  (each such  Mortgage
Loan,  a "Balloon  Loan") that causes the outstanding  principal balance
of the related Mortgage Loan to be due and payable at the end of a
certain  specified  period (the  "Balloon  Period"). Unless otherwise
specified in the applicable Prospectus Supplement, the  borrower  of
such  Balloon  Loan  will  be  obligated  to pay  the entire outstanding
principal  balance of the  Balloon  Loan at the end of the  related
Balloon Period.

         Certain of the types of Mortgage  Loans that may be included in
a Trust Fund are recently developed and may involve additional
uncertainties not present in traditional  types of loans. For example,
certain of such Mortgage Loans may provide for escalating or variable
payments by the mortgagor or obligor.  These types of  Mortgage  Loans
are  underwritten  on the  basis of a  judgment  that mortgagors or
obligors will have the ability to make monthly



                                   29

<PAGE>

payments  required initially. In some instances, however, a mortgagor's
or obligor's income may not be sufficient to permit continued loan
payments as such payments increase. These types of Mortgage  Loans may
also be  underwritten primarily  upon the basis of Loan-to-Value Ratios
or other favorable credit factors.

Qualifications of Sellers

         Unless otherwise specified in the related Prospectus
Supplement,  each Seller will be required to satisfy the  qualifications
set forth  herein.  Each Seller must be an institution  experienced in
originating and servicing Mortgage Loans of the type  contained in the
related  Mortgage  Pool in  accordance  with accepted  practices  and
prudent  guidelines,  and must  maintain  satisfactory facilities to
originate and service those Mortgage Loans.  Each Seller must be a
seller/servicer  approved  by  either  FNMA  or  FHLMC.  Each  Seller
must be a mortgagee  approved by the FHA or an institution  the deposit
accounts in which are insured by the Federal Deposit Insurance
Corporation (the "FDIC").

Representations by Sellers; Repurchases

   
         Each Seller will have made representations and warranties in
respect of the  Mortgage   Loans  sold  by  such  Seller  and  evidenced
by  a  Series  of Certificates.  Such  representations and warranties
unless otherwise provided in the related Prospectus  Supplement
generally include,  among other things, that (i) immediately  prior to
the transfer and assignment of the Mortgage Loans, the seller  had good
title to, and was the sole  owner of,  each  Mortgage  Loan and there
had been no other sale or assignment thereof,  (ii) as of the date of
such transfer,   the  Mortgage   Loans  are  subject  to  no  offsets,
defenses  or counterclaims,  (iii) each Mortgage Loan at the time it was
made complied in all material respects with applicable state and federal
laws, including usury, equal credit  opportunity  and  disclosure  laws,
(iv) a  lender's  policy  of  title insurance  or an  attorney's  title
opinion  was  issued  on  the  date  of the origination  of each
Mortgage Loan and each such policy is valid and remains in full  force
and  effect,  (v) as of the date of such  transfer,  each  Mortgage
subject to the  Agreement  is a valid  lien on the  related  Mortgaged
Property (subject only to (a) permitted  senior liens on such Mortgaged
Property and (b) the  exceptions  to title set forth in the  related
title  insurance  policy or attorney's  opinion,  which  exceptions  are
generally  acceptable  to mortgage lending  companies,  and such other
exceptions to which similar  properties are commonly subject and which
do not individually, or in the aggregate,  materially and  adversely
affect the benefits of the  security  intended to be provided by such
Mortgage),  and to the best knowledge of the Seller,  such property is
free of material damage and is in good repair,  (vi) as of the date of
such transfer, no  Mortgage  Loan is more than 30 days  delinquent  in
payment and there are no delinquent tax or assessment liens against the
related Mortgaged  Property,  and (vii) with respect to each Mortgage
Loan, if the Mortgaged  Property is located in an area  identified  by
the  Federal  Emergency  Management  Agency as having special flood
hazards and subject in certain  circumstances  to the availability of
flood  insurance  under the National Flood Insurance Act of 1968, as
amended, such Mortgaged Property is covered by flood insurance.

    


         If  so   specified   in  the   related   Prospectus Supplement,
the representations and warranties of a Seller in respect of a Mortgage
Loan will be made not as of the Cut-off Date but as of the date on which
such Seller sold the Mortgage  Loan  to  the  Depositor or one  of  its
affiliates.   Under  such circumstances,  a substantial period of time
may have elapsed between such date and the date of initial  issuance of
the Series of  Certificates  evidencing  an interest in such Mortgage
Loan.  Since the  representations  and warranties of a Seller do not
address  events that may occur  following the sale of a Mortgage Loan by
such Seller, its repurchase obligation described below will not arise if
the relevant  event that would otherwise  have given rise to such an
obligation with respect to a Mortgage  Loan occurs after the date of
sale of such  Mortgage Loan by such Seller to the Depositor or its
affiliates. If the Master Servicer is also a Seller of Mortgage  Loans
with  respect to a particular Series,  such representations  will be in
addition to the representations and warranties made by the Master
Servicer in its capacity as a Master Servicer.

   
         The Master  Servicer  or the  Trustee,  if the Master  Servicer
is the Seller,  will  promptly  notify  the  relevant  Seller  of  any
breach  of  any representation  or  warranty  made by it in  respect  of
a  Mortgage  Loan which materially and adversely affects the interests
of the Certificateholders in such Mortgage Loan. Unless otherwise
specified in the related Prospectus  Supplement, if such  Seller  cannot
cure such  breach  within 90 days after  notice from the Master Servicer
or the  Trustee,  as the case may be, then such Seller will be obligated
to  repurchase  such Mortgage Loan



                                   30

<PAGE>


from the Trust Fund at a price (the "Purchase  Price") equal to 100% of
the Principal Balance thereof as of the date of the repurchase plus
accrued interest thereon to the first day of the month in which the
Purchase  Price is to be  distributed  at the Mortgage  Rate (less any
unreimbursed Advances or amount payable as related servicing
compensation if the Seller is the Master  Servicer with respect to such
Mortgage  Loan).  If a REMIC election is to be made with respect to a
Trust Fund,  unless otherwise  provided in the related Prospectus
Supplement,  holders of Subordinated Certificates or a holder of the
related  residual  certificate  will  be  obligated  to pay  any
prohibited  transaction  tax  which  may  arise  in  connection  with
any  such repurchase.  If the  Master  Servicer  advances  any  such
payment,  it will be entitled to reimbursement  from the assets of the
related Trust Fund or from any holder of the related residual
certificate,  unless otherwise  specified in the related  Prospectus
Supplement.   See  "Description  of  the  Certificates---- General."
Except in those cases in which the Master Servicer is the Seller,  the
Master Servicer will be required under the applicable  Agreement to
enforce this obligation  for the benefit of the Trustee and the holders
of the  Certificates, following the practices it would employ in its
good faith business judgment were it the owner of such Mortgage Loan.
This  repurchase  obligation will constitute the sole remedy available
to holders of Certificates or the Trustee for a breach of representation
by a Seller.

    


         Neither  the  Depositor  nor the  Master  Servicer  (unless
the Master Servicer  is the Seller)  will be  obligated  to  purchase a
Mortgage  Loan if a Seller  defaults on its  obligation to do so, and no
assurance can be given that Sellers will carry out their respective
repurchase  obligations with respect to Mortgage Loans. See "The Trust
Fund----Substitution of Mortgage Assets."

                    DESCRIPTION OF THE CERTIFICATES

         Each Series of  Certificates  will be issued  pursuant to an
Agreement, dated as of the related Cut-off Date,  among the Depositor,
the Master Servicer and the  Trustee  for the  benefit of the  holders
of the  Certificates  of such Series.  The provisions of each Agreement
will vary depending upon the nature of the  Certificates  to be issued
thereunder  and the nature of the related Trust Fund.  Forms of
Agreements are exhibits to the  Registration  Statement of which this
Prospectus is a part. The following  summaries  describe certain
provisions that may appear in each  Agreement.  The  Prospectus
Supplement for a Series of Certificates  will  describe  any  provision
of the  Agreement  relating to such Series that materially  differs from
the description  thereof  contained in this Prospectus.  The 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
Agreement  for  each  Series  of  Certificates  and  the  applicable
Prospectus Supplement.  The  Depositor  will  provide  a  copy  of the
Agreement  (without exhibits) relating to any Series without charge upon
written request of a holder of record of a Certificate of such Series
addressed to First Union  Residential Securitization  Transactions,
Inc., 301 South College Street, Charlotte,  North Carolina 28202-0600.

General

         Unless   otherwise   specified  in  the  Prospectus Supplement,
the Certificates  of each  Series  will be  issued  in either  fully
registered  or book-entry  form,  in the  authorized denominations
specified  in the  related Prospectus Supplement, will evidence
specified beneficial ownership interests in the  related  Trust Fund
created  pursuant  to each  Agreement  and will not be entitled to
payments in respect of the assets  included in any other Trust Fund
established by the Depositor. The Certificates will not represent
obligations of the Depositor or any affiliate of the Depositor.  The
Mortgage Loans will not be insured  or  guaranteed  by any  governmental
entity  or other  person,  unless otherwise specified in the related
Prospectus  Supplement.  Each Trust Fund will consist of, to the extent
provided in the Agreement,  (i) the Mortgage  Assets,  that from time to
time are subject to the related Agreement  (exclusive of any amounts
specified in the related Prospectus Supplement  ("Retained  Interest"));
(ii) such assets as from time to time are required to be deposited in
the related Collection  Account,  as defined  below under "The  Pooling
and Servicing  Agreement----Payments  on  Mortgage  Loans; Deposits to
Collection  Account";  (iii)  property which secured a Mortgage Loan and
which is acquired on behalf of the Certificateholders by foreclosure or
deed in lieu of foreclosure;  and (iv) any Primary Mortgage Insurance
Policies,  FHA Insurance and VA Guarantees,  and any other insurance
policies or other forms of credit enhancement  required to be maintained
pursuant to the Agreement.  If so specified in the related  Prospectus
Supplement,  a Trust Fund may also include one or more of the following:
reinvestment  income on payments  received on the Mortgage  Assets,  a
reserve fund, a mortgage pool insurance  policy,


                                   31

<PAGE>


a special hazard insurance  policy,  a bankruptcy  bond, one or more
letters of credit, a surety bond, guaranties or similar instruments or
other agreements.

         Each Series of Certificates will be issued in one or more
classes. Each class of  Certificates  of a Series  will  evidence
beneficial  ownership  of a specified  percentage  (which may be 0%) or
portion of future interest  payments and a  specified  percentage (which
may be 0%) or  portion of future  principal payments  on the  Mortgage
Assets  in the  related  Trust  Fund.  A  Series  of Certificates  may
include one or more classes that are senior or  subordinate in right to
payment to one or more other  classes of  Certificates  of such Series.
Certain Series or classes of Certificates may be covered by insurance
policies, surety  bonds or other forms of credit  enhancement,  in each
case as  described herein  and  in the  related  Prospectus  Supplement.
One or  more  classes  of Certificates  of a Series may be  entitled to
receive  principal  distributions, with  disproportionate,  nominal or
no  interest  distributions  or to  interest distributions,  with
disproportionate,  nominal or no principal distributions or any
combination  thereof.  Distributions  on one or more classes of a Series
of Certificates  may be  made  prior  to one  or  more  other  classes,
after  the occurrence of specified events, in accordance with a schedule
or formula, on the basis of  collections  from  designated  portions of
the Mortgage  Assets in the related  Trust Fund, or on a different
basis,  in each case as specified in the related  Prospectus Supplement.
The  timing,  amounts,  sequential  order  and priority of payment of
such distributions may vary among classes or over time as specified in
the related Prospectus Supplement.

         Unless  otherwise  specified  in  the  related  Prospectus
Supplement, distributions of principal and interest (or, where
applicable, of principal only or  interest  only) on the related
Certificates  will be made by the Trustee on each Distribution Date
(i.e., monthly, quarterly, semi-annually or at such other intervals and
on the dates as are  specified in the  Prospectus  Supplement)  in
proportion to the percentages  specified in the related  Prospectus
Supplement. Distributions  will be made to the persons in whose names
the  Certificates  are registered  at the close of  business  on the
dates  specified  in the  related Prospectus  Supplement  (each, a
"Record Date").  Distributions  will be made by check or money  order
mailed to the  persons  entitled  thereto at the  address appearing  in
the  register   maintained  for  holders  of  Certificates   (the
"Certificate  Register") or, if specified in the related Prospectus
Supplement, in the case of  Certificates  that are of a certain minimum
denomination,  upon written  request by the  Certificateholder,  by wire
transfer  or by such other means as are described therein;  provided,
however, that the final distribution in  retirement  of the Certificates
will be made  only upon  presentation  and surrender  of the
Certificates  at the office or agency of the Trustee or other person
specified in the notice to Certificateholders of such final
distribution.

         The  Certificates  will be freely  transferable and
exchangeable at the Corporate  Trust  Office of the Trustee as set forth
in the  related  Prospectus Supplement.  No service charge will be made
for any  registration of exchange or transfer of  Certificates of any
Series but the Trustee may require payment of a sum sufficient to cover
any related tax or other governmental charge.

         Under  current  law the  purchase  and  holding  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 of a class of  Certificates  entitled only to a specified
percentage of payments of either  interest or principal or a notional
amount of either interest or principal on the related  Mortgage Loans or
a class of  Certificates  entitled to receive  payments of interest and
principal on the Mortgage  Loans only after  payments to other classes
or after the occurrence of certain  specified  events may result in
"prohibited  transactions"  within the meaning of ERISA and the Code.
See  "ERISA  Considerations."  Unless  otherwise specified in the
related Prospectus Supplement, transfer of Certificates of such a class
will not be registered unless the transferee (i) represents that it is
not,  and is not  purchasing  on behalf  of,  any such  plan,  account
or arrangement or (ii) provides an opinion of counsel  satisfactory  to
the Trustee and the  Depositor  that the purchase of  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 Trustee,  the
Master  Servicer or the  Depositor to any obligation or liability in
addition to those undertaken in the Agreement.

         As to each Series,  an election may be made to treat the
related  Trust Fund or  designated  portions  thereof  as one or  more
"real  estate  mortgage investment  conduits"  (each,  a "REMIC")  as
defined in the Code.  The  related Prospectus  Supplement  will  specify
whether a REMIC  election  is to be made. Alternatively,  the Agreement
for a



                                   32

<PAGE>

Series may provide that a REMIC election may be made at the discretion
of the Depositor or the Seller and may be made only 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 Certificateholders  not
otherwise  described herein,  will be set  forth in the  related
Prospectus  Supplement.  If such an election is made with respect to a
Series, one of the classes will be designated as evidencing the sole
class of " residual  interests" in the related REMIC,  as defined in the
Code.  All other  classes of  Certificates  in such a Series will
constitute  "regular interests" in the related REMIC, as defined in the
Code. As to each Series with respect to which a REMIC election is to be
made,  holders of Subordinated  Certificates or a holder of the related
residual  certificate 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 Master
Servicer, unless otherwise specified in the related Prospectus
Supplement,  will be entitled to  reimbursement  for any such payment
from the assets of the Trust Fund or from any holder of the related
residual certificate.

         Unless otherwise specified in the related Prospectus
Supplement,  upon the conversion of such Mortgage Loan from an
adjustable interest rate to a fixed interest  rate,  the Seller or its
successor  will be obligated to purchase such related Mortgage Loan from
the related Trust Fund.

Distributions on Certificates

         General.   In  general,   the  method  of  determining  the
amount  of distributions on a particular  Series of Certificates will
depend on the type of credit  support,  if any, that is used with
respect to such Series.  See "Credit Enhancement."  Set forth below are
descriptions  of various methods that may be used  to  determine  the
amount  of  distributions  on  the  Certificates  of a particular
Series.  The Prospectus  Supplement for each Series of  Certificates
will describe the method to be used in determining  the amount of
distributions on the Certificates of such Series.

         Distributions   allocable   to   principal   of  and  interest
on  the Certificates  will be made by the  Trustee  out of,  and only to
the  extent of, funds in the related  Collection  Account,  including
any funds transferred from any Reserve Fund. As between  Certificates of
different  classes and as between distributions  of  principal  (and, if
applicable,  between  distributions  of Principal  Prepayments,  as
defined below, and scheduled  payments of principal) and interest,
distributions  made on any  Distribution  Date will be applied as
specified in the related Prospectus  Supplement.  Unless otherwise
specified in the related  Prospectus  Supplement,  distributions to any
class of Certificates will be made pro rata to all Certificateholders of
that class.

         Available  Distribution  Amount.  Unless  otherwise  specified
in  the related  Prospectus  Supplement,  all  distributions on the
Certificates of each Series on each  Distribution  Date will be made
from the Available  Distribution Amount  described  below,  in
accordance with the terms described in the related Prospectus Supplement
and specified in the Agreement.  Unless otherwise provided in the
related Prospectus  Supplement,  the "Available  Distribution Amount"
for each Distribution Date will equal the sum of the following amounts:

                        (i)  the  aggregate  of  all  previously
         undistributed payments on account of principal (including
         Principal  Prepayments,  if any, and prepayment penalties, if
         so provided in the related Prospectus Supplement)  and interest
         on the Mortgage  Loans in the related  Trust Fund (including
         Liquidation Proceeds and Insurance Proceeds and amounts drawn
         under letters of credit or other credit  enhancement
         instruments as permitted  thereunder  and as  specified  in the
         related  Agreement) received by the Master Servicer after the
         Cut-off  Date and on or prior  to the day of the  month of the
         related Distribution Date specified in the related  Prospectus
         Supplement (the "Determination Date") except:

                           (a)     all payments that were due on or
         before the Cut-off Date;

                           (b)  all  Liquidation   Proceeds  and  all
         Insurance Proceeds,  all  Principal  Prepayments  and all other
         proceeds  of any Mortgage  Loan  purchased by the  Depositor,
         any  Sub-Servicer  or any Seller   pursuant  to  the  Agreement
         that  were  received  after  the prepayment  period specified
         in the related  Prospectus


                                   33

<PAGE>

         Supplement and all related payments of interest  representing
         interest for any period after such prepayment period;

                           (c)     all scheduled payments of principal
         and interest due on a date or dates subsequent to the first day
         of the month of distribution;

                           (d) amounts received on particular  Mortgage
         Loans as late payments of principal or interest or other
         amounts  required to be paid by Mortgagors,  but only to the
         extent of any unreimbursed advance in respect thereof made by
         the Master  Servicer  (including the related Sub-Servicers);

                           (e) amounts representing reimbursement, to
         the extent permitted by the Agreement and as described under
         "Advances" below, for advances  made  by the  Master  Servicer
         or  Sub-Servicers  that  were deposited  into  the  Collection
         Account,   and  amounts  representing reimbursement  for
         certain  other losses and  expenses  incurred by the Master
         Servicer or the Depositor and described below;

                           (f) that portion of each  collection of
         interest on a particular  Mortgage  Loan in such  Trust Fund
         that  represents  credit enhancement  fees  or  servicing
         compensation  payable  to the  Master Servicer  or  any
         Sub-Servicer  or  Retained  Interest  that  is to be retained
         from such  collection  or is  permitted  to be retained  from
         related  Insurance  Proceeds,   Liquidation  Proceeds  or
         proceeds  of Mortgage Loans purchased pursuant to the
         Agreement;

                       (ii)        the amount of any advance made by the
         Master Servicer or Sub-Servicer as described under "Advances"
         below and deposited by it in the Collection Account; and

                      (iii)        if applicable, amounts withdrawn from
         a Reserve Fund.

         Distributions of Interest.  Unless  otherwise  specified in the
related Prospectus Supplement, interest will accrue on the aggregate
Certificate Balance (or, in the case of  Certificates  entitled only to
distributions  allocable to interest,  the aggregate notional amount) of
each class of Certificates entitled to  interest  at the  Pass-Through
Rate  (which  may be a  fixed  rate  or rate adjustable as specified in
such  Prospectus  Supplement)  from the date, and for the periods,
specified in such Prospectus  Supplement.  To the extent funds are
available  therefor,  interest accrued during each such specified period
on each class of  Certificates  entitled to interest (other than a class
of Certificates that provides for interest that accrues, but is not
currently payable,  referred to  hereafter  as  "Accrual Certificates")
will  be   distributable  on  the Distribution  Dates  specified in the
related  Prospectus  Supplement  until the aggregate  Certificate
Balance  of the  Certificates  of such  class  has  been distributed  in
full  or,  in  the  case  of  Certificates   entitled  only  to
distributions allocable to interest, until the aggregate notional amount
of such Certificates  is  reduced to zero or for the  period of time
designated  in the related  Prospectus  Supplement.   The  original
Certificate  Balance  of  each Certificate  will equal the  aggregate
distributions  allocable to principal to which such Certificate is
entitled.  Unless  otherwise  specified in the related Prospectus
Supplement,  distributions  allocable to interest on each Certificate
that is not entitled to distributions  allocable to principal will be
calculated based on the  notional  amount of such  Certificate.  The
notional  amount of a Certificate  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.

         With respect to any class of Accrual 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  Certificate Balance of such class of Certificates on that
Distribution Date. Unless otherwise specified in the related Prospectus
Supplement, distributions of interest on each class of Accrual
Certificates  will  commence  only after the  occurrence  of the events
specified  in such  Prospectus  Supplement.  Unless  otherwise
specified in the related  Prospectus  Supplement,  prior to such time,
the  beneficial  ownership interest of such class of Accrual
Certificates  in the Trust Fund, as reflected in the aggregate
Certificate Balance of such class of Accrual Certificates, will increase
on each  Distribution  Date by the amount of interest  that  accrued on
such class of Accrual  Certificates during the preceding



                                   34

<PAGE>

interest accrual period but that was not required to be distributed  to
such class on such  Distribution Date. Any such class of Accrual
Certificates will thereafter accrue interest on its outstanding
Certificate Balance as so adjusted.

         Distributions of Principal.  Unless otherwise  specified in the
related Prospectus  Supplement,  the  aggregate  "Certificate  Balance"
of any class of Certificates  entitled  to  distributions  of  principal
will be the  aggregate original  Certificate  Balance of such class of
Certificates  specified in such Prospectus  Supplement,  reduced by all
distributions reported to the holders of such  Certificates  as
allocable  to  principal  and (i) in the case of Accrual Certificates,
if so specified in the related Prospectus Supplement, increased by all
interest accrued but not then distributable on such Accrual Certificates
and (ii) in the case of adjustable rate Certificates, if so specified in
the related Prospectus  Supplement,  subject to the  effect of  negative
amortization.  The related  Prospectus  Supplement  will  specify the
method by which the amount of principal to be distributed on the
Certificates on each  Distribution  Date will be  calculated  and the
manner in which such amount will be allocated  among the classes of
Certificates  entitled to  distributions  of  principal.  A class of
interest-only  Certificates  will not be entitled to  distributions of
principal and will have a notional principal balance on which interest
will accrue.

         If so  provided  in the  related  Prospectus  Supplement,  one
or  more classes  of  Senior   Certificates   will  be  entitled  to
receive  all  or  a disproportionate  percentage of the payments of
principal that are received from borrowers 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 periods
specified in such  Prospectus  Supplement.  Any such  allocation of
Principal Prepayments to such class or classes of  Certificateholders
will have the effect of accelerating  the amortization of such Senior
Certificates  while increasing the interests evidenced by the
Subordinated Certificates in the 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   provided   by  the   Subordinated   Certificates.   See
"Credit Enhancement----Subordination."

         Unscheduled  Distributions.  To the  extent  specified  in the
related Prospectus  Supplement  relating  to a Series of  Certificates
which  have less frequent than monthly  Distribution  Dates, the
Certificates  will be subject to receipt of distributions  before the
next scheduled  Distribution Date under the circumstances  and  in  the
manner  described  below  and  in  such  Prospectus Supplement. If
applicable, the Trustee will be required to make such unscheduled
distributions on the day and in the amount  specified in the related
Prospectus Supplement if, due to  substantial  payments of principal
(including  Principal Prepayments)  on  the  Mortgage  Assets,  the
Trustee  or the  Master  Servicer determines  that the funds  available
or  anticipated  to be available  from the Collection Account and, if
applicable,  any Reserve Fund, may be insufficient to make required
distributions  on the  Certificates  on such  Distribution  Date. Unless
otherwise 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 on the next
Distribution  Date.  Unless otherwise specified in the related
Prospectus  Supplement,  all unscheduled  distributions will include
interest at the applicable Pass-Through 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.  See  "Yield
and  Prepayment Considerations."

         Unless otherwise  specified in the related Prospectus
Supplement,  all distributions  allocable to principal in any
unscheduled  distribution  will be made in the same  priority  and
manner as  distributions  of  principal  on the 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.

Advances

   

         Generally, the Master Servicer will be required to advance on
or before each Distribution  Date (from its own funds,  funds advanced
by Sub-Servicers or funds held in the Collection Account for future
distributions to the holders of such  Certificates),  an amount equal to
the  aggregate of payments of principal and interest (or, in the case of
Home Equity Loans,  payments of interest  only) that were delinquent on
the related  Determination  Date,  subject


                                   35

<PAGE>

to the Master Servicer's determination  that such  advances will be
recoverable  out of late payments by Mortgagors,  Liquidation Proceeds,
Insurance Proceeds or otherwise, and net of applicable servicing
compensation.  In the case of Cooperative Loans, the Master Servicer
also will be required to advance any unpaid maintenance fees and other
charges  under the related proprietary  leases as  specified  in the
related  Prospectus Supplement.  The  Prospectus  Supplement  for a
Series  of Certificates will specify the nature and timing of amounts to
be advanced to the holders of such  Certificates  and the manner in
which Advances may be recovered by the  Master  Servicer.  Funds so
advanced  are reimbursable  to the  Master Servicer to the extent
permitted by the related Agreement. The Master Servicer's obligation  to
make  Advances will not  guarantee or insure  against  losses to holders
of the Certificates.

    


Reports to Certificateholders

         Prior to or concurrently  with each distribution on a
Distribution Date and except as otherwise set forth in an applicable
Prospectus  Supplement,  the Master Servicer or the Trustee will furnish
to each  Certificateholder of record of the related  Series a statement
setting forth,  to the extent  applicable to such Series of
Certificates, among other things:

                        (i)  the  amount  of  such  distribution
         allocable  to principal, separately identifying the aggregate
         amount of any Principal Prepayments and if so specified in the
         related  Prospectus  Supplement, prepayment penalties included
         therein;

                       (ii)  the amount of such distribution allocable
         to interest;

                      (iii)  the amount of any Advance;

                       (iv) the  outstanding  Certificate  Balance  or
         notional amount of each class of the related  Series after
         giving  effect to the distribution of principal on such
         Distribution Date;

                        (v) the related amount of the servicing
         compensation retained or withdrawn from the Collection Account
         by the Master Servicer;

                       (vi) the  number  and  aggregate  principal
         balances  of Mortgage  Loans  (A)   delinquent   (exclusive  of
         Mortgage  Loans  in foreclosure)  and (B) in foreclosure as of
         the close of business on the last day of the calendar month
         preceding such Distribution Date;

                      (vii) the book value of any real estate acquired
         through foreclosure or grant of a deed in lieu of foreclosure;

                     (viii)  if applicable, the amount remaining in any
         Reserve Fund at the close of business on the Distribution Date;

                       (ix)  the Pass-Through Rate as of the day prior
         to the immediately preceding Distribution Date; and

                        (x) any amounts remaining under letters of
         credit, pool policies or other forms of credit enhancement.

         Where  applicable,  any amount set forth  above may be
expressed  as a dollar amount per single Certificate of the relevant
class having the Percentage Interest  specified  in  the  related
Prospectus  Supplement.   The  report  to Certificateholders  for any
Series of  Certificates  may include  additional  or other information
of a similar nature to that specified above.

         In addition,  within a reasonable  period of time after the end
of each calendar  year,   the  Master   Servicer  or  the  Trustee  will
mail  to  each Certificateholder  of record at any time during such
calendar year a report (a) as to the


                                   36

<PAGE>

aggregate  of  amounts  reported pursuant  to (i) and  (ii) for such
calendar  year or, in the event such person was a  Certificateholder  of
record during a portion of such calendar year, for the applicable
portion of such year and (b) such other customary information as may be
deemed necessary or desirable for Certificateholders to prepare their
tax returns.

Book-Entry Registration

         If so  specified  in the  related  Prospectus  Supplement,  a
class  of Certificates may be book-entry  Certificates  (the "
Book-Entry  Certificates"). Persons   acquiring   beneficial   ownership
interests  in  such  Certificates ("Certificate Owners") will hold their
Certificates through the Depository Trust Company  ("DTC") in the United
States,  or  Centrale  de  Livraison  de Valeurs Mobilieres S.A.
("CEDEL") or the Euroclear  System  ("Euroclear")  in Europe if they are
participants of such systems, or indirectly through organizations which
are  participants  in such  systems  (each,  a  "Participant").  The
Book-Entry Certificates  will  be  issued  in one or  more  certificates
which  equal  the aggregate  principal balance of such class of
Certificates and will initially be registered  in the name of Cede & Co.
("Cede"),  the nominee of DTC.  CEDEL and Euroclear will hold omnibus
positions on behalf of their  participants  through customers'
securities accounts in CEDEL's and Euroclear's names on the books of
their  respective  depositaries,  which in turn  will  hold  such
positions  in customers'  securities  accounts in the depositaries'
names on the books of DTC. Citibank  N.A.  will act as  depositary  for
CEDEL,  and Morgan  Guaranty  Trust Company of New York  ("Morgan") will
act as  depositary  for Euroclear (in such capacities,  individually the
"Relevant  Depositary"  and  collectively,  the " European
Depositaries").  Except as  described  below,  no person  acquiring  a
Book-Entry  Certificate (each, a "beneficial owner") will be entitled to
receive a  physical   certificate   representing   such   Certificate (a
"Definitive Certificate").  Unless  and until  Definitive  Certificates
are  issued,  it is anticipated that the only "Certificateholder" of
such Certificates will be Cede, as nominee of DTC.  Certificate  Owners
will not be  Certificateholders  as that term is used in the Agreement.
Certificate Owners are only permitted to exercise their rights
indirectly through Participants and DTC.

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

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

         Certificate Owners will not receive or be entitled to receive
certificates representing their respective interests in such
Certificates, except under the limited circumstances described below.
Unless and until Definitive Certificates are issued,  Certificate Owners
who are not Participants may transfer ownership of such  Certificates
only through  Participants  and indirect  participants by instructing
such  Participants  and  indirect participants  to  transfer  such
Certificates,  by  book-entry transfer, through  DTC  for the  account
of the purchasers  of  such Certificates,  which  account  is maintained
with  their respective Participants.  Under the Rules and in  accordance
with DTC's normal procedures, transfers of ownership of a class of
Book-Entry Certificates will be executed  through DTC, and the accounts
of the  respective Participants  at DTC will  be  debited  and credited.
Similarly,  the Participants  and  indirect





                                   37

<PAGE>

participants  will make debits or credits, as the case may be, on their
records on behalf of the selling and purchasing Certificate Owners.

         Because of time zone  differences,  credits of  securities
received in CEDEL or Euroclear as a result of a transaction  with a
Participant will be made during subsequent  securities  settlement
processing and dated the business day following the DTC  settlement
date.  Such credits or any  transactions  in such securities  settled
during such  processing  will be  reported to the  relevant Euroclear or
CEDEL  Participants on such business day. Cash received in CEDEL or
Euroclear as a result of sales of securities  by or through a CEDEL
participant (as  defined  below)  or  Euroclear  Participant  (as
defined  below)  to a DTC Participant  will be received with value on
the DTC settlement  date but will be available  in the  relevant  CEDEL
or  Euroclear  cash  account  only as of the business day following
settlement in DTC. For  information  with respect to tax documentation
procedures  relating to the  Certificates,  see "Certain  Federal Income
Tax Consequences---- Non-U.S. Persons" and "----Information Reporting
and Backup   Withholding"   herein  and  "Global   Clearance, Settlement
and  Tax Documentation   Procedures----Certain  U.S.  Federal  Income
Tax  Documentation Requirements" in Annex I hereto.

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

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

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

         CEDEL is  incorporated  under the laws of Luxembourg as a
professional depository.  CEDEL holds securities for its participating
organizations ("CEDEL Participants")  and  facilitates  the  clearance
and  settlement  of securities transactions between CEDEL participants
through electronic book-entry changes in accounts  of CEDEL
Participants,  thereby  eliminating  the  need for  physical movement of
certificates.  Transactions  may be  settled in CEDEL in any of 28
currencies,  including  United  States  dollars.  CEDEL  provides  to
its  CEDEL Participants,  among other  things,  services for
safekeeping,  administration, clearance and  settlement of
internationally  traded  securities and securities lending  and
borrowing.  CEDEL  interfaces  with  domestic  markets  in several
countries. As a professional  depository,  CEDEL is subject to
regulation by the Luxembourg  Monetary  Institute.  CEDEL  participants
are recognized  financial institutions around the world,  including
underwriters,  securities brokers and dealers,  banks,  trust companies,
clearing  corporations  and  certain  other organizations.  Indirect
access to CEDEL is also  available to others,  such as banks,  brokers,
dealers and trust  companies  that clear through or maintain a custodial
relationship with a CEDEL participant, either directly or indirectly.

         Euroclear was created in 1968 to hold  securities for its
participants ("Euroclear   Participants")  and  to  clear  and  settle
transactions  between Euroclear  Participants  through  simultaneous
electronic  book-entry  delivery against  payment,   thereby eliminating
the  need  for  physical  movement  of certificates and any risk from
lack of simultaneous  transfers of securities and cash.  Transactions
may be settled in any of 32  currencies,  including  United States
dollars. Euroclear includes various other services,  including
securities lending and borrowing and interfaces with domestic


                                   38

<PAGE>


markets in several  countries generally  similar  to the  arrangements
for cross-market  transfers  with DTC described  above.  Euroclear  is
operated by the  Brussels,  Belgium,  office of Morgan (the  "Euroclear
Operator"),  under  contract with  Euroclear  Clearance Systems  S.C., a
Belgian  cooperative  corporation  (the  "Cooperative").  All operations
are conducted by the Euroclear Operator, and all Euroclear securities
clearance  accounts and Euroclear  cash accounts are accounts with the
Euroclear Operator, not the Cooperative.  The Cooperative establishes
policy for Euroclear on  behalf of  Euroclear  Participants.  Euroclear
Participants  include  banks (including central banks), securities
brokers and dealers and other professional financial  intermediaries.
Indirect  access to Euroclear  is also  available to other  firms that
clear  through or  maintain a  custodial  relationship  with a Euroclear
Participant, either directly or indirectly.

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

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

         Distributions  on the  Book-Entry  Certificates  will  be  made
on each Distribution  Date by the Trustee to DTC. DTC will be
responsible  for crediting the amount of such payments to the accounts
of the applicable  DTC  Participants in  accordance  with  DTC's  normal
procedures.  Each DTC  participant  will be responsible  for  disbursing
such  payments  to the  beneficial  owners  of the Book-Entry
Certificates  that it represents and to each Financial  Intermediary for
which it acts as agent. Each such Financial intermediary will be
responsible for  disbursing  funds to the beneficial  owners of the
Book-Entry  Certificates that it represents.

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

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

         With respect to each class of Book-Entry Certificates,  DTC
will advise the Trustee that, unless and until Definitive  Certificates
are issued, DTC will take  any  action  permitted  to be  taken  by the
holders  of such  Book-Entry Certificates  under the related  Agreement
only at the direction of one or more Financial  Intermediaries to whose
DTC accounts the Book-Entry  Certificates are credited,  to the  extent
that such  actions  are taken on behalf of  Financial Intermediaries
whose holdings include such Book-Entry Certificates. CEDEL or the
Euroclear Operator,  as the case



                                   39

<PAGE>

may be, will take any other action permitted to be taken by a
Certificateholder  under  such  Agreement on behalf  of a CEDEL
Participant or Euroclear  Participant only in accordance with its
relevant rules and procedures  and subject to the ability of the
Relevant  Depositary to effect such actions on its behalf through DTC.
DTC may take actions,  at the direction of the related Participants,
with respect to some  Certificates  of a class of Book-Entry
Certificates which conflict with actions taken with respect to other
Certificates of such class.

         Definitive   Certificates  will  be  issued  to  beneficial
owners  of Book-Entry Certificates,  or their nominees, rather than to
DTC, only if (a) DTC or the  Depositor  advises the related  Trustee in
writing that DTC is no longer willing, qualified or able to discharge
properly its responsibilities as nominee and depository with respect to
such Book-Entry Certificates and the Depositor or such Trustee is unable
to locate a qualified  successor,  (b) the Depositor,  at its sole
option,  with the  consent  of such  Trustee,  elects to  terminate  a
book-entry  system  through  DTC,  or (c)  after the  occurrence  of an
Event of Default (as defined in the related  Prospectus  Supplement),
beneficial  owners having  Percentage  Interests  aggregating  not less
than 50% of the  aggregate Current Principal Amount of such Book-Entry
Certificates advise the Trustee and DTC through the Financial
Intermediaries  and the DTC  Participants  in writing that  the
continuation  of a  book-entry  system  through  DTC (or a  successor
thereto) is no longer in the best interests of beneficial owners.

         Upon the occurrence of any of the events  described in the
immediately preceding  paragraph,  the  Trustee for such a Series will
be required to notify all  beneficial  owners of the  occurrence  of
such  event and the  availability through DTC of  Definitive
Certificates.  Upon  surrender  by DTC of the global certificate  or
certificates   representing  the  Book-Entry  Certificates  and
instructions   for   re-registration,   the   Trustee   will  issue
Definitive Certificates,  and  thereafter  the Trustee will  recognize
the holders of such Definitive  Certificates as  Certificateholders of
such Series under the related Agreement.

         Although  DTC,  CEDEL  and  Euroclear  have  agreed  to  the
foregoing procedures in order to facilitate  transfers of Certificates
among participants of DTC, CEDEL and Euroclear, they are under no
obligation to perform or continue to perform such procedures, and such
procedures may be discontinued at any time.

         Neither the  Depositor,  the Master  Servicer nor the Trustee
will have any responsibility for any aspect of the records relating to
or payments made on account  of   beneficial   ownership   interests  of
any  class  of  Book-Entry Certificates  held by Cede, as nominee for
DTC, or for maintaining,  supervising or reviewing any records relating
to such beneficial ownership interests.

                           CREDIT ENHANCEMENT

General

         Credit  enhancement may be provided with respect to one or more
classes of a Series  of  Certificates  or with  respect  to the Mortgage
Assets in the related Trust Fund. Credit enhancement may be in the form
of a limited financial guaranty policy issued by an entity named in the
related Prospectus  Supplement, the subordination of one or more classes
of the Certificates of such Series, the establishment of one or more
reserve funds, the use of a cross-support  feature, use of a  mortgage
pool  insurance  policy,  bankruptcy  bond,  special  hazard insurance
policy,  surety bond or letters of credit described herein and in the
related  Prospectus  Supplement,  or any  combination of the  foregoing.
Unless otherwise specified in the related Prospectus Supplement, any
credit enhancement will not provide  protection  against  all risks of
loss and will not  guarantee repayment  of the entire  principal balance
of the  Certificates  and  interest thereon.  If losses occur which
exceed the amount covered by credit  enhancement or which are not
covered by the credit enhancement, Certificateholders will bear their
allocable share of deficiencies.

Subordination

         If so  specified  in  the  related  Prospectus  Supplement,
protection afforded  to holders of one or more  classes of  Certificates
of a Series  (the "Subordinated  Certificates")  by means  of the
subordination  feature  will be accomplished by the  preferential  right
of holders of one or more other classes of such  Series  (the  "Senior



                                   40

<PAGE>



Certificates")  to  distributions  in respect of scheduled principal,
Principal Prepayments,  interest or any combination thereof that
otherwise would have been payable to holders of  Subordinated
Certificates under the  circumstances  and to the extent specified in
the related  Prospectus Supplement. If specified in the related
Prospectus Supplement, delays in receipt of  scheduled  payments on the
Mortgage  Loans and losses on defaulted  Mortgage Loans 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
such  related Prospectus  Supplement.  The  aggregate  distributions  in
respect of delinquent payments  on the  Mortgage  Loans over the lives
of the  Certificates  or at any time, the aggregate losses in respect of
defaulted  Mortgage Loans which must be borne by the Subordinated
Certificates by virtue of subordination and the amount of   the
distributions    otherwise    distributable   to   the   Subordinated
Certificateholders  that will be distributable to Senior
Certificateholders  on any  Distribution  Date may be limited as
specified  in the related  Prospectus Supplement.  If aggregate
distributions in respect of delinquent payments on the Mortgage  Loans
or aggregate  losses in respect of such  Mortgage  Loans were to exceed
an amount  specified  in the related  Prospectus  Supplement,  holders
of Senior Certificates would experience losses on the Certificates.

         In  addition to or in lieu of the  foregoing,  if so  specified
in the related  Prospectus  Supplement,  all or any portion of
distributions  otherwise payable to holders of  Subordinated
Certificates on any  Distribution  Date may instead  be  deposited  into
one or more  Reserve  Funds  established  with the Trustee. If so
specified in the related Prospectus Supplement, such deposits may be
made on each Distribution Date, for specified periods or until the
balance in the Reserve Funds 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 the related  Prospectus  Supplement.  If so
specified  in the  related  Prospectus  Supplement,  amounts  on
deposit in the Reserve  Fund may be  released  to the  holders  of the
class  of  Certificates specified in such Prospectus Supplement 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 scheduled  final
distribution  dates,  (ii) in accordance with a schedule or formula,
(iii) in relation to the  occurrence of events,  or (iv) otherwise,  in
each case as specified in the related Prospectus Supplement. As between
classes of Subordinated  Certificates,  payments 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.

Mortgage Pool Insurance Policies

         If  specified  in  the  related  Prospectus  Supplement
relating  to a Mortgage  Pool,  a separate  mortgage  pool  insurance
policy (" Mortgage  Pool Insurance  Policy")  will be obtained  for the
Mortgage  Pool and issued by the insurer (the "Pool Insurer") named in
such Prospectus Supplement.  Each Mortgage Pool Insurance Policy will,
subject to the limitations  described below,  cover loss by reason of
default in payment on Mortgage  Loans in the Mortgage  Pool in an amount
equal to a percentage  specified in such Prospectus  Supplement of the
aggregate principal balance of such Mortgage Loans on the Cut-off Date
which are not  covered  as to their  entire  outstanding  principal
balances  by  Primary Mortgage Insurance Policies.  As more fully
described below, the Master Servicer will present  claims  thereunder to
the Pool  Insurer on behalf of itself,  the Trustee  and the  holders of
the  Certificates.  The  Mortgage  Pool  Insurance Policies,   however,
are  not  blanket  policies  against  loss,  since  claims thereunder
may be made  only  respecting   particular  defaulted  Mortgage  Loans
and only  upon satisfaction of certain conditions  precedent  described
below. Unless otherwise specified in the related  Prospectus Supplement,
the Mortgage  Pool  Insurance Policies  will not cover  losses  due to a
failure  to pay or denial of a claim under a Primary Mortgage Insurance
Policy.




                                   41

<PAGE>


         Unless otherwise specified in the related Prospectus
Supplement,  each Mortgage  Pool  Insurance  Policy  will  provide  that
no claims  may be validly presented unless (i) any required Primary
Mortgage Insurance Policy is in effect for the defaulted  Mortgage Loan
and a claim  thereunder  has been submitted and settled;  (ii) hazard
insurance on the related Mortgaged  Property has been kept in force and
real estate taxes and other  protection and  preservation  expenses have
been paid; (iii) if there has been physical loss or damage to the
Mortgaged Property,  it has been restored to its physical  condition
(reasonable wear and tear  excepted) at the time of issuance of the
policy;  and (iv) the insured has acquired good and merchantable title
to the Mortgaged Property free and clear of liens  except  certain
permitted  encumbrances.   Upon  satisfaction  of  these conditions, the
Pool  Insurer  will have the option  either (a) to purchase the property
securing the defaulted  Mortgage Loan at a price equal to the principal
balance  thereof  plus accrued and unpaid  interest at the Mortgage
Rate to the date of purchase and certain expenses  incurred by the
Master Servicer on behalf of the Trustee and  Certificateholders or (b)
to pay the amount by which the sum of the principal balance of the
defaulted  Mortgage Loan plus accrued and unpaid interest  at the
Mortgage  Rate to the date of  payment  of the  claim  and the
aforementioned  expenses exceeds the proceeds  received from an approved
sale of the Mortgaged Property, in either case net of certain amounts
paid or assumed to have been paid under the  related  Primary  Mortgage
Insurance  Policy.  If any property  securing a defaulted  Mortgage Loan
is damaged and  proceeds,  if any, from the  related  hazard  insurance
policy or the  applicable  Special  Hazard Insurance Policy are
insufficient to restore the damaged property to a condition sufficient
to permit  recovery  under the Mortgage Pool  Insurance  Policy,  the
Master  Servicer  will not be  required  to expend its own funds to
restore  the damaged  property unless it determines that (i) such
restoration  will increase the proceeds to  Certificateholders  on
liquidation  of the Mortgage Loan after reimbursement  of the Master
Servicer for its  expenses and (ii) such  expenses will be  recoverable
by it  through  proceeds  of the sale of the  property  or proceeds of
the related  Mortgage Pool Insurance  Policy or any related  Primary
Mortgage Insurance Policy.

         Unless otherwise  specified in the related  Prospectus
Supplement,  no Mortgage Pool Insurance Policy will insure (and many
Primary Mortgage  Insurance Policies do not insure)  against loss
sustained by reason of a default  arising from,  among  other  things,
(i)  fraud or  negligence  in the  origination  or servicing of a
Mortgage Loan, including  misrepresentation by the Mortgagor, the
originator  or persons  involved in the  origination  thereof or (ii)
failure to construct a Mortgaged  Property in accordance with plans and
specifications.  A failure of coverage  attributable to one of the
foregoing events might result in a breach of the related  Seller's
representations  described above and, in such event,  might give rise to
an  obligation on the part of such Seller to purchase the defaulted
Mortgage  Loan if the breach  cannot be cured by such Seller.  No
Mortgage Pool Insurance Policy will cover (and many Primary  Mortgage
Insurance Policies do not cover) a claim in respect of a defaulted
Mortgage Loan occurring when the servicer of such Mortgage  Loan, at the
time of default or  thereafter, was not approved by the applicable
insurer.

         Unless otherwise  specified in the related Prospectus
Supplement,  the original  amount of coverage under each Mortgage Pool
Insurance  Policy will be reduced over the life of the related
Certificates by the aggregate dollar amount of claims  paid  less the
aggregate  of the net  amounts  realized  by the Pool Insurer upon
disposition of all foreclosed properties. The amount of claims paid will
include certain expenses incurred by the Master Servicer as well as
accrued interest  on  delinquent  Mortgage  Loans to the date of payment
of the claim, unless otherwise specified in the related Prospectus
Supplement. Accordingly, if aggregate  net claims paid under any
Mortgage  Pool  Insurance  Policy reach the original policy limit,
coverage under that Mortgage Pool Insurance  Policy will be exhausted
and any further losses will be borne by the Certificateholders.

Special Hazard Insurance Policies

         If specified in the related Prospectus  Supplement,  a separate
Special Hazard  Insurance  Policy will be  obtained  for the  Mortgage
Pool and will be issued by the insurer (the "Special  Hazard  Insurer")
named in such Prospectus Supplement.  Each Special Hazard Insurance
Policy will,  subject to limitations described below, protect holders of
the  related  Certificates  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 or as
otherwise  specified in the related  Prospectus Supplement) not insured
against under the standard form of hazard insurance policy for the
respective states in which the Mortgaged Properties  are located or
under a flood  insurance  policy  if



                                   42

<PAGE>

the  Mortgaged Property is located in a federally  designated  flood
area, and (ii) loss caused by reason of the  application  of the
coinsurance  clause  contained  in hazard insurance  policies.  See "The
Pooling  and  Servicing Agreement----  Hazard Insurance."   Each Special
Hazard  Insurance Policy  will  not  cover  losses occasioned  by fraud
or  conversion  by the  Trustee  or Master  Servicer,  war,
insurrection,  civil war, certain governmental action,  errors in
design, faulty workmanship  or materials  (except  under  certain
circumstances),  nuclear or chemical reaction,  flood (if the Mortgaged
Property is located in a federally designated  flood area),  nuclear or
chemical  contamination  and certain  other risks.  The amount of
coverage under any Special Hazard Insurance Policy will be specified in
the related  Prospectus Supplement.  Each Special Hazard Insurance
Policy will provide that no claim may be paid unless hazard and, if
applicable, flood  insurance on the property  securing the Mortgage Loan
have been kept in force and other protection and preservation expenses
have been paid.

         Subject to the foregoing limitations, and unless otherwise
specified in the related  Prospectus  Supplement,  each Special Hazard
Insurance Policy will provide  that where  there has been  damage to
property  securing a  foreclosed Mortgage  Loan  (title to which has
been  acquired  by the  insured)  and to the extent  such  damage is not
covered  by the  hazard  insurance  policy or flood insurance  policy,
if any,  maintained by the Mortgagor or the Master Servicer, the Special
Hazard  Insurer  will pay the  lesser of (i) the cost of repair or
replacement  of such  property  or (ii) upon  transfer  of the  property
to the Special Hazard Insurer,  the unpaid  principal  balance of such
Mortgage Loan at the time of  acquisition  of such  property  by
foreclosure  or deed in lieu of foreclosure,  plus accrued  interest to
the date of claim settlement and certain expenses  incurred by the
Master Servicer with respect to such property.  If the unpaid  principal
balance of a Mortgage Loan plus accrued  interest and certain expenses
is paid by the Special Hazard Insurer,  the amount of further  coverage
under the related Special Hazard Insurance Policy will be reduced by
such amount less any net proceeds from the sale of the property. Any
amount paid as the cost of repair of the property will further reduce
coverage by such amount.  So long as a Mortgage  Pool  Insurance  Policy
remains in  effect,  the  payment by the Special Hazard Insurer of the
cost of repair or of the unpaid principal  balance of the related
Mortgage Loan plus accrued interest and certain expenses will not affect
the total insurance proceeds paid to Certificateholders,  but will
affect the relative  amounts of coverage  remaining  under the related
Special  Hazard Insurance Policy and Mortgage Pool Insurance Policy.


   

         To the extent and in the manner  specified in an applicable
Prospectus Supplement,  the Master  Servicer may deposit  cash,  an
irrevocable  letter of credit or any other instrument  acceptable to
each nationally  recognized rating agency rating the  Certificates of
the related Series in a special trust account to provide  protection  in
lieu of or in addition to that  provided by a Special Hazard Insurance
Policy. The amount of any Special Hazard Insurance Policy or of the
deposit to the special trust account  relating to such  Certificates in
lieu thereof  may be  reduced  so long as any such  reduction  will not
result  in a downgrading of the rating of such Certificates by any such
rating agency.

    


Bankruptcy Bonds

         If specified in the related  Prospectus  Supplement,  a
bankruptcy bond ("Bankruptcy  Bond") for proceedings  under the federal
Bankruptcy Code will be issued by an insurer named in such Prospectus
Supplement.  Each Bankruptcy Bond will  cover,  to the extent  specified
in the  related  Prospectus  Supplement, certain  losses  resulting from
a reduction by a bankruptcy  court of scheduled payments of  principal
and  interest on a Mortgage  Loan or a reduction by such court of the
principal  amount of a Mortgage Loan and will cover certain  unpaid
interest on the amount of such a principal reduction from the date of
the filing of a bankruptcy petition.  The required amount of coverage
under each Bankruptcy Bond will be set forth in the related  Prospectus
Supplement.  Coverage under a Bankruptcy  Bond may be cancelled or
reduced if such  cancellation  or reduction would not  adversely  affect
the then  current  rating or ratings of the related Certificates. See
"Certain     Legal     Aspects    of    the    Mortgage
Loans----Anti-Deficiency Legislation and Other Limitations on Lenders."

         To the extent  specified in an applicable  Prospectus
Supplement,  the Seller may deposit cash, an irrevocable letter of
credit or any other instrument acceptable to each nationally  recognized
rating agency rating the Certificates of the related  Series in a
special trust account to provide  protection in lieu of or in  addition
to that  provided by a  Bankruptcy  Bond.  The amount of any Bankruptcy
Bond or of the deposit to the special trust account  relating to such



                                   43

<PAGE>


Certificates  in lieu thereof may be reduced so long as any such
reduction will not  result in a  downgrading  of the  rating of such
Certificates  by any such rating agency.

Reserve Funds

         If so specified in the related  Prospectus  Supplement,  credit
support with respect to a Series of  Certificates  may be provided by
the  establishment and maintenance with the Trustee for such Series of
Certificates,  in trust, of one or more Reserve  Funds for such Series.
The related  Prospectus  Supplement will  specify  whether or not such
Reserve  Funds will be included in the Trust Fund for such Series.

         The Reserve Fund for a Series will be funded (i) by the deposit
therein of 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 the related Prospectus Supplement,
(ii) by the deposit therein from time to time of certain amounts, as
specified in the related Prospectus  Supplement to which the
Subordinated Certificateholders, if any, would otherwise be entitled or
(iii) in such other manner as may be specified in the related Prospectus
Supplement.

         Any  amounts on deposit in the  Reserve  Fund and the  proceeds
of any other  instrument  upon  maturity  will be held in cash or will
be  invested  in Permitted   Investments  which,   unless  otherwise
specified  in  the  related Prospectus Supplement, will include
obligations of the United States and certain agencies  thereof,
certificates  of deposit,  certain  commercial  paper,  time deposits
and bankers  acceptances sold by eligible  commercial banks and certain
repurchase  agreements  of United  States  government  securities  with
eligible commercial  banks.  If a letter of credit is deposited  with
the  Trustee,  such letter of credit will be irrevocable.  Unless
otherwise specified in the related Prospectus  Supplement,  any
instrument deposited therein will name the Trustee, in its capacity as
trustee for the holders of the  Certificates,  as beneficiary and will
be issued by an entity  acceptable to each rating agency that rates the
Certificates.  Additional information with respect to such instruments
deposited in the Reserve Funds will be set forth in the related
Prospectus Supplement.

         Any amounts so deposited and payments on  instruments so
deposited will be available for withdrawal  from the Reserve  Account
for  distribution  to the holders  of  Certificates  for the  purposes,
in the  manner  and at the  times specified in the related Prospectus
Supplement.

Cross Support

         If  specified  in the related  Prospectus  Supplement,  the
beneficial ownership of separate groups of assets included in a Trust
Fund may be evidenced by separate classes of the related Series of
Certificates.  In such case, credit support  may  be  provided  by a
cross  support  feature  which  requires  that distributions  be made
with  respect to  Certificates  evidencing  a  beneficial ownership
interest in other asset groups within the same Trust Fund. The related
Prospectus  Supplement for a Series which includes a cross-support
feature will describe the manner and conditions for applying such cross
support feature.

         If  specified  in  the  related  Prospectus  Supplement,  the
coverage provided by one or more forms of credit support may apply
concurrently to two or more related Trust Funds. If applicable,  the
related 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.

Limited Guarantee

         If specified in the Prospectus  Supplement  with respect to a
Series of Certificates,  credit  enhancement  may be  provided  in the
form of a  Limited Guarantee  issued by a guarantor  named  therein.  If
specified  in the related Prospectus  Supplement,  a Limited  Guarantee
may be provided by an affiliate or affiliates of the Depositor.


                                   44

<PAGE>


Letter of Credit

         Alternative credit support with respect to a Series of
Certificates may be  provided  by the  issuance  of a Letter of  Credit
by the bank or  financial institution  specified in the applicable
Prospectus  Supplement.  The coverage, amount and frequency of any
reduction in coverage provided by a Letter of Credit issued with respect
to a Series of Certificates will be set forth in the related Prospectus
Supplement.

Surety Bonds

         If  specified  in the  Prospectus  Supplement  relating  to a
Series of Certificates, credit support with respect to one or more
Classes of Certificates of a Series  may be  provided  by the  issuance
of a Surety  Bond  issued  by a financial  guarantee  insurance company
specified in the applicable  Prospectus Supplement.  The  coverage,
amount and  frequency of any  reduction in coverage provided  by a
Surety  Bond  will  be  set  forth  in  the  related  Prospectus
Supplement.

Overcollateralization

         If specified in the related Prospectus  Supplement,  credit
support may consist of  overcollateralization  whereby the aggregate
principal amount of the Mortgage Assets, including any Subsequent
Mortgage Assets, exceeds the aggregate Certificate Balance of the
Certificates. Such overcollateralization may exist on the Closing Date
or develop thereafter as a result of the application of certain interest
collections,  in excess of amounts  necessary to pay the  Pass-Through
Rate on the  Certificates,  received in  connection  with the  Mortgage
Assets, including   any   Subsequent    Mortgage   Assets.    The
existence   of   any overcollateralization  and  the  manner,  if  any,
by  which  it  increases  or decreases, will be set forth in the related
Prospectus Supplement.

                  YIELD AND PREPAYMENT CONSIDERATIONS

         The yields to maturity and weighted  average lives of the
Certificates will be  affected  primarily  by the  amount and  timing of
principal  payments received on or in respect of the Mortgage  Assets
included in the related Trust Fund.  The original  terms to maturity of
the Mortgage Loans in a given Mortgage Pool will vary depending upon the
type of Mortgage Loans included therein.  Each Prospectus  Supplement
will  contain  information  with respect to the type and maturities of
the Mortgage Loans in the related Mortgage Pool.  Unless otherwise
specified in the related  Prospectus  Supplement,  Mortgage Loans may be
prepaid without penalty in full or in part at any time. The prepayment
experience on the Mortgage  Loans in a Mortgage Pool will affect the
life of the related Series of Certificates.

         A number of factors, including, but not limited to, homeowner
mobility, economic  conditions,  the presence and  enforceability of
due-on-sale  clauses, mortgage  market  interest rates and the
availability  of mortgage  funds,  may affect prepayment experience of
Mortgage Loans.

   

         Unless otherwise  provided in the related  Prospectus
Supplement,  all conventional  Mortgage Loans will contain due-on-sale
provisions permitting the mortgagee to accelerate the maturity of the
loan upon sale or certain  transfers by the mortgagor of the underlying
Mortgaged Property. Mortgage Loans insured by the FHA, and Mortgage
Loans  partially  guaranteed by the VA, are assumable with the consent
of the FHA and the VA,  respectively.  Thus, the rate of prepayments on
such Mortgage  Loans may be lower than that of  conventional  Mortgage
Loans bearing  comparable  interest rates.  Unless  otherwise  provided
in the related Prospectus   Supplement,   the  Master  Servicer
generally  will  enforce  any due-on-sale or due-on-encumbrance clause,
to the extent it has knowledge of the conveyance or further encumbrance
or the proposed conveyance or proposed further  encumbrance of the
Mortgaged Property and reasonably  believes that it is entitled to do so
under applicable law; provided, however, the Master Servicer will not
take any enforcement  action that would impair or threaten to impair any
recovery under any related  insurance  policy.  See "The Pooling and
Servicing Agreement----Collection  Procedures" and "Certain Legal
Aspects of the Mortgage  Loans" for a description  of certain provisions
of each Agreement and certain  legal  developments  that may affect the
prepayment  experience on the Mortgage Loans.

    


                                   45

<PAGE>


         The rate of prepayments with respect to conventional mortgage
loans has fluctuated  significantly in recent years. In general,  if
prevailing rates fall significantly  below  the  Mortgage  Rates  borne
by the  Mortgage  Loans,  such Mortgage  Loans are  likely to be subject
to higher  prepayment  rates than if prevailing interest rates remain at
or above such Mortgage Rates. Conversely, if prevailing interest rates
rise appreciably above the Mortgage Rates borne by the Mortgage Loans,
such Mortgage Loans are likely to experience a lower prepayment rate
than if prevailing  rates remain at or below such Mortgage Rates.
However, there can be no assurance that such will be the case.

         When a full  prepayment  is made on a Mortgage  Loan,  the
Mortgagor is charged  interest on the  principal  amount of the Mortgage
Loan so prepaid only for the  number  of days in the  month  actually
elapsed  up to the date of the prepayment  rather  than for a full
month.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  the effect of  prepayments  in full will be to reduce the
amount of interest  passed through in the following  month to holders of
Certificates because interest on the principal amount of any Mortgage
Loan so prepaid will be paid only to the date of  prepayment.  Partial
prepayments in a given month may be applied to the outstanding principal
balances of the Mortgage Loans so prepaid on the first day of the month
of receipt or the month following receipt.  In the latter case, partial
prepayments will not reduce the amount of interest passed through in
such month. Unless otherwise specified in the related Prospectus
Supplement,  both full and  partial  prepayments  will not be passed
through until the month following receipt.

         The effective yield to  Certificateholders  will be slightly
lower than the yield otherwise  produced by the applicable  Pass-Through
Rate and purchase price  because  while  interest will accrue on each
Mortgage Loan from the first day  of  the  month  (unless  otherwise
provided  in  the  related  Prospectus Supplement), the distribution of
such interest will not be made earlier than the Distribution Date in the
month following the month of accrual.

         Under certain circumstances, the Master Servicer or the
holder(s) of the residual interest(s) in a REMIC may have the option to
purchase the assets of a Trust Fund thereby effecting earlier retirement
of the related Series of Certificates.  See "The Pooling and Servicing
Agreement----Termination; Optional Termination."

   
         If so specified in the related Prospectus Supplement, upon
notification from a  Mortgagor  of such  Mortgagor's  intent to  convert
from an  adjustable interest  rate to a fixed  interest  rate,  and
prior to the  conversion of such Mortgage  Loan,  the Seller will be
obligated to purchase such related  Mortgage Loan. Any such purchase of
a Mortgage Loan would have the effect of a prepayment in full of the
Mortgage Loan.

    

         From  time  to  time,  a  Seller  or its  affiliates  may
solicit  the refinancing of loans  (including  the Mortgage  Loans) by
offering a new loan to the borrower. Any such refinancing of a Mortgage
Loan would have the effect of a prepayment in full of the Mortgage Loan.

         Factors  other  than  those  identified   herein  and  in  the
related Prospectus  Supplement could significantly  affect principal
prepayments at any time and over the lives of the  Certificates.  The
relative  contribution of the various factors affecting  prepayment may
also vary from time to time. There can be no assurance as to the rate of
payment of principal of the Mortgage Assets at any time or over the
lives of the Certificates.

         The Prospectus  Supplement  relating to a Series of
Certificates  will discuss  in  greater  detail  the  effect of the rate
and  timing  of  principal payments  (including  prepayments),
delinquencies  and  losses  on  the  yield, weighted average lives and
maturities of such Certificates.

                  THE POOLING AND SERVICING AGREEMENT

         Set forth below is a summary of certain  provisions  of each
Agreement which  are  not  described  elsewhere  in  this  Prospectus.
Where  particular provisions or terms used in the Agreements  are
referred to, such  provisions or terms are as specified in the
Agreements.



                                   46

<PAGE>


Assignment of Mortgage Assets

         Assignment  of the  Mortgage  Loans.  At the  time of  issuance
of the Certificates of a Series, the Depositor will cause the Mortgage
Loans comprising the  related  Trust  Fund to be  assigned  to the
Trustee,  together  with  all principal  and  interest  received by or
on behalf of the  Depositor  on or with respect to such Mortgage Loans
after the Cut-off Date,  other than principal and interest due on or
before the Cut-off Date and other than any Retained  Interest specified
in the related Prospectus Supplement.  The Trustee will,  concurrently
with such assignment,  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 related
Agreement.  Such  schedule  will include information as to the
outstanding  principal balance of each Mortgage Loan after application
of  payments  due on the  Cut-off  Date,  as  well  as  information
regarding the Mortgage Rate, the current  scheduled monthly payment of
principal and interest, the maturity of the loan, the Loan-to-Value
Ratio (or, in the case of Home Equity  Loans,  the Combined
Loan-to-Value  Ratio) at  origination  and certain other information. If
specified in the related  Prospectus  Supplement, the  Depositor  will
deliver or cause to be delivered to the Trustee  loans at a
predetermined  price for  inclusion  in the Trust Fund within three
months after the issuance of the  Certificates.  The related  Prospectus
Supplement  for the Trust Fund will  specify  whether,  and the terms,
conditions  and manner under which  Subsequent  Mortgage  Assets  will
be sold to the Trust Fund  within such three month period.

         In addition, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian  hereinafter referred to)
as to each Mortgage Loan, among other things, (i) the mortgage note (the
"Mortgage Note") endorsed without recourse in blank or to the order of
the  Trustee,  (ii) the  mortgage,  deed of trust or similar instrument
(a "Mortgage") with evidence of recording  indicated thereon (except for
any Mortgage not returned from the public recording  office, in which
case the  Depositor  will  unless  otherwise  specified  in the related
Prospectus Supplement,  deliver or cause to be delivered a copy of such
Mortgage together with a certificate  that the original of such Mortgage
was delivered to such  recording  office),  (iii) an  assignment  of the
Mortgage to the Trustee, which  assignment  will be in  recordable form,
and (iv) such  other  security documents  as may be  specified  in the
related  Prospectus  Supplement  or the related  Agreement.   Unless
otherwise  specified  in  the  related  Prospectus Supplement,  the
Depositor  will promptly  cause the  assignments of the related loans to
be recorded in the appropriate public office for real property records,
except in states in which, in the opinion of counsel  acceptable to the
Trustee, such  recording is not required to protect the Trustee's
interest in such loans against the claim of any  subsequent  transferee
or any successor to or creditor of the Depositor or the originator of
such loans.

         With respect to any Mortgage  Loans which are  Cooperative
Loans,  the Depositor  will cause to be  delivered  to the  Trustee, the
related  original cooperative  note  endorsed  without  recourse  in
blank or 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,  related blank stock powers and any other
document specified in the related Prospectus  Supplement.  The Depositor
will cause to be filed  in  the  appropriate  office  an  assignment and
a  financing  statement evidencing the Trustee's security interest in
each Cooperative Loan.

         The Trustee (or the custodian hereinafter referred to) will
review such Mortgage  Loan  documents  within  the  time  period
specified  in the  related Prospectus  Supplement  after  receipt
thereof,  and the Trustee will hold such documents in trust for the
benefit of the  Certificateholders.  Unless otherwise specified in the
related Prospectus Supplement, if any such document is found to be
missing or defective in any material respect, the Trustee (or such
custodian) will notify the Master Servicer and the Depositor,  and the
Master Servicer will notify the related  Seller.  If the Seller  cannot
cure the  omission or defect within the time period  specified  in the
related  Prospectus  Supplement  after receipt of such  notice,  the
Seller will be  obligated  to purchase the related Mortgage Loan from
the Trustee at the Purchase  Price or, if so specified in the related
Prospectus Supplement, replace such Mortgage Loan with another mortgage
loan that meets certain requirements set forth therein. There can be no
assurance  that a Seller will fulfill  this  purchase obligation.
Although the Master  Servicer  may be  obligated  to enforce  such
obligation  to the extent described  above under "Mortgage  Loan
Program----Representations  by Sellers; Repurchases," neither the Master
Servicer nor the Depositor will be obligated to purchase such Mortgage
Loan if the Seller  defaults on its purchase obligation, unless  such
breach  also  constitutes  a  breach  of  the representations  or
warranties of the Seller or the Depositor,  as the case may be. Unless
otherwise specified  in  the  related  Prospectus Supplement,  this
purchase



                                   47

<PAGE>


obligation constitutes the sole remedy available to the
Certificateholders  or the Trustee for omission of, or a material defect
in, a constituent document.

         A custodian may maintain possession of, and, if applicable,
review the documents  relating  to, the  Mortgage  Loans as agent of the
Trustee  pursuant either to the terms of an Agreement or a separate
custodial agreement.

         Notwithstanding the foregoing provisions,  with respect to a
Trust Fund for  which a  REMIC  election  is to be  made,  unless  the
related  Prospectus Supplement  otherwise  provides,  no purchase of a
Mortgage Loan will be made if such purchase would result in a prohibited
transaction tax under the Code.

         Assignment of Agency  Securities.  The Depositor  will cause
the Agency Securities to be  registered in the name of the Trustee or
its nominee,  and the Trustee  concurrently  will execute,  countersign
and deliver the  Certificates. Each Agency Security will be identified
in a schedule appearing as an exhibit to the  Agreement,  which will
specify as to each  Agency  Security  the  original principal amount and
outstanding  principal  balance as of the Cut-off Date, the annual
pass-through rate (if any) and the maturity date.

         Assignment of Private  Mortgage-Backed  Securities.  The
Depositor will cause  Private  Mortgage-Backed  Securities  to be
registered in the name of the Trustee. The Trustee (or the custodian)
will have possession of any certificated Private  Mortgage-Backed
Securities.  Unless otherwise specified in the related Prospectus
Supplement,  the Trustee will not be in possession of or be assignee of
record of any underlying assets for a Private  Mortgage-Backed
Security. See "The Trust Fund---- Private  Mortgage-Backed  Securities"
herein.  Each Private Mortgage-Backed  Security  will be  identified  in
a  schedule  appearing  as an exhibit to the  related  Agreement  which
will  specify the  original  principal amount,   outstanding   principal
balance  as  of  the  Cut-off  Date,  annual pass-through rate or
interest rate and maturity date and certain other pertinent information
for each Private Mortgage-Backed Security conveyed to the Trustee.

Payments on Mortgage Loans; Deposits to Collection Account

         The  Master  Servicer  will  establish  and  maintain  or cause
to be established  and  maintained  with respect to the related Trust
Fund a separate account or accounts  for the  collection  of payments on
the related  Mortgage Assets in the Trust Fund (the " Collection
Account"),  which  unless  otherwise specified in the related Prospectus
Supplement,  must be either (i) maintained with a depository institution
the short-term  debt  obligations of which (or in the case of a
depository  institution  that is the  principal subsidiary  of a holding
company,  the  short-term  debt  obligations of which) are rated in the
highest  short-term  rating  category by the nationally  recognized
statistical rating  organization(s)  that rated one or more classes of
the related Series of Certificates (each, a "Rating Agency"), (ii) an
account or accounts the deposits in which are fully  insured  by either
the BIF or SAIF,  (iii) an  account  or accounts  the  deposits  in
which are  insured by the BIF or SAIF (to the limits established  by the
FDIC),  and the  uninsured  deposits in which are  otherwise secured
such that, as evidenced by an opinion of counsel, the Certificateholders
have a claim with respect to the funds in the Collection  Account or a
perfected first priority security interest against any collateral
securing such funds that is superior to the claims of any other
depositors  or general  creditors of the depository  institution with
which the Collection Account is maintained, (iv) a trust account or
accounts maintained with the trust department of a federal or a state
chartered depository  institution or trust company, acting in a
fiduciary capacity  or (v) an account or  accounts otherwise acceptable
to each  Rating Agency. The Collection Account may be maintained at FUNB
so long as it maintains a long-term  unsecured rating of at least A by
Standard & Poor's  Ratings Group and A2 by Moody's Investor's Service,
Inc., and a short-term rating of at least A-1 by Standard & Poor's
Ratings Group and P-1 by Moody's  Investor's Service, Inc.  Investments
in which amounts in the Collection Account may be invested are limited
to  United  States   government securities and  other   high-quality
investments ("Eligible Investments").  A Collection  Account may be
maintained  as an interest bearing account  or the funds held  therein
may be  invested  pending each  succeeding Distribution  Date in
Eligible  Investments.  Unless otherwise  specified in the related
Prospectus  Supplement,  the Master Servicer or its  designee  will be
entitled to receive any such interest or other  income  earned on funds
in the Collection  Account as additional  compensation and will be
obligated to deposit in the Collection  Account the amount of any loss
immediately as realized. The Collection  Account  may be




                                   48

<PAGE>



maintained  with  the  Master  Servicer or  with a depository
institution that is an affiliate of the Master Servicer,  provided it
meets the standards set forth above.

         The  Master  Servicer  will  deposit  or cause to be  deposited
in the Collection  Account  for  each  Trust  Fund  on a  daily  basis,
to the  extent applicable and unless otherwise  specified in the related
Prospectus  Supplement and provided in the Agreement,  the following
payments and collections  received or advances  made by or on behalf of
it  subsequent  to the Cut-off  Date (other than  payments  due on or
before the Cut-off  Date and  exclusive of any amounts representing
Retained Interest):

                        (i)        all payments on account of principal,
         including Principal Prepayments and, if specified in the
         related Prospectus Supplement, prepayment penalties, on the
         Mortgage Loans;

                       (ii)        all payments on account of interest
         on the Mortgage Loans, net of applicable servicing
         compensation;

   
                      (iii) (a) all proceeds  (net of  unreimbursed
         payments of property  taxes,   insurance   premiums  and
         similar  items  ("Insured Expenses")  incurred,  and
         unreimbursed  advances made, if any, by the Master Servicer or
         any  Sub-Servicer) of the hazard insurance  policies and  any
         Primary  Mortgage  Insurance  Policies,  to the  extent  such
         proceeds are not applied to the restoration of the property or
         released to the  Mortgagor  in  accordance  with the  Master
         Servicer's  normal servicing procedures (collectively, "
         Insurance Proceeds") and (b) "Net Liquidation Proceeds"
         consisting of all other cash amounts received and retained in
         connection  with the  liquidation  of  defaulted  Mortgage
         Loans,  by  foreclosure  or otherwise  ("Liquidation
         Proceeds") net of unreimbursed  expenses  incurred  in
         connection  with  liquidation  or foreclosure ("Liquidation
         Expenses") and unreimbursed advances made, if any,  by the
         Master  Servicer  or any  Sub-Servicer,  and  (c) any net
         proceeds  received on a monthly  basis with  respect to any
         properties acquired on behalf of the  Certificateholders by
         foreclosure or deed in lieu of foreclosure;

    

                       (iv) all  proceeds  of any  Mortgage  Loan or
         property in respect  thereof  purchased by any Seller as
         described  under "Mortgage Loan    Program----Representations
         by   Sellers;   Repurchases"   or "----Assignment  of  Mortgage
         Assets"  above and all  proceeds  of any Mortgage Loan
         repurchased as described under "----Termination; Optional
         Termination" below;

                        (v)  all  payments  required  to  be  deposited
         in  the Collection Account with respect to any deductible
         clause in any blanket insurance policy described under
         "----Hazard Insurance" below;

                       (vi) any amount  required to be  deposited  by
         the Master Servicer in  connection  with losses  realized on
         investments  for the benefit of the Master Servicer of funds
         held in the Collection  Account and, to the extent specified in
         the related Prospectus Supplement,  any payments  required to
         be made by the Master Servicer in connection with prepayment
         interest shortfalls; and

                      (vii)        all other amounts required to be
         deposited in the Collection Account pursuant to the Agreement.

         The Master Servicer (or the Depositor,  as applicable) may from
time to time direct the  institution  which  maintains the  Collection
Account,  unless otherwise specified in the related Prospectus
Supplement, to withdraw funds from the Collection Account for the
following purposes:

                        (i) to pay to the Master  Servicer  the
         servicing  fees described in the related  Prospectus
         Supplement,  the Master Servicing Fee  and,  as  additional
         servicing   compensation,   earnings  on  or investment  income
         with  respect  to  funds  in  the  amounts  in  the Collection
         Account credited thereto;

                       (ii) to reimburse the Master Servicer for
          Advances;




                                   49

<PAGE>


                      (iii) to reimburse the Master Servicer for any
         Advances previously made which the Master Servicer has
         determined to be nonrecoverable;

                       (iv) to reimburse the Master Servicer from
         Insurance Proceeds for expenses incurred by the Master Servicer
         and covered by the related insurance policies;

                        (v) to reimburse  the Master  Servicer for
         unpaid Master Servicing  Fees  and  unreimbursed  out-of-pocket
         costs  and  expenses incurred by the Master  Servicer in the
         performance  of its  servicing obligations,  such  right of
         reimbursement  being  limited  to amounts received representing
         late  recoveries of the payments for which such advances were
         made;

                       (vi) to pay to the Master Servicer,  with respect
         to each Mortgage  Loan or property  acquired in respect thereof
         that has been purchased by the Master Servicer pursuant to the
         Agreement, all amounts received  thereon and not taken into
         account in determining the related Principal Balance of such
         repurchased Mortgage Loan;

                      (vii) to reimburse the Master Servicer or the
         Depositor for expenses incurred and reimbursable pursuant to
         the Agreement;

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

                       (ix) to clear and terminate the Collection
          Account upon termination of the Agreement.

         In  addition,  unless  otherwise  specified  in the related
Prospectus Supplement,  on  or  prior  to  the  Business  Day
immediately  preceding  each Distribution  Date,  the Master  Servicer
shall  withdraw  from the  Collection Account the amount of Available
Distribution  Amount, to the extent on deposit, for deposit in an
account  maintained  by the Trustee for the related  Series of
Certificates.

Pre-Funding Account

         If so specified in the Prospectus Supplement, the related
Agreement may provide for the transfer by the  Depositor of  additional
Mortgage  Assets (the "Subsequent  Mortgage  Assets") to the related
Trust Fund after the Closing Date for the related  Certificates.  Such
Subsequent Mortgage Assets will be required to conform to the
requirements set forth in the related Agreement  providing for such
transfer. As specified in the related Prospectus Supplement,  such
transfer may be funded by the  establishment  of a  Pre-Funding  Account
(a  "Pre-Funding Account").  If a  Pre-Funding  Account is  established,
all or a portion of the proceeds  of the sale of one or more  classes of
Certificates  of the  related Series  will be  deposited  in such
account  (the "  Pre-Funded  Amount") to be released as additional
Mortgage  Assets are  transferred to the Trust Fund. The related
Agreement will establish a period of time (which will be no longer than
three months  following the related  Closing  Date) within which such
transfers must be made (the "Funding Period").  Unless otherwise
specified in the related Prospectus  Supplement,  amounts set aside to
fund such transfers  (whether in a Pre-Funding  Account or otherwise)
and not so applied within the Funding Period will be deemed to be
principal  prepayments  and applied in the manner set forth in the
Prospectus Supplement.

Collection Procedures

   
         The Master  Servicer,  directly or through  one or more
Sub-Servicers, will make  reasonable  efforts  to  collect  all payments
called for under the Mortgage  Loans and will,  consistent  with each
Agreement and any Mortgage Pool Insurance Policy, Primary Mortgage
Insurance Policy, FHA Insurance,  VA Guaranty Policy and Bankruptcy Bond
or alternative  arrangements,  follow such collection procedures as are
customary  with respect to mortgage  loans that are comparable to the
Mortgage Loans.  Consistent  with the above,  the Master Servicer may,
in its  discretion,  (i) waive any assumption  fee, late payment or
other charge in connection with a Mortgage Loan and (ii) to the extent
not inconsistent with the coverage of such  Mortgage  Loan by a Mortgage
Pool  Insurance  Policy,  Primary Mortgage

                                   50

<PAGE>


Insurance  Policy,  FHA Insurance,  VA Guaranty or Bankruptcy  Bond or
alternative arrangements, if applicable, arrange with a Mortgagor a
schedule for the  liquidation of  delinquencies  in a manner that is
determined by the Master Servicer to be  customary  with  respect to
comparable  mortgage  loans . Such schedules for  liquidation of
delinquencies  for Mortgage Loans other than Home Equity Loans generally
do not exceed 180 days. To the extent the Master Servicer is  obligated
to make or to cause to be made Advances,  such  obligation  will remain
during the period of any such arrangement.

         Unless otherwise specified in the related Prospectus
Supplement, in any case in which  property  securing a Mortgage  Loan
has been,  or is about to be, conveyed by the mortgagor or obligor, the
Master Servicer will, to the extent it has knowledge of such conveyance
or proposed conveyance, exercise or cause to be exercised its rights to
accelerate  the maturity of such Mortgage Loan under any due-on-sale
clause applicable  thereto,  but only if the exercise of such rights is
permitted by applicable law; provided,  however, the Master Servicer
will not take any enforcement action that would impair or threaten to
impair any recovery under any related  insurance  policy.  If these
conditions are not met or if the Master Servicer reasonably believes it
is unable under applicable law to enforce such  due-on-sale  clause,  or
if such  Mortgage  Loan is  insured by the FHA or partially  guaranteed
by the VA, the Master Servicer will enter into or cause to be entered
into an assumption  agreement or a  substitution  agreement  with the
person to whom such  property has been or is about to be  conveyed,
pursuant to which such person becomes liable for repayment of the
Mortgage Loan.

    


         Any fee  collected by or on behalf of the Master  Servicer for
entering into an  assumption  agreement  will be  retained  by or on
behalf of the Master Servicer as additional servicing compensation. See
"Certain Legal Aspects of the Mortgage Loans---- Due-on-Sale Clauses."
In connection with any such assumption, the terms of the related
Mortgage Loan may not be changed.


   

Hazard Insurance

    

         The Master  Servicer  will  require  the  mortgagor  or obligor
on each Mortgage Loan to maintain a hazard  insurance  policy providing
for no less than the  coverage  of the  standard  form of fire insurance
policy  with  extended coverage customary for the type of Mortgaged
Property in the state in which such Mortgaged Property is located.  Such
coverage will be in an amount not less than the  replacement  value of
the  improvements  securing such Mortgage Loan or the principal  balance
owing on such Mortgage  Loan,  whichever is less. All amounts collected
by the Master  Servicer under any hazard policy (except for amounts to
be applied to the restoration or repair of the Mortgaged Property or
released to the  mortgagor  or  obligor in  accordance  with the  Master
Servicer's  normal servicing  procedures) will be deposited in the
related Collection  Account.  In the event that the Master Servicer
maintains a blanket policy insuring  against hazard losses on all the
Mortgage Loans comprising part of a Trust Fund, it will conclusively  be
deemed  to  have  satisfied  its  obligation  relating  to the
maintenance  of hazard  insurance.  Such blanket policy may contain a
deductible clause,  in which case the Master  Servicer will be required
to deposit from its own funds into the related  Collection Account the
amounts which would have been deposited therein but for such clause.

   
         In general,  the  standard  form of fire and extended  coverage
policy covers physical damage to or destruction of the improvements
securing a Mortgage Loan by fire, lightning,  explosion, smoke,
windstorm and hail, riot, strike and civil commotion, subject to the
conditions and exclusions particularized in each policy.  Although  the
policies  relating to the  Mortgage  Loans may have been underwritten by
different insurers under different state laws in accordance with
different  applicable  forms and therefore may not contain  identical
terms and conditions,  the basic terms thereof are dictated by
respective  state laws, and most such policies typically do not cover
any physical damage resulting from the following: war, revolution,
governmental actions, floods and other water-related causes,  earth
movement  (including  earthquakes,  landslides  and mud  flows), nuclear
reactions, wet or dry rot, vermin, rodents, insects or domestic animals,
theft and, in certain cases, vandalism.  The foregoing list is merely
indicative of certain kinds of uninsured risks and is not intended to be
all inclusive.  If the  Mortgaged  Property  securing  a Mortgage  Loan
is  located in a  federally designated  special flood area , the Master
Servicer will require the mortgagor or obligor to obtain and maintain
flood insurance,  to the extent such insurance is available.

    


                                   51

<PAGE>


         The hazard insurance policies covering properties securing the
Mortgage Loans  typically  contain a clause  which in effect  requires
the insured at all times to carry insurance of a specified percentage
(generally 80% to 90%) of the full  replacement  value of the  insured
property  in order to recover the full amount of any partial loss. If
the insured's coverage falls below this specified percentage,  then the
insurer's  liability in the event of partial loss will not exceed the
larger of (i) the actual cash value (generally defined as replacement
cost  at the  time  and  place  of  loss,  less  physical  depreciation)
of the improvements  damaged or  destroyed or (ii) such  proportion  of
the loss as the amount  of  insurance  carried  bears to the  specified
percentage  of the full replacement cost of such improvements.  Since
the amount of hazard insurance the Master  Servicer may cause to be
maintained  on the  improvements  securing the Mortgage Loans declines
as the principal  balances owing thereon  decrease,  and since improved
real estate  generally has  appreciated in value over time in the past,
the effect of this  requirement  in the event of partial loss may be
that hazard  insurance  proceeds  will be  insufficient  to restore
fully the damaged property.  If specified in the related Prospectus
Supplement,  a special hazard insurance  policy will be obtained to
insure  against  certain of the  uninsured risks described  above.  See
"Credit  Enhancement----  Special Hazard  Insurance Policies."

         The Master  Servicer  will not require that a standard  hazard
or flood insurance  policy be  maintained  on the  cooperative  dwelling
relating to any Cooperative  Loan.   Generally,   the  Cooperative
itself  is  responsible  for maintenance of hazard  insurance for the
property owned by the  Cooperative  and the  tenant-stockholders  of
that Cooperative do not maintain  individual hazard insurance policies.
To the extent,  however, that a Cooperative and the related borrower on
a Cooperative Loan do not maintain such insurance or do not maintain
adequate  coverage or any insurance  proceeds are not applied to the
restoration of damaged property, any damage to such borrower's
cooperative  dwelling or such Cooperative's  building could
significantly reduce the value of the  collateral  securing such
Cooperative  Loan to the extent not covered by other credit support.

Realization Upon Defaulted Mortgage Loans

         Primary Mortgage Insurance Policies.  The Master Servicer will
maintain or cause to be maintained,  as the case may be, in full force
and effect, to the extent  specified  in the  related  Prospectus
Supplement,  a Primary  Mortgage Insurance  Policy with regard to each
Mortgage  Loan for which such coverage is required.  Primary Mortgage
Insurance Policies are not required for Home Equity Loans.  The Master
Servicer will not cancel or refuse to renew any such Primary Mortgage
Insurance  Policy in effect at the time of the  initial  issuance of a
Series of Certificates that is required to be kept in force under the
applicable Agreement  unless the replacement  Primary  Mortgage
Insurance  Policy for such cancelled or nonrenewed policy is maintained
with an insurer whose claims-paying ability  is  sufficient  to maintain
the  current  rating  of the  classes  of Certificates of such Series
that have been rated.

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

         Primary Mortgage  Insurance Policies reimburse certain losses
sustained by reason of  defaults  in payments by  borrowers.  Primary
Mortgage  Insurance Policies will not insure against, and exclude from
coverage, a loss sustained by reason of a default  arising from or
involving  certain  matters,  including (i) fraud or negligence in
origination or servicing of the Mortgage Loans, including
misrepresentation  by the originator,  borrower or other persons
involved in the origination  of the  Mortgage  Loan;  (ii) failure to
construct  the  Mortgaged Property subject to the Mortgage Loan in
accordance with specified plans;  (iii) physical  damage to the
Mortgaged  Property;  and (iv) the related  Servicer not being approved
as a servicer by the Primary Insurer.


                                   52

<PAGE>



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

         The  Master  Servicer,  on  behalf  of  itself,  the  Trustee
and  the Certificateholders,  will  present  claims to the  insurer
under  each  Primary Mortgage  Insurance Policy, and will take such
reasonable steps as are necessary to receive  payment or to permit
recovery  thereunder with respect to defaulted Mortgage  Loans.  As set
forth  above,  all  collections  by or on behalf of the Master  Servicer
under any Primary  Mortgage  Insurance  Policy  and,  when the Mortgaged
Property has not been restored, the hazard insurance policy, are to be
deposited  in the  Collection  Account,  subject  to  withdrawal  as
heretofore described.

         If the Mortgaged Property securing a defaulted Mortgage Loan is
damaged and proceeds,  if any, from the related hazard insurance policy
are insufficient to restore the damaged  Mortgaged  Property to a
condition  sufficient to permit recovery under the related Primary
Mortgage Insurance Policy, if any, the Master Servicer  is not  required
to  expend  its own  funds to  restore  the  damaged Mortgaged  Property
unless it determines (i) that such restoration will increase the
proceeds to  Certificateholders  on  liquidation  of the Mortgage Loan
after reimbursement  of the  Master  Servicer  for its  expenses  and
(ii)  that  such expenses  will  be  recoverable  by  it  from  related
Insurance   Proceeds  or Liquidation Proceeds.

   
         If  recovery  on a defaulted  Mortgage  Loan under any related
Primary Mortgage  Insurance  Policy is not  available  for the  reasons
set forth in the preceding  paragraph,  or if the  defaulted  Mortgage
Loan is not  covered by a Primary  Mortgage  Insurance  Policy,  the
Master  Servicer will be obligated to follow or cause to be followed
such normal  practices and procedures as it deems necessary  or
advisable to realize upon the  defaulted  Mortgage  Loan.  If the
proceeds of any  liquidation  of the Mortgaged  Property  securing the
defaulted Mortgage  Loan are less than the  principal  balance of such
Mortgage Loan plus interest accrued thereon that is payable to
Certificateholders,  the Trust Fund will realize a loss in the amount of
such  difference  plus the aggregate of any unpaid servicing
compensation  and expenses  incurred by the Master Servicer in
connection with such proceedings and which are reimbursable under the
Agreement. In the unlikely event that any such proceedings result in a
total recovery which is, after  reimbursement  to the Master  Servicer
of its expenses and any unpaid servicing compensation, in excess of the
principal balance of such Mortgage Loan plus interest accrued thereon
that is payable to Certificateholders,  the Master Servicer  will be
entitled to withdraw or retain from the  Collection  Account , unless
otherwise  specified  in  the  related  Prospectus  Supplement,  amounts
representing the balance of such excess, exclusive of any amount
required by law to be forwarded to the related Mortgagor, as additional
servicing compensation.

    

         If the Master  Servicer or its  designee  recovers  Insurance
Proceeds which,  when added to any related  Liquidation  Proceeds and
after  deduction of certain  expenses  reimbursable  to the Master
Servicer,  exceed the  principal balance of such Mortgage Loan plus
interest  accrued  thereon that is payable to Certificateholders,  the
Master  Servicer will be entitled to withdraw or retain from  the
Collection   Account  amounts   representing   its  normal  servicing
compensation  with respect to such  Mortgage  Loan. In the event that
the Master Servicer has expended  its own funds to restore the damaged
Mortgaged  Property and such funds  have not been  reimbursed  under the
related  hazard  insurance policy,  it will be  entitled  to withdraw
from the  Collection  Account out of related  Liquidation  Proceeds or
Insurance  Proceeds  an amount  equal to such expenses  incurred by it,
in which event the Trust Fund may realize a loss up to the amount so
charged.  Since Insurance Proceeds cannot exceed deficiency claims and
certain  expenses  incurred  by the  Master  Servicer,  no such  payment
or recovery will result in a recovery to the Trust Fund


                                   53

<PAGE>


which exceeds the principal balance of the defaulted  Mortgage Loan
together with accrued interest  thereon. See "Credit Enhancement."

         Junior  Mortgages.  The Mortgage Loans underlying the
Certificates of a Series  will be secured by  mortgages  or deeds of
trust  which may be second or more junior  mortgages to other mortgages
held by other lenders or institutional investors.  The  rights of the
Trust  Fund (and  therefore  the  holders  of the related Certificates),
as mortgagee under a junior mortgage, are subordinate to those of the
mortgagee under the senior mortgage,  including the prior rights of the
senior mortgagee to receive hazard  insurance and condemnation  proceeds
and to cause the property  securing the mortgage loan to be sold upon
default of the mortgagor.  If the  property  is  sold,  the  junior
mortgagee's  lien  will be extinguished unless the junior mortgagee
asserts its subordinate interest in the property in foreclosure
litigation and, possibly, satisfies the defaulted senior mortgage. A
junior mortgagee may satisfy a defaulted senior loan in full and, in
some states, may cure such default and bring the senior loan current,
in either event adding the amounts expended to the balance due on the
junior loan. In most states,  absent a  provision  in the  mortgage  or
deed of  trust,  no notice of default is required to be given to a
junior mortgagee.

         The standard  form of the mortgage used by most  institutional
lenders confers on the mortgagee the right both to receive all proceeds
collected under any hazard insurance policy and all awards made in
connection with  condemnation proceedings,  and to apply such proceeds
and awards to any indebtedness  secured by the  mortgage,  in such order
as the mortgagee  may  determine.  Thus, in the event improvements on
the property are damaged or destroyed  by fire or other  casualty,  or
in the event the property is taken by condemnation,  the mortgagee or
beneficiary  under  underlying senior mortgages will have the prior
right to collect any  insurance proceeds  payable  under a hazard
insurance  policy  and any  award  of damages  in  connection  with the
condemnation  and to apply the same to the  indebtedness  secured  by
the senior mortgages.  Proceeds in excess of the amount of senior
mortgage indebtedness, in most cases, may be applied to the indebtedness
of a junior mortgage.

         FHA Insurance; VA Guarantees.  Mortgage Loans designated in the
related Prospectus  Supplement  as  insured  by the FHA  will be insured
by the FHA as authorized  under the  United  States  Housing  Act of
1937,  as  amended.  Such Mortgage Loans will be insured under various
FHA programs including the standard FHA 203(b) program to finance the
acquisition  of one- to  four-family  housing units  and  the FHA 245
graduated  payment  mortgage  program.  These  programs generally  limit
the principal  amount and interest  rates of the mortgage loans insured.
Mortgage  Loans  insured by the FHA  generally  require a minimum down
payment of  approximately  5% of the original  principal  amount of the
loan. No FHA-insured  Mortgage  Loans  relating to a Series may have an
interest  rate or original  principal  amount  exceeding the  applicable
FHA limits at the time of origination of such loan.

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


                                   54

<PAGE>


         HUD has the option,  in most cases, to pay insurance  claims in
cash or in  debentures  issued by HUD.  Currently,  claims are being
paid in cash,  and claims have not been paid in debentures  since 1965.
HUD  debentures  issued in satisfaction  of FHA  insurance  claims  bear
interest  at the  applicable  HUD debentures interest rate.

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

         Mortgage  Loans  designated  in the related  Prospectus
Supplement  as guaranteed  by the  VA  will  be  partially  guaranteed
by  the  VA  under  the Serviceman's Readjustment Act of 1944, as
amended (a "VA Guaranty Policy"). The Serviceman's  Readjustment Act of
1944, as amended, permits a veteran (or in certain  instances the spouse
of a veteran) to obtain a mortgage loan  guarantee by the VA covering
mortgage  financing of the purchase of a one-to  four-family dwelling
unit at interest rates permitted by the VA. The program has no mortgage
loan  limits,  requires no down  payment  from the  purchaser  and
permits the guarantee of mortgage loans of up to 30 years' duration.

         The  maximum  guarantee  that  may  be  issued  by the  VA
under  a VA guaranteed  mortgage  loan  depends upon the  original
principal  amount of the mortgage loan, as further described in 38
United States Code Section 3703(a), as amended.  As of January 1, 1996,
the maximum guarantee that may be issued by the VA under a VA guaranteed
mortgage  loan of more than $144,000 is the lesser of 25% of the
original  principal  amount of the mortgage  loan and  $50,750.  The
liability on the  guarantee is reduced or increased  pro rata with any
reduction or  increase  in the  amount of  indebtedness,  but in no
event  will the amount payable on the  guarantee  exceed the amount of
the original  guarantee.  The VA may, at its option and without regard
to the  guarantee,  make full payment to a mortgage holder of
unsatisfied indebtedness on a mortgage upon its assignment to the VA.

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

         The amount  payable under the guarantee  will be the
percentage of the VA-insured   Mortgage  Loan  originally   guaranteed
applied  to  indebtedness outstanding  as of  the  applicable  date  of
computation  specified  in the VA regulations.  Payments under the
guarantee will be equal to the unpaid principal amount of the loan,
interest  accrued on the unpaid  balance of the loan to the appropriate
date of computation and limited  expenses of the mortgagee,  but in each
case only to the extent that such amounts have not been  recovered
through liquidation  of the Mortgaged  Property.  The amount payable
under the guarantee may in no event exceed the amount of the original
guarantee.

Servicing and Other Compensation and Payment of Expenses

         The principal servicing  compensation to be paid to the Master
Servicer in respect of its master  servicing  activities for each series
of  Certificates will be equal to the  percentage per annum  described
in the related  Prospectus Supplement  (which  may vary under  certain
circumstances)  of the  outstanding principal  balance of each Mortgage
Loan, and such compensation will be retained by it from  collections  of
interest on such  Mortgage Loan in the related Trust Fund (the "Master
Servicing Fee").  Unless  otherwise  specified in the related Prospectus
Supplement,  as compensation  for its servicing  duties,  the Master
Servicer will be entitled to a monthly servicing fee as described



                                   55

<PAGE>


in the related Prospectus  Supplement.  In addition, the Master Servicer
or a Sub-Servicer will retain all prepayment charges,  assumption fees
and late payment charges, to the extent collected from  Mortgagors,  and
any benefit which may accrue as a result of  the  investment  of  funds
in the  applicable  Collection  Account  (unless otherwise specified in
the related Prospectus  Supplement).  The Master Servicer will be
responsible for the payment of any fees owing to any Sub-Servicer.

         The  Master  Servicer  will  pay or cause  to be paid  certain
ongoing expenses  associated  with each Trust Fund and incurred by it in
connection with its responsibilities under the related Agreement,
including, without limitation, payment of any fee or other amount
payable in respect of any credit  enhancement arrangements,  payment  of
the  fees  and  disbursements  of the  Trustee,  any custodian appointed
by the Trustee,  the  Certificate  Registrar and any Paying Agent,  and
payment of  expenses  incurred  in  enforcing  the  obligations  of
Sub-Servicers and Sellers. The Master Servicer will be entitled to
reimbursement of certain  of these  expenses.  In  addition,  as
indicated  in the  preceding section,  the Master  Servicer  will be
entitled to  reimbursements  for certain expenses  incurred by it in
connection  with  Liquidated  Mortgage  Loans and in connection  with
the  restoration  of  Mortgaged  Properties,   such  right  of
reimbursement  being  prior to the rights of  Certificateholders  to
receive any related Liquidation Proceeds (including Insurance Proceeds).


Evidence as to Compliance

   
         Each  Agreement will provide that on or before a specified date
in each year, the Master Servicer will cause a firm of independent
public accountants to furnish a  statement  to the  Trustee  to the
effect  that,  on the basis of the examination by such firm conducted
substantially  in compliance  with the audit program applicable to the
Master Servicer,  the servicing by or on behalf of the Master Servicer
of mortgage loans, private mortgage-backed  securities or agency
securities, under pooling and servicing agreements substantially similar
to each other  (including the related  Agreement) was conducted in
compliance  with such agreements  except for any significant  exceptions
or errors in records that, in the opinion of the firm, such audit
program requires it to report.

    

         Each  Agreement  will also provide for  delivery to the
Trustee,  on or before a  specified  date in each  year,  of an  annual
statement  signed by an officer  or  officers  of the  Master  Servicer
to the  effect  that the Master Servicer  has  fulfilled  its
obligations  under the  Agreement in all material respects throughout
the preceding year or specifying any known failure to do so.

   
         Copies  of the  annual  accountants'  statement  and the
statement  of officers of the Master  Servicer  may be obtained by
Certificateholders  of the related Series without charge upon written
request to the Master Servicer or the Trustee at the address set forth
in the related Prospectus Supplement.

    

Certain Matters Regarding the Master Servicer and the Depositor

         The Master  Servicer  under each Agreement will be named in the
related Prospectus Supplement.  An entity serving as Master Servicer or
Sub-Servicer may have  normal  business  relationships  with  the
Depositor  or the  Depositor's affiliates.

         Each  Agreement  will provide  that,  subject to the Master
Servicer's right to assign its rights and  delegate  its  duties as
described  below,  the Master  Servicer  may not  resign  from its
obligations  and  duties  under the Agreement  unless  its  duties
thereunder  are  no  longer   permissible  under applicable law or are
in material  conflict by reason of applicable law with any other
activities  of a type and nature  presently  carried on by it,  except
in connection  with a permitted  transfer of servicing.  No such
resignation  will become  effective  until the  Trustee or a  successor
servicer  has assumed the Master Servicer's obligations and duties under
the Agreement.

   
         Each Agreement will further  provide that neither the Master
Servicer, the  Depositor  nor any  director,  officer,  employee,  or
agent of the  Master Servicer or the Depositor  will be under any
liability to the related Trust Fund or Certificateholders  for any
action taken or for refraining from the taking of any action in good
faith pursuant to the  Agreement,  or for errors in judgment; provided,
however,  neither the Master  Servicer,  the  Depositor  nor any such


                                   56

<PAGE>



person will be protected  against any liability which would otherwise be
imposed by reason of any such breach of the terms and conditions of the
Agreement.  Each Agreement will further provide that the Master
Servicer,  the Depositor and any director,  officer,  employee or agent
of the Master  Servicer or the  Depositor will be entitled to
indemnification  by the related Trust Fund and will be held harmless
against any loss,  liability or expense incurred in connection with any
legal action relating to the Agreement or the Certificates, other than
any loss, liability or expense  related to any specific  Mortgage  Loan
or Mortgage  Loans (except any such loss, liability or expense otherwise
reimbursable  pursuant to the  Agreement)  and any loss,  liability  or
expense  incurred by reason of any breach of the terms and conditions of
the Agreement. In addition, each Agreement will provide that neither the
Master  Servicer nor the  Depositor  will be under any  obligation to
appear in,  prosecute or defend any legal action which is not incidental
to its respective  responsibilities  under the Agreement and which in
its opinion may involve it in any expense or liability.  The Master
Servicer or the Depositor may, however, in its discretion undertake any
such action which it may deem necessary or desirable with respect to the
Agreement and the rights and duties  of the  parties  thereto  and the
interests  of the  Certificateholders thereunder.  In such event,  the
legal expenses and costs of such action and any liability  resulting
therefrom will be expenses,  costs and  liabilities of the Trust Fund
and the Master Servicer or the Depositor, as the case may be, will be
entitled to be  reimbursed  therefor  out of funds  otherwise
distributable  to Certificateholders.

    

         Any  person   into  which  the  Master   Servicer   may  be
merged  or consolidated,  or any person resulting from any merger or
consolidation to which the Master Servicer is a party, or any person
succeeding to the business of the Master  Servicer,  will be the
successor  of the  Master  Servicer  under  each Agreement.  In
addition, the Master Servicer may assign its rights, and delegate its
duties, pursuant to the terms of the Agreement.

Events of Default

         Unless otherwise specified in the related Prospectus
Supplement, Events of Default under each Agreement will generally
consist of (i) any failure by the Master  Servicer to distribute or
cause to be distributed to  Certificateholders of any class any required
payment  (other  than an  Advance)  which  continues unremedied  for
five  business  days after the giving of written  notice of such failure
to the Master Servicer by the Trustee or the Depositor, or to the Master
Servicer,  the Depositor and the Trustee by the holders of  Certificates
of such class  evidencing  not less than 25% of the  related  Trust Fund
(based on the outstanding  principal  balances of the  Certificates);
(ii) any failure by the Master Servicer to make an Advance as required
under the Agreement, unless cured as specified  therein;  (iii) any
failure by the Master Servicer duly to observe or perform in any
material  respect any of its other  covenants or agreements in the
Agreement  which  continues  unremedied  for sixty days after the giving
of written  notice of such  failure to the Master  Servicer  by the
Trustee or the Depositor,  or to the Master  Servicer,  the  Depositor
and the  Trustee by the holders of  Certificates  evidencing not less
than 25% of the related Trust Fund (based on the  outstanding  principal
balances of the  Certificates);  and (iv) certain events of insolvency,
readjustment  of debt,  marshalling of assets and liabilities  or
similar  proceeding  and certain  actions by or on behalf of the Master
Servicer  indicating its insolvency,  reorganization  or inability to
pay its obligations.

         If specified in the related Prospectus  Supplement,  the
Agreement will permit the Trustee to sell the Mortgage Assets and the
other assets of the Trust Fund in the event that  payments  in respect
thereto are  insufficient  to make payments  required in the  Agreement.
The assets of the Trust Fund will be sold only  under  the circumstances
and  in the  manner  specified  in the  related Prospectus Supplement.

Rights Upon Event of Default

   
         So long as an Event of Default under an Agreement  remains
unremedied, the Trustee may, and at the direction of holders of
Certificates having not less than 25% of the related Trust Fund (based
on the outstanding  principal balances of the Certificates)  and under
such other  circumstances as may be specified in such Agreement,  the
Trustee shall,  terminate all of the rights and obligations of the
Master  Servicer  under the Agreement  relating to such Trust Fund and
in and to the  Mortgage  Loans,  whereupon  the Trustee  will succeed to
all of the responsibilities,  duties  and  liabilities  of the  Master
Servicer  under the Agreement,  including,  if specified in the related
Prospectus  Supplement,  the obligation  to make  advances,  and will be
entitled  to  similar  compensation arrangements. In the


                                   57

<PAGE>




event that the Trustee is unwilling or unable so to act, it may appoint,
or petition a court of competent  jurisdiction for the appointment of, a
Mortgage Loan  servicing  institution  with  a net  worth  of at  least
$10,000,000  to act as successor  to the Master  Servicer  under the
Agreement. Pending such appointment,  the Trustee is obligated to act in
such capacity. The Trustee and any such successor may agree upon the
servicing  compensation  to be paid,  which in no event may be  greater
than the  compensation  payable to the Master Servicer under the
Agreement.

    

         No  Certificateholder,  solely by virtue of such  holder's
status as a Certificateholder,  will have any right under any  Agreement
to  institute  any proceeding  with respect to such  Agreement,  unless
such holder  previously has given to the  Trustee  written  notice of
default  and  unless  the  holders of Certificates  of any Class of such
Series  evidencing  not less than 25% of the related  Trust  Fund (based
on  the  outstanding  principal  balances  of  the Certificates)  have
made  written  request  upon the Trustee to  institute  such proceeding
in its own name as Trustee thereunder and have offered to the Trustee
reasonable  indemnity,  and the Trustee for 60 days has  neglected or
refused to institute any such proceeding.

Amendment

   
         Unless otherwise specified in the related Prospectus
Supplement,  each Agreement may be amended by the Depositor,  the Master
Servicer and the Trustee, without the consent of any of the
Certificateholders,  (i) to cure any ambiguity or mistake;  (ii) to
correct or supplement  any  provision  therein which may be defective or
inconsistent  with any other provision  therein or with the related
Prospectus Supplement or Prospectus or to correct any error or mistake;
(iii) to obtain,  maintain or improve the rating of any class of
Certificates  (it being understood that after  obtaining any rating
required at the initial  issuance of the  related  Series,  none of the
Depositor,  Master  Servicer  or  Trustee is obligated to obtain,
maintain or improve the rating of any class of Certificates of such
Series);  or (iv) to make any other revisions with respect to matters or
questions arising under the Agreement which are not materially
inconsistent with the provisions  thereof,  provided that, in the case
of clause (iv), such action will  not  adversely  affect  in  any
material  respect  the  interests  of any Certificateholder.  An
amendment  will be deemed not to adversely  affect in any material
respect  the  interests  of  the   Certificateholders  if  the  person
requesting such amendment  obtains a letter from each rating agency
requested to rate the class or classes  of  Certificates  of such Series
stating  that such amendment  will not result in the  downgrading  or
withdrawal of the  respective ratings then assigned to such
Certificates.  In addition, to the extent provided in the related
Agreement, an Agreement may be amended without the consent of any of the
Certificateholders,  to change the manner in which the Collection
Account is maintained,  provided that any such change does not adversely
affect the then current rating on the class or classes of  Certificates
of such Series that have been rated.  In  addition,  if a REMIC election
is made with respect to a Trust Fund, the related Agreement may be
amended to modify, eliminate or add to any of its provisions to such
extent as may be necessary to maintain the  qualification of the related
Trust Fund as a REMIC,  provided that the Trustee has received an
opinion of counsel to the effect  that such  action is  necessary  or
helpful to maintain  such   qualification.   Unless  otherwise specified
in  the  related Prospectus Supplement,  each Agreement may also be
amended by the Depositor, the Master  Servicer and the Trustee with
consent of holders of Certificates of such Series  evidencing  not less
than 51% of the aggregate  Percentage  Interests of each class  affected
thereby  for the  purpose of adding any  provisions  to or changing in
any manner or eliminating  any of the provisions of the Agreement or of
modifying  in  any  manner  the  rights  of  the  holders  of  the
related Certificates;  provided, however, no such amendment may (i)
reduce in any manner the amount of or delay the timing of, payments
received on Mortgage Loans which are required to be  distributed  on any
Certificate  without the consent of the holder  of  such  Certificate,
or  (ii)  reduce  the  aforesaid  percentage  of Certificates  of any
class of holders  which are required to consent to any such amendment
without the consent of the holders of all  Certificates of such class
covered by such  Agreement  then  outstanding.  If a REMIC election is
made with respect to a Trust  Fund,  the  Trustee  will not be  entitled
to consent to an amendment to the related  Agreement  without having
first received an opinion of counsel to the effect that such amendment
will not cause such Trust Fund to fail to qualify as a REMIC.

    



                                   58

<PAGE>


Termination; Optional Termination

         Unless otherwise  specified in the related  Agreement,  the
obligations created by each  Agreement for each Series of  Certificates
will terminate upon the  payment  to the  related  Certificateholders of
all  amounts  held  in the Collection  Account or by the Master Servicer
and  required to be paid to them pursuant to such Agreement following
the later of (i) the final payment or other liquidation  of  the  last
of  the  Mortgage  Assets  subject  thereto  or  the disposition  of all
property  acquired  upon  foreclosure  of any such  Mortgage Assets
remaining in the Trust Fund and (ii) the purchase by the Master
Servicer, the  Depositor  or, if REMIC  treatment has been elected and
if specified in the related  Prospectus  Supplement,  by the holder of
the residual  interest in the REMIC (see "Certain Federal Income Tax
Consequences"  below),  from the related Trust Fund of all of the
remaining  Mortgage Assets and all property acquired in respect of such
Mortgage Assets.

         Unless otherwise  specified in the related Prospectus
Supplement,  any such  purchase of Mortgage  Assets and property
acquired in respect of Mortgage Assets  evidenced by a Series of
Certificates  will be made at the option of the Master  Servicer,  the
Depositor  or, if  applicable,  such holder of the REMIC residual
interest, at a price, and in accordance with the procedures,  specified
in the related  Prospectus  Supplement.  The  exercise of such right
will effect early retirement of the Certificates of that Series, but the
right of the Master Servicer,  the Depositor or, if  applicable,  such
holder of the REMIC  residual interest, to so purchase is subject to the
principal balance of the related Mortgage Assets being less than the
percentage  specified in the related Prospectus  Supplement of the
aggregate principal balance of the Mortgage Assets at the Cut-off Date
for the Series.  The  foregoing is subject to the  provision that if a
REMIC  election is made with respect to a Trust Fund,  any  repurchase
pursuant to clause (ii) above will be made only in connection  with a
"qualified liquidation" of the REMIC within the meaning of Section
860F(g)(4) of the Code.

The Trustee

         The  Trustee  under  each  Agreement  will be named  in the
applicable Prospectus  Supplement.  The commercial bank or trust company
serving as Trustee may have normal banking  relationships  with the
Depositor,  the Master Servicer and any of their respective affiliates.

              CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

         The  following  discussion  contains  summaries,  which are
general in nature,  of certain legal matters  relating to the Mortgage
Loans.  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  appropriate
laws of the states in which Mortgage Loans may be originated.

General

         The  Mortgage  Loans  will be  secured  by deeds of  trust,
mortgages, security deeds or deeds to secure debt,  depending upon the
prevailing  practice in the state in which the  property  subject  to
the loan is  located.  Deeds of trust are used almost exclusively in
California instead of mortgages. A mortgage creates a lien upon the real
property encumbered by the mortgage,  which lien is generally not prior
to the lien for real estate taxes and assessments.  Priority between
mortgages depends on their terms and generally on the order of recording
with a state  or  county  office.  There  are two  parties  to a
mortgage,  the mortgagor,  who is the borrower  and owner of the
mortgaged  property,  and the mortgagee,  who is the lender.  Under the
mortgage  instrument,  the  mortgagor delivers to the  mortgagee a note
or bond and the  mortgage.  Although a deed of trust is similar to a
mortgage,  a deed of trust formally has three parties, the
borrower-property owner called the grantor/trustor  (similar to a
mortgagor),  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.  A security deed and a deed to secure  debt
are special  types of deeds


                                   59

<PAGE>


which  indicate on their face that they are granted to secure an
underlying  debt. By executing a security deed or deed to secure debt,
the grantor  conveys title to, as opposed to merely  creating a lien
upon, the subject property to the grantee until such time as the
underlying debt is repaid.  The trustee's  authority under a deed of
trust, the mortgagee's authority under a mortgage and the grantee's
authority under a security deed or deed to secure  debt are  governed by
law and,  with  respect  to some deeds of trust, the directions of the
beneficiary.

Home Ownership and Equity Protection Act of 1994


   

         Violations  of certain  provisions  of these federal laws may
limit the ability of the Master  Servicer  to collect all or part of the
principal  of or interest on the Mortgage  Loans and in addition  could
subject the Trust Fund to damages and administrative enforcement. The
Mortgage Loans may be subject to the Home  Ownership  and Equity
Protection  Act of 1994 ("Act")  which  amended the Truth-in-Lending Act
as it applies  to  mortgages  subject to the Act.  The Act requires
certain   additional   disclosures,   specifies  the  timing  of  such
disclosures and limits or prohibits inclusion of certain provisions in
mortgages subject to the Act. The Act also  provides  that any purchaser
or assignee of a mortgage  covered by the Act is subject to all of the
claims and defenses  which the borrower could assert against the
original lender.  The maximum damages that may be  recovered  under the
Act from an  assignee  is the  remaining  amount of indebtedness  plus
the total amount paid by the borrower in connection  with the mortgage
loan. If the Trust Fund includes  Mortgage Loans subject to the Act, it
will be subject to all of the claims and defenses which the borrower
could assert against a Seller. Any violation of the Act which would
result in such liability would be a breach of such Seller's
representations and warranties,  and such  Seller  would be  obligated
to cure,  repurchase  or, if permitted by the Agreement, substitute for
the Mortgage Loan in question.

    

Prepayment Charges

         Under certain state laws, prepayment charges may not be imposed
after a certain period of time following the  origination of Mortgage
Loans with respect to prepayments on loans secured by liens encumbering
owner-occupied residential properties. Since many of the Mortgaged
Properties will be owner-occupied, it is anticipated  that prepayment
charges may not be imposed with respect to many of the Mortgage Loans.
The absence of such a restraint on prepayment,  particularly with
respect to fixed rate Mortgage Loans having higher  Mortgage Rates or
APRs, may increase the  likelihood of  refinancing  or other early
retirement of such loans or contracts.

Cooperatives

   
         Certain of the Mortgage Loans may be Cooperative Loans. The
Cooperative 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  and/or
underlying land, as is generally the case, the Cooperative, as  project
mortgagor,   is  also   responsible  for  meeting  these  mortgage
obligations.  A blanket  mortgage is ordinarily  incurred by the
Cooperative in connection  with the  construction  or purchase of the
Cooperative's  apartment building.  The interest of the occupant  under
proprietary  leases or occupancy agreements to which that Cooperative is
a party are generally subordinate to the interest  of the  holder  of
the  blanket  mortgage  in  that  building.  If the Cooperative is
unable to meet the payment  obligations arising under its blanket
mortgage,  the mortgagee  holding the blanket  mortgage could  foreclose
on that mortgage  and  terminate  all  subordinate   proprietary  leases
and  occupancy agreements.  In  addition,  the blanket  mortgage on a
Cooperative  may provide financing  in the  form of a  mortgage  that
does  not  fully  amortize  with a significant  portion of principal
being due in one lump sum at final  maturity. The inability of the
Cooperative  to refinance this mortgage and its consequent inability to
make such final payment could lead to  foreclosure by the mortgagee
providing  the  financing.  A  foreclosure  in either event by the
holder of the blanket  mortgage  could  eliminate or  significantly
diminish the value of any collateral  held by the  lender  who  financed
the  purchase  by an  individual tenant-stockholder  of  Cooperative
shares  or,  in the  case of a  Trust  Fund 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


                                   60

<PAGE>



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  rights is financed through a  Cooperative
share  loan  evidenced  by a  promissory  note and  secured by a
security  interest in the occupancy  agreement or proprietary  lease and
in the related Cooperative shares. The lender takes possession of the
share certificate and a  counterpart  of  the proprietary  lease  or
occupancy  agreement  and a financing  statement covering the
proprietary lease or occupancy  agreement and the Cooperative  shares is
filed in the  appropriate  state and local offices to perfect the
lender's  interest in its  collateral.  Subject to the  limitations
discussed below, upon default of the tenant-stockholder,  the lender may
sue for judgment  on the  promissory note,  dispose  of the  collateral
at a public or private sale or otherwise  proceed against the collateral
or  tenant-stockholder as an individual as provided in the security
agreement  covering the assignment of the  proprietary  lease or
occupancy  agreement and the pledge of Cooperative shares.

   
         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 Loans" herein.
This approval is usually based on the purchaser's income and net worth
and numerous other factors. Although the Cooperative's approval is
unlikely to be unreasonably withheld or delayed,  the  necessity of
acquiring  such  approval  could limit the number of potential
purchasers  for those  shares and  otherwise  limit the Trust  Fund's
ability to sell and realize the value of those shares.

         In  general,  a  "tenant-stockholder"   (as  defined  in  Code
Section 216(b)(2))  of  a  corporation   that  qualifies  as  a
"cooperative   housing corporation" within the meaning of Code Section
216(b)(1) is allowed a deduction for  amounts  paid  or  accrued  within
his  taxable  year  to the  corporation representing his  proportionate
share of certain interest  expenses and certain real estate  taxes
allowable as a deduction  under Code  Section  216(a) to the corporation
under Code  Sections  163 and 164.  In order for a  corporation  to
qualify  under Code Section  216(b)(1)  for its taxable year in which
such items are allowable as a deduction to the corporation,  such
Section  requires,  among other  things,  that at least 80% of the gross
income  of the  corporation  be derived from its tenant-stockholders (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 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.

    

Foreclosure/Repossession

         Deed of Trust. Foreclosure of a deed of trust is generally
accomplished by a  non-judicial  sale under a specific  provision  in
the deed of trust which authorizes  the trustee to sell the property at
public  auction upon any default by the borrower under the terms of the
note or deed of trust. In certain states, such  foreclosure  also may be
accomplished  by  judicial  action in the manner provided for
foreclosure of mortgages.  In some states, such as California,  the
trustee must record a notice of default and send a copy to the
borrower-trustor, to any person who has recorded a request for a copy of
any notice of default and notice of sale. In addition,  the trustee must
provide  notice in some states to any  other  individual  having  an
interest  of  record  in the real  property, including any junior
lienholder.  If the deed of trust is not reinstated within any
applicable  cure period,  a notice of sale must be posted in a public
place and, in most states,  including California,  published for a
specified period of time in one or more newspapers.  In addition,  these
notice  provisions  require that a copy of the  notice  of sale be
posted  on the  property  and sent to all parties having an interest of
record in the property. In California,  the entire process from
recording a notice of default to a non-judicial  sale usually takes four
to five months.

100034.01340
FUNB/FURST
                                   61

<PAGE>



         In some states,  including  California,  the  borrower-trustor
has the right to reinstate the loan at any time  following  default
until shortly before the  trustee's  sale.  In general,  the  borrower,
or any other person having a junior encumbrance on the real estate, may,
during a reinstatement  period, cure the default by paying the entire
amount in arrears  plus the costs and expenses incurred in enforcing the
obligation.  Certain state laws control the amount of foreclosure
expenses  and  costs,  including  attorney's  fees,  which  may  be
recoverable by a lender.

         Mortgages.  Foreclosure  of a mortgage  is  generally
accomplished  by judicial action.  The action is initiated by the
service of legal pleadings upon all parties having an interest in the
real property. Delays in completion of the foreclosure may  occasionally
result from  difficulties  in locating  necessary parties.  Judicial
foreclosure proceedings sometimes are not contested by any of the
parties.  When the mortgagee's right to foreclosure is contested,  the
legal proceedings  necessary  to resolve  the issue can be time
consuming.  After the completion of a judicial  foreclosure  proceeding,
the court generally issues a judgment of foreclosure and appoints a
referee or other court officer to conduct the sale of the property. In
general, the borrower, or any other person having a junior  encumbrance
on the real estate,  may,  during a statutorily  prescribed
reinstatement  period,  cure a monetary  default by paying the entire
amount in arrears  plus other  designated  costs and expenses  incurred
in  enforcing  the obligation. Generally, state law controls the amount
of foreclosure expenses and costs,  including attorney's fees, which may
be recovered by a lender. After the reinstatement  period has expired
without the  default  having been cured,  the borrower or junior
lienholder no longer has the right to reinstate the loan and must pay
the loan in full to prevent the scheduled foreclosure sale. If the deed
of trust is not reinstated, a notice of sale must be posted in a public
place and, in most states, published  for a specific period of time in
one or more newspapers.  In addition, some state laws require  that a
copy of the notice of sale be posted on the property and sent to all
parties having an interest in the real property.

         Although  foreclosure  sales are typically public sales,
frequently no third party purchaser bids in excess of the lender's lien
because of the absence of equity in the property,  the  difficulty of
determining  the exact status of title to the property,  the possible
deterioration  of the property  during the foreclosure  proceedings and
a requirement that the purchaser pay to bid for the property.  Thus the
foreclosing  lender often  purchases  the property from the trustee or
referee for an amount equal to the principal amount outstanding under
the  loan,  accrued  and  unpaid  interest  and  the  expenses  of
foreclosure. Thereafter, the lender will assume the burden of ownership,
including obtaining hazard  insurance and making such repairs at its own
expense as are necessary to render the  property  suitable  for sale.
The lender will  commonly  obtain the services of a real estate  broker
and pay the broker's  commission in connection with the sale of the
property.  Depending upon market  conditions,  the ultimate proceeds of
the sale of the property may not equal the  lender's  investment  in the
property.

         Courts have imposed  general  equitable  principles  upon
foreclosure, which are generally  designed to mitigate the legal
consequences to the borrower of the borrower's defaults under the loan
documents.  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 judicial  requirements  that the lender undertake  affirmative
and expensive actions to determine the causes for the borrower's default
and the likelihood  that the borrower will be able to reinstate the
loan. In some cases, courts have  substituted  their  judgment  for the
lender's  judgment  and have required that lenders  reinstate  loans or
recast payment  schedules in order to accommodate borrowers who are
suffering from temporary financial disability.  In other  cases,  courts
have  limited the right of the lender to  foreclose if the default under
the mortgage  instrument  is not  monetary,  such as the borrower
failing  adequately to maintain the property or the borrower  executing
a second security instrument affecting the property. Some courts have
been faced with the issue of  whether  federal or state  constitutional
provisions  reflecting  due process  concerns for fair notice  require
that  borrowers  under deeds of trust receive notice longer than that
prescribed by statute.  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 does not involve  sufficient  state
action to afford constitutional protection to the borrower.

         Home Equity Loans.  Since the Mortgages  securing Home Equity
Loans are often junior liens  subordinate to the rights of the mortgagee
under the related senior mortgage or mortgages,  the proceeds from any
liquidation,  insurance or condemnation proceedings will be available to
satisfy the outstanding balance of such  junior  mortgage


                                   62

<PAGE>


only to the extent  that  the  claims  of  such  senior mortgagees have
been satisfied in full, including any related foreclosure costs. In
addition, a junior  mortgagee may not  foreclose on the property
securing a junior mortgage unless it forecloses  subject to the senior
mortgages, in which case it must  either pay the entire  amount due on
the senior mortgages  to the senior  mortgagees  at or  prior  to  the
foreclosure sale  or  undertake  the obligation to make  payments on the
senior mortgages in the event the mortgagor is in  default  thereunder.
The Trust Fund will not have any source of funds to satisfy the senior
mortgages to make payments due to the senior mortgagees.

         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
cancelled  by  the  Cooperative  for  failure  by  the
tenant-stockholder  to pay rent or other  obligations  or  charges  owed
by such tenant-stockholder, including mechanics' liens against the
cooperative apartment building incurred by such tenant-stockholder. The
proprietary lease or occupancy agreement generally permits the
Cooperative to terminate such lease or agreement in the event an obligor
fails to make payments or defaults in the performance of covenants
required thereunder.  Typically,  the lender and the Cooperative enter
into a recognition  agreement  which  establishes  the rights and
obligations of both  parties  in  the  event  of a  default  by the
tenant-stockholder  on its obligations under the proprietary lease or
occupancy agreement. A default by the tenant-stockholder under the
proprietary lease or occupancy agreement will usually constitute a
default under the security agreement between the lender and the
tenant-stockholder.

         The recognition  agreement  generally  provides that, in the
event that the  tenant-stockholder  has defaulted under the proprietary
lease or occupancy agreement,  the  Cooperative  will  take no action to
terminate  such  lease or agreement  until the lender has been  provided
with an  opportunity  to cure the default.  The recognition  agreement
typically provides that if the proprietary lease or occupancy  agreement
is terminated,  the Cooperative will recognize the lender's  lien
against  proceeds  from the sale of the  Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under such
proprietary lease or occupancy  agreement.  The total amount owed to the
Cooperative by the tenant-stockholder,  which the lender  generally
cannot  restrict  and does not monitor,  could  reduce  the  value  of
the  collateral  below  the  outstanding principal  balance of the
Cooperative  Loan and  accrued  and  unpaid  interest thereon.

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

         In some states,  foreclosure on the Cooperative  shares is
accomplished by a sale in  accordance  with the  provisions  of  Article
9 of the 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  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.

         In the case of  foreclosure  on a building  which was converted
from a rental building to a building owned by a Cooperative under a
non-eviction  plan, some states  require  that a purchaser at a
foreclosure  sale take the


                                   63

<PAGE>



property subject to rent  control  and rent stabilization  laws  which
apply to certain tenants who elected to remain in the building but who
did not purchase shares in the Cooperative when the building was so
converted.

Rights of Redemption

         In some states after sale pursuant to a deed of trust or
foreclosure of a mortgage,  the  borrower  and certain  foreclosed
junior  lienors are given a statutory  period in which to redeem the
property from the foreclosure  sale. In certain other states,  including
California,  this right of redemption  applies only to sales  following
judicial  foreclosure,  and not to sales pursuant to a non-judicial
power of sale.  In most states  where the right of  redemption  is
available,  statutory  redemption  may occur  upon  payment  of the
foreclosure purchase price,  accrued interest and taxes. In some states,
the right to redeem is an equitable  right.  The effect of a 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 at a foreclosure  sale, or of any
purchaser  from the lender  subsequent to judicial  foreclosure  or sale
under a deed of trust.  Consequently,  the  practical  effect of the
redemption right is to force the  lender to retain the  property  and
pay the  expenses  of ownership until the redemption period has run.


Anti-Deficiency Legislation and Other Limitations on Lenders

         Certain  states  have  imposed  statutory  restrictions  that
limit the remedies of a beneficiary under a deed of trust or a mortgagee
under a mortgage. In  some  states,  including  California,   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 borrower  equal in most cases to the  difference between the
amount due to the lender and the purchase  price offered or paid for the
property  at the  time  of the  foreclosure  sale.  As a  result  of
these prohibitions,  it is anticipated that in most instances the Master
Servicer will utilize  the  non-judicial  foreclosure  remedy  and will
not  seek  deficiency judgments  against  defaulting  Mortgagors.  In
some states,  exceptions  to the anti-deficiency  statutes are provided
for in certain  instances where the value of the lender's security has
been impaired by acts or omissions of the borrower; for example, in the
event of waste of the property.

         Some state statutes may 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,  when
applicable,  is that lenders will usually  proceed first against the
security  rather than bringing a personal action against the borrower.

         In addition to anti-deficiency and related legislation,
numerous other federal and state statutory  provisions,  including the
federal bankruptcy laws, the  federal  Soldiers'  and  Sailors'  Civil
Relief Act of 1940 and state laws affording  relief to debtors,  may
interfere  with or affect the ability of the secured  mortgage  lender
to  realize  upon its  security.  For  example,  in a proceeding under
the federal  Bankruptcy Code, a lender may not foreclose on the
Mortgaged   Property  without  the  permission  of  the  bankruptcy
court.  The rehabilitation  plan  proposed  by the  debtor  may provide,
if the  Mortgaged Property is not the debtor's  principal  residence and
the court determines that the value of the Mortgaged  Property is less
than the  principal  balance of the mortgage loan, for the reduction of
the secured indebtedness to the value of the Mortgaged  Property  as of
the  date  of  the  commencement  of the  bankruptcy, rendering the
lender a general unsecured  creditor for the difference,  and also may
reduce the monthly payments due under such mortgage loan, change the
rate of interest and alter the mortgage loan repayment schedule.  The
effect of any such proceedings under the federal Bankruptcy Code,
including but not limited to any automatic  stay,  could result in
delays in  receiving  payments on the Mortgage Loans  underlying  a
Series  of  Certificates  and  possible  reductions  in the aggregate
amount of such payments.

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


                                   64

<PAGE>

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

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

                       (iv) the Home Ownership and Equity Protection Act
         of 1994.

         These and other  federal  and state  consumer  protection  laws
impose substantive   requirements   upon  mortgage   lenders  in
connection  with  the origination,  servicing and enforcement of
Mortgage Loans. Violations of certain provisions of these laws may limit
the ability of the Master Servicer to collect all or part of the
principal of or interest on the Mortgage  Loans,  may subject the Master
Servicer to damages and administrative  enforcement  and in addition
could be raised by  borrowers as a recoupment or setoff in a collection
or foreclosure action. The federal tax laws provide  priority  to
certain tax liens over the lien of a mortgage  or secured party.

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

Environmental Risks

         Real  property  pledged  as  security  to a lender  may be
subject  to unforeseen environmental risks. Under the laws of certain
states,  contamination of a property  may give rise to a lien on the
property to assure the payment of the costs of clean-up.  In several
states such a lien has priority over the lien of an existing  mortgage
against such property.  In addition,  under the federal Comprehensive
Environmental  Response,  Compensation  and Liability Act of 1980
("CERCLA"), the United States Environmental Protection Agency ("EPA")
may impose a lien on property where EPA has incurred clean-up costs.
However, a CERCLA lien is subordinate to pre-existing, perfected
security interests.

         Under the laws of some states, and under CERCLA, it is
conceivable that a  lender  may be held  liable,  as an  "owner"  or
"operator,"  for  costs  of addressing  releases  or  threatened
releases  of  hazardous  substances  at  a Mortgaged  Property,
regardless of whether or not the  environmental  damage or threat was
caused by a prior owner or operator.  CERCLA imposes liability on any
and all "responsible  parties" (which  includes,  inter alia, the
property owner and  operator)  for the cost of clean-up of  releases of
hazardous  substances. However,  CERCLA  excludes from the  definition
of "owner or operator"  secured creditors  who hold indicia of ownership
for the purpose of  protecting  their security  interest,   but "without
participating  in  the  management  of  the facility." That exclusion
was  substantially  narrowed by a May 1990 decision of the United States
Court of Appeals for the Eleventh  Circuit in United States v. Fleet
Factors Corp.,  which held that a lender need not have involved  itself
in the day-to-day  operations of the facility or participated in
decisions relating to hazardous  waste  management in order to be
liable;  rather,  liability could attach to the lender if its
involvement  with the management of the facility is broad enough to
support the  inference  that the lender  could affect  hazardous waste
management  practices  if it so chose.  The court  added  that a
lender's capacity to influence  such  decisions  could be inferred from
the extent of its involvement  in the  facility's  financial management.
In  response  to  Fleet Factors, EPA promulgated regulations designed to
clarify the range of activities a lender may engage in without  losing
the benefit of the  statutory  exclusion. Under the regulations, which
took effect in April 1992, a lender is permitted to monitor the
borrower's  environmental  practices  in order to  determine if the
facility is in compliance  with  applicable  law, and to require the
borrower to take measures  necessary


                                   65

<PAGE>



to achieve or maintain  compliance or conduct necessary clean-ups.  The
lender  may  not,  however, exercise  control  over or  assume
responsibility for the borrower's environmental practices. Such actions
would be considered "participation in the  management  of the facility."
Also, if the lender takes title to or possession of the property,  it
might be deemed to have obviated the security  interest  exclusion  and
to be liable for clean-up  costs pursuant to CERCLA.  The EPA
regulations  allow lenders to take certain actions with  respect  to
foreclosure,  without  losing the  benefit of the  statutory exclusion.
Essentially,  the  regulations  allow  the lender  to take  actions
consistent  with  protecting  its  security interest,  but  not  actions
which demonstrate an intent to exercise long-term  ownership interest in
the property. While the EPA regulations offer some  protection to
lenders,  it must be noted that  such protection  may  not  be available
under   applicable  state  law. Furthermore,  the  regulations  are
binding  only on EPA with  respect to EPA's enforcement  powers and cost
recovery  rights.  It has not yet been  determined whether the federal
courts will apply the  regulations in cost recovery  actions brought
against lenders by other responsible parties,  although the regulations
may well be considered  persuasive by the courts.  (Two judicial
challenges have been brought  against the EPA regulations in the United
States Court of Appeals for the  District  of Columbia  Circuit.  The
challenges  both allege that the regulations are  inconsistent  with the
statutory  requirements  of CERCLA and, therefore,  should be
invalidated.  The challenges were filed on July 28, 1992, and are still
pending.) If a lender is or becomes liable, it can bring an action for
contribution  against any other "responsible parties," including a
previous owner or operator, who created  the  environmental  hazard, but
those  persons or entities may be bankrupt or otherwise  judgment proof.
The costs  associated with environmental clean-up may be substantial. It
is conceivable that such remedial costs arising from the  circumstances
set forth above would become a liability  of the Trust Fund and occasion
a loss to Certificateholders.

         Except as otherwise specified in the applicable Prospectus
Supplement, at the time the Mortgage Loans were originated, no
environmental assessment or a very limited environmental assessment of
the Mortgaged Properties was conducted.

Due-on-Sale Clauses

         Unless otherwise  provided in the related Prospectus
Supplement,  each conventional  Mortgage  Loan  will  contain  a
due-on-sale  clause  which  will generally  provide that if the
mortgagor or obligor sells,  transfers or conveys the Mortgaged
Property, the loan may be accelerated by the mortgagee.  In recent
years, court decisions and legislative actions placed substantial
restriction on the right of lenders to enforce such clauses in many
states.  For instance,  the California  Supreme  Court in August  1978
held that  due-on-sale  clauses  were generally  unenforceable. However,
the Garn-St Germain Depository  Institutions Act of 1982 (the "Garn-St
Germain Act"), subject to certain exceptions, preempts state
constitutional,  statutory and case law  prohibiting  the  enforcement
of due-on-sale  clauses.  As to loans secured by an owner-occupied
residence,  the Garn-St  Germain  Act sets forth nine  specific
instances  in which a mortgagee covered by the Act may not  exercise its
rights  under a  due-on-sale  clause, notwithstanding the fact that a
transfer of the property may have occurred.  The inability to enforce a
due-on-sale  clause may result in transfer of the related Mortgaged
Property  to an  uncreditworthy  person,  which  could  increase  the
likelihood of default or may result in a mortgage bearing an interest
rate below the current market rate being assumed by a new home buyer,
which may affect the average  life of the Mortgage  Loans and the number
of Mortgage  Loans which may extend to maturity.

Prepayment Charges

         Under certain state laws, prepayment charges may not be imposed
after a certain period of time following the  origination of Mortgage
Loans with respect to prepayments on loans secured by liens encumbering
owner-occupied residential properties. Since many of the Mortgaged
Properties will be owner-occupied, it is anticipated  that prepayment
charges may not be imposed with respect to many of the Mortgage Loans.
The absence of such a restraint on prepayment,  particularly with
respect to fixed-rate  Mortgage Loans having higher Mortgage Rates or
APRs, may increase the  likelihood of  refinancing  or other early
retirement of such loans or contracts.

                                   66

<PAGE>

Applicability of Usury Laws

         Title  V of  the  Depository  Institutions  Deregulation  and
Monetary Control Act of 1980,  enacted in March 1980  ("Title  V"),
provides  that state usury limitations shall not apply to certain types
of residential first mortgage loans  originated by certain  lenders
after March 31, 1980. The Office of Thrift Supervision,  as successor to
the Federal Home Loan Bank Board, is authorized to issue  rules  and
regulations   and  to  publish   interpretations   governing
implementation  of  Title V. The  statute  authorized  the  states  to
reimpose interest rate limits by adopting,  before April 1, 1983, a law
or constitutional provision  which  expressly  rejects  an  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.

Soldiers' and Sailors' Civil Relief Act

         Generally,  under the terms of the Soldiers' and Sailors' Civil
Relief Act of 1940,  as amended (the  "Relief  Act"),  a borrower who
enters  military service after the  origination  of such  borrower's
Mortgage Loan  (including a borrower  who is a member of the National
Guard or is in reserve  status at the time of the origination of the
Mortgage Loan and is later called to active duty) may not be charged
interest above an annual rate of 6% during the period of such borrower's
active duty status,  unless a court orders otherwise upon  application
of  the  lender.  It is  possible  that such  interest  rate limitation
could have an effect,  for an indeterminate  period of time, on the
ability of the Master Servicer to collect full amounts of interest on
certain of the Mortgage  Loans. Unless  otherwise  provided in the
applicable  Prospectus Supplement, any shortfall in interest collections
resulting from the application of the Relief Act could result in losses
to the holders of the Certificates.  In addition,  the Relief Act
imposes  limitations which would impair the ability of the Master
Servicer  to  foreclose  on an affected  Mortgage  Loan  during the
borrower's period of active duty status. Thus, in the event that such a
Mortgage Loan  goes  into default,  there may be delays  and  losses
occasioned  by the inability to realize upon the mortgaged property in a
timely fashion.

                CERTAIN FEDERAL INCOME TAX CONSEQUENCES

   
         The following is a summary of the anticipated  material
federal income tax  consequences of the purchase,  ownership and
disposition of  Certificates. This summary is based on the provisions of
the Internal Revenue Code of 1986, as amended (the "Code"), the
regulations promulgated thereunder,  including,  where applicable,
proposed  regulations and, in particular,  regulations  promulgated
under the REMIC provisions of the Code (the "REMIC  Regulations"),
judicial and administrative rulings and decisions now in effect , all of
which are subject to change , possibly  with  retroactive  effect.  This
summary does not purport to address  all  aspects  of federal  income
taxation  that may affect  particular investors in view of their
individual  circumstances,  including  investors that may be subject to
special  treatment  under the federal income tax laws, such as banks and
insurance  companies.  In  addition,  the  discussion  is  addressed
primarily to investors who will hold Certificates as "capital assets"
within the meaning of Section 1221 of the Code. The tax consequences to
an investor from an investment in  Certificates  will depend in part on
the status or individual tax circumstances of the investor. Accordingly,
prospective investors are urged to consult their tax advisors  regarding
the particular  federal,  state, local and other tax  consequences  to
them of the purchase,  ownership and  disposition of Certificates.

    

General

         The federal income tax  consequences  to  Certificateholders
will vary depending  on whether an election is made to treat the Trust
Fund  relating to a particular  Series of  Certificates  as a REMIC
under the Code.  The  Prospectus Supplement for each Series of
Certificates will specify whether a REMIC election will be made.

Non-REMIC Certificates; Tax Status as a Grantor Trust

   
         If a REMIC  election  is not made for a Trust Fund  which
relates to a particular Series of Certificates, Petree Stockton, L.L.P.
or Moore & Van Allen, PLLC will deliver its opinion that the Trust Fund
will not be  classified  as


                                   67

<PAGE>


an association taxable as a corporation, but will be classified as a
grantor trust under  subpart  E,  Part I of subchapter  J of the  Code,
and that  owners  of Certificates  issued by a particular Trust Fund
will be  subject to federal income taxation as owners of their pro rata
share of the Trust Fund's  assets . Unless  otherwise  specified,  for
purposes of the discussion  below relating to non-REMIC  Certificates,
the term "Mortgage  Loan" includes Mortgage Loans and mortgages
underlying  Agency  Securities and other Mortgage  Assets owned by a
Trust Fund.

    

Single Class of Senior Certificates

   
         Characterization.  A Trust Fund may be created with one class
of Senior Certificates  and one class of  Subordinated  Certificates. In
such case,  each Senior  Certificateholder  will be treated as the owner
of a pro rata  undivided interest in the interest and principal portions
of the Trust Fund represented by that Senior Certificate and will be
considered the equitable owner of a pro rata undivided  interest in each
of the assets in the pool. Any amounts received by a Senior
Certificateholder  in lieu of amounts due with  respect to any  Mortgage
Loan because of a default or  delinquency in payment will be treated for
federal income tax purposes as having the same character as the payments
they replace.

         Each holder of a Senior  Certificate  will be required to
report on its federal  income tax return  its pro rata  share of the
entire  income  from the Mortgage  Assets in the  Trust  Fund
represented  by that  Senior  Certificate, including interest, original
issue discount, if any, prepayment fees, assumption fees, any gain
recognized  upon an assumption and late payment charges  received by the
Master Servicer in accordance with such Senior Certificateholder's
method of accounting. Under Code Section 162 or 212, each Senior
Certificateholder will be entitled to deduct its pro rata share of
servicing  fees,  prepayment  fees, assumption fees, any loss recognized
upon an assumption and late payment charges retained by the Master
Servicer,  provided  that such  amounts  are  reasonable compensation
for services rendered to the Trust Fund. A Senior Certificateholder that
is an  individual,  estate or trust will be entitled to deduct its share
of expenses  only to the  extent  such  expenses  plus all other Code
Section  212 expenses   exceed  two  percent  of  its  adjusted   gross
income.   A  Senior Certificateholder using the cash method of
accounting must take into account its pro rata share of income and
deductions as and when collected by or paid to the Master  Servicer.  A
Senior   Certificateholder  using  an  accrual  method  of accounting
must take into account its pro rata share of income and deductions as
they become due or are paid to the Master Servicer, whichever is
earlier. If the Servicing  Fees paid to the Master  Servicer  were
deemed to exceed  reasonable servicing  compensation,  the amount of
such  excess  could be  considered  as a retained  ownership  interest
by the Master  Servicer (or any person to whom the Master Servicer
assigned for value all or a portion of the Servicing Fees) in a portion
of the interest  payments on the Mortgage Loans.  The Mortgage Loans may
then be subject to the "coupon stripping" rules of the Code discussed
below.

    

   
         Unless otherwise specified in the related Prospectus
Supplement,  as to each Series of Certificates,  Petree Stockton, L.L.P.
or Moore & Van Allen, PLLC will render its opinion that:

    

                        (i) a Senior Certificate owned by a "domestic
         building and loan association" within the meaning of Code
         Section 7701(a)(19) representing principal and interest
         payments on Mortgage Loans will be considered to represent
         "loans . . . secured by an interest in real property which is .
         . . residential property" within the meaning of Code Section
         7701(a)(19)(C)(v); to the extent that the Mortgage Loans
         represented by that Senior Certificate are of a type described
         in such Code section;

                       (ii)  a  Senior   Certificate   owned   by  a
         financial institution described in Code Section 593(a)
         representing principal and interest  payments on Mortgage Loans
         will be  considered  to represent "qualifying  real  property
         loans"  within the meaning of Code Section 593(d) and the
         Treasury  regulations  under Code  Section  593; to the extent
         that the Mortgage Loans  represented by that Senior
         Certificate are of a type described in such Code section;

                      (iii)  a  Senior   Certificate  owned  by  a  real
         estate investment  trust  representing  an interest in Mortgage
         Loans will be considered to represent "real estate assets"
         within the meaning of Code Section 856(c)(5)(A), and interest
         income on the Mortgage Loans will be considered  "interest  on
         obligations  secured



                                   68

<PAGE>



         by  mortgages  on real property"  within the  meaning  of Code
         Section  856(c)(3)(B);  to the extent that the Mortgage Loans
         represented by that Senior Certificate are of a type described
         in such Code section; and

                       (iv) a Senior Certificate owned by a REMIC will
         be an "obligation . . . which is principally secured by an
         interest in real property" within the meaning of Code Section
         860G(a)(3).

         Buydown Mortgage Loans. The assets constituting certain Trust
Funds may include  Buydown  Mortgage  Loans.  The  characterization  of
any  investment in Buydown Mortgage Loans will depend upon the precise
terms of the related Buydown Agreement,  but to the extent that such
Buydown  Mortgage  Loans are secured in part by a bank account or other
personal  property,  they may not be treated in their entirety as assets
described in the foregoing  sections of the Code. There are no directly
applicable  precedents  with respect to the federal  income tax
treatment or the  characterization  of  investments in Buydown  Mortgage
Loans. Accordingly,  holders  of  Senior  Certificates  should  consult
their  own tax advisors with respect to  characterization of investments
in Senior Certificates representing an interest in a Trust Fund that
includes Buydown Mortgage Loans.

         Premium.  The price paid for a Senior  Certificate  by a holder
will be allocated to such  holder's  undivided  interest in each
Mortgage Loan based on each Mortgage Loan's relative fair market value,
so that such holder's undivided interest  in  each  Mortgage  Loan  will
have  its  own  tax  basis.  A  Senior Certificateholder  that acquires
an interest in Mortgage  Loans at a premium may elect to amortize such
premium under a constant  interest method,  provided that such Mortgage
Loan was originated after September 27, 1985. Premium allocable to a
Mortgage Loan originated on or before September 27, 1985,  should be
allocated among the  principal  payments on the  Mortgage  Loan and
allowed as an ordinary deduction  as  principal  payments  are made.
Amortizable  bond premium will be treated as an offset to interest
income on such Senior  Certificate.  The basis for such  Senior
Certificate  will be reduced to the  extent  that  amortizable premium
is applied to offset interest payments.

         It is not clear whether a reasonable  prepayment  assumption
should be used in computing amortization of premium allowable under Code
Section 171. If a premium  is not  subject  to  amortization  using a
reasonable prepayment assumption,  the holder of a Senior  Certificate
acquired at a premium  should recognize a loss,  if a Mortgage Loan
prepays in full, equal to the  difference between the portion of the
prepaid principal amount of the Mortgage Loan that is allocable  to the
Certificate  and the  portion  of the  adjusted  basis of the
Certificate  that is allocable to the Mortgage Loan. If a reasonable
prepayment assumption is used to amortize  such premium,  it appears
that such a loss would be available, if at all, only if prepayments have
occurred at a rate faster than the  reasonable  assumed  prepayment
rate.  It is not clear whether  any other adjustments  would  be
required  to  reflect differences  between  an  assumed prepayment rate
and the actual rate of prepayments.

         Original Issue Discount.  The Internal  Revenue Service (the
"IRS") has stated in published  rulings that, in  circumstances  similar
to those described herein,  the special  rules of the Code  relating to
"original  issue  discount" (currently  Code  Sections  1271 through
1273 and 1275) will be  applicable to a Senior  Certificateholder's
interest  in  those  Mortgage  Loans  meeting  the conditions  necessary
for these  sections to apply.  Rules  regarding  periodic inclusion  of
original  issue  discount  income are  applicable  to mortgages of
corporations originated after May 27, 1969, mortgages of noncorporate
mortgagors (other  than  individuals)  originated  after July 1,  1982,
and  mortgages  of individuals  originated  after March 2, 1984. Such
original issue discount could arise by the  financing  of points or
other  charges  by the  originator  of the mortgages  in an amount
greater  than a statutory  de minimis  exception to the extent  that the
points  are not  currently  deductible  under  applicable  Code
provisions  or are not for  services  provided  by the  lender.
Original  issue discount generally must be reported as ordinary gross
income as it accrues under a constant  interest  method.  See "Accrual
of Original  Issue  Discount"  under "Senior Certificates Representing
Interests in Loans Other Than ARMs" below.

   
         Market Discount. A Senior  Certificateholder that acquires an
undivided interest in Mortgage  Loans may be subject to the market
discount rules of Code Sections  1276 through  1278 to the extent an
undivided  interest in a Mortgage Loan is considered to have been
purchased at a "market discount." Generally, any market  discount  would
be equal to the excess of the  portion of the  principal amount of such
Mortgage Loan allocable to such holder's  undivided interest over such
holder's tax basis in such  interest.  Pursuant to certain de minimis
rules applicable to



                                   69

<PAGE>


the computation of market  discount,  market discount with respect to a
Senior Certificate will be considered to be zero if the amount allocable
to the Senior  Certificate  is less than 0.25% of the Senior
Certificate's  stated redemption  price  at maturity  multiplied  by the
weighted  average  maturity remaining after the date of purchase.
Treasury  regulations  implementing  the market discount rules have not
yet been issued; therefore, investors  should  consult their own tax
advisors  regarding the application of these rules and the  advisability
of making any of the elections  allowed under Code Sections 1276 through
1278.

    

         The Code  provides  that any  principal  payment  (whether a
scheduled payment or a prepayment) or any gain on  disposition  of a
market  discount bond acquired by the taxpayer  after  October 22, 1986,
shall be treated as ordinary income to the extent that it does not
exceed the accrued market  discount at the time of such  payment.  The
amount of accrued  market  discount  for purposes of determining the tax
treatment of subsequent  principal  payments or dispositions of the
market  discount  bond is to be  reduced  by the  amount so  treated  as
ordinary income.

   
         The  Code  also  grants  the  Treasury  Department  authority
to issue regulations  providing for the  computation of accrued  market
discount on debt instruments, the principal of which is payable in more
than one installment. The Treasury  Department  has not yet  issued  any
such  regulations;  however,  the relevant  legislative  history
provides the best  guidance  applicable  to this situation.  Under
certain  analogous rules set forth in the Code and pursuant to the
legislative  history, the holder of such a market discount bond may
elect to accrue  market  discount  either on the  basis of a  constant
interest  rate or according to one of the following  methods.  If a
Senior  Certificate  is issued with original issue discount,  the amount
of market discount that accrues during any  accrual  period  would be
equal to the  product of (i) the total  remaining market  discount,
multiplied by (ii) a fraction,  the numerator of which is the original
issue discount  accruing during the period and the denominator of which
is the total  remaining  original issue discount at the beginning of the
accrual period.  For Senior  Certificates  issued without  original
issue discount,  the amount of market  discount that accrues  during a
period is equal to the product of (i) the total remaining market
discount,  multiplied by (ii) a fraction,  the numerator  of which is
the amount of stated  interest  paid  during the  accrual period  and
the  denominator  of which is the total  amount  of stated  interest
remaining  to be paid at the  beginning of the accrual  period.  For
purposes of calculating  market  discount  under  any of the  above
methods  in the case of instruments (such as the Senior  Certificates)
which provide for payments which may be accelerated by reason of
prepayments of other  obligations  securing such instruments,  the same
prepayment  assumption  applicable  to  calculating  the accrual of
original issue discount will apply. Because the regulations described
above have not yet been issued,  it is not possible to predict what
effect those regulations might have on the tax treatment of a Senior
Certificate purchased at a discount or premium in the secondary market.

         A holder who acquires a Senior  Certificate  at a market
discount also may be required to defer,  until the maturity date of such
Senior Certificate or its earlier disposition in a taxable transaction,
the deduction of a portion of the amount of interest  that the holder
paid or accrued  during the taxable year on any  indebtedness  incurred
or  maintained  to  purchase or carry the Senior Certificate in excess
of the aggregate  amount of interest  (including  original issue
discount)  includable in such holder's  gross income for the taxable
year with respect to such Senior Certificate. The amount of such net
interest expense deferred in a taxable year may not exceed the amount of
market discount  accrued on the Senior  Certificate  for the days during
the  taxable  year on which the holder held the Senior  Certificate and,
in general,  would be deductible  when such  market  discount  is
includable  in income.  The amount of any  remaining deferred  deduction
is to be taken into account in the taxable year in which the Senior
Certificate  matures or is disposed of in a taxable  transaction.  In
the case of a  disposition  in which gain or loss is not  recognized  in
whole or in part,  any remaining  deferred  deduction  will be allowed
to the extent of gain recognized on the  disposition.  This deferral
rule does not apply if the Senior Certificateholder  elects to include
such market discount in income currently as it  accrues  on  all  market
discount   obligations  acquired  by  such  Senior Certificateholder in
that taxable year or thereafter.

    

Multiple Classes of Senior Certificates

   
         Stripped Bonds and Stripped Coupons. Pursuant to Code Section
1286, the separation  of  ownership  of the right to receive  some or
all of the  interest payments on an obligation  from ownership of the
right to receive some or all of the principal  payments results in the
creation of "stripped bonds" with respect to principal  payments and


                                   70

<PAGE>

"stripped coupons" with respect to interest payments. For  purposes of
Code  Sections  1271 through  1288,  Code Section 1286 treats a stripped
bond or a stripped coupon as an obligation issued on the date that such
stripped  interest  is created.  If a Trust Fund is created  with two
classes of Senior Certificates, one class of Senior Certificates will
represent the right to principal and  interest,  or principal  only, on
all or a portion of the Loans (the "Stripped Bond Certificates"),  while
the second class of Offered  Certificates will represent the right to
some or all of the interest on all or a portion of such Loans (the
"Stripped Coupon Certificates").

         Certain  IRS  guidance  suggests  that a  servicing  fee in
excess  of reasonable  servicing  ("excess  servicing")  will be
characterized  under  the stripped bond rules.  In such case,  this
guidance  would appear to require that reasonable  servicing be
calculated  on a Mortgage  Loan by Mortgage Loan basis which could
result in some Mortgage  Loans being treated as having more than 100
basis  points of interest  (i.e.,  1% interest on the  Mortgage  Loan
principal balance) stripped off. However, if the Certificates are
initially sold with a de minimis  discount  (assuming no prepayment
assumption is required),  any non-de minimis discount arising from a
subsequent  transfer of the Certificates  should be   treated   as
market   discount.   See   "Certain   Federal   Income   Tax
Consequences----Non-REMIC    Certificates,"    "----Single   Class   of
Senior Certificates----Market Discount" herein.

         Under the  Treasury  Regulations  issued  December 28, 1992, a
Stripped Bond Certificate is generally  treated as a single debt
instrument issued on the day it is purchased for purposes of calculating
any original  issue  discount. Generally,  if the discount on a Stripped
Bond  Certificate  is larger than a de minimis amount (as calculated for
purposes of the original issue discount rules) a purchaser of such a
certificate  will be required to accrue the discount under the original
issue discount rules of the Code. See "Non-REMIC  Certificates" and
"Single  Class  of  Senior   Certificates----Original  Issue  Discount"
herein. However,  a purchaser of a Stripped Bond Certificate will be
required to account for any discount on the  certificate  as market
discount  rather than  original issue  discount if either (i) the amount
of original issue discount with respect to the  certificate  was treated
as zero under the  original  issue  discount de minimis  rule when the
certificate  was stripped or (ii) no more than 100 basis points
(including any amount of servicing in excess of reasonable  servicing)
is stripped  off of the Trust  Fund's  Mortgage  Loans.  The  stripped
bond  rules constitute  a method of  accounting  and,  pursuant to
Revenue  Procedure  91-49 issued on August 8, 1991,  purchasers  of
Stripped  Bond  Certificates  using a method of accounting inconsistent
with that set forth under these procedures are required to change  their
method of  accounting  to conform  with such rules by requesting the
consent of the IRS to the change in their accounting  method on a
statement attached to their first timely tax return filed after August
8, 1991.

         The  precise  tax  treatment  of  Stripped   Coupon
Certificates   is substantially  uncertain.  The Code  could be read
literally  to  require  that original issue discount  computations  be
made on a Loan by Loan basis.  Certain IRS  guidance  would  appear to
suggest that a Stripped  Coupon  Certificate  be treated  as a  single
installment  obligation  subject  to the  original  issue discount rules
of the Code.  Under this  characterization,  all  payments  on a
Stripped  Coupon  Certificate  would be  included  in the  certificate's
stated redemption  price  at  maturity  for  purposes  of  calculating
income  on such certificate under the original issue discount rules of
the Code.

    

         It is unclear  under what  circumstances,  if any,  the
prepayment  of Mortgage  Loans  will  give  rise to a loss to the holder
of a  Stripped  Bond Certificate  purchased at a premium or a Stripped
Coupon  Certificate.  If such Certificate  is treated  as a single
instrument  (rather  than an  interest  in discrete  mortgage loans) and
the effect of prepayments is taken into account in computing yield with
respect to such Senior Certificate, it appears that no loss may be
available as a result of any  particular  prepayment  unless
prepayments occur at a rate  faster  than the  assumed  prepayment rate.
However,  if such Certificate  is treated as an  interest  in discrete
Mortgage  Loans,  or if no prepayment  assumption is used, then when a
Mortgage Loan is prepaid, the holder of such  Certificate  should be
able to recognize a loss equal to the portion of the adjusted issue
price of such  Certificate that is allocable to such Mortgage Loan.

         Holders of Stripped Bond Certificates and Stripped Coupon
Certificates are urged to consult with their own tax advisors  regarding
the proper treatment of these Certificates for federal income tax
purposes.


                                   71

<PAGE>

   
         Treatment of Certain Owners.  Several Code sections, as noted
below, provide beneficial treatment to certain taxpayers that invest in
mortgage loans of the type that would typically make up  a Trust Fund.
With respect to these Code sections,  there is no specific legal
authority specifying whether the  character  of Senior  Certificates
issued in connection  with the issuance of a multiple class of Senior
Certificates will necessarily be treated the  same as  that of the
underlying Mortgage  Loans  for  purposes  of  these provisions. For
example, while Code Section 1286 treats a stripped obligation as a
separate  obligation for purposes of the Code provisions  addressing
original issue discount,  as described  above,  there is some
uncertainty  whether such characterization  would  necessarily  apply
with regard to other Code  sections. Nevertheless,  unless otherwise
specified in the related Prospectus Supplement, as to each class 
of Senior Certificates, Petree Stockton, L.L.P. or Moore & Van 
Allen, PLLC will render its opinion that, although  the  issue
is not free  from doubt,  based on  policy considerations,  each  class
of  Senior Certificates  should be  considered  to represent "qualifying
real property  loans" within the meaning of Code Section 593(d), "real
estate assets" within the meaning of Code Section 856(c)(5)(A) and
"loans . . . secured by, an interest in real property which is . . .
residential real property"  within  the  meaning  of Code  Section
7701(a)(19)(C)(v), and interest  income  attributable  to Senior
Certificates  should be considered to represent "interest on obligations
secured by mortgages on real property" within the  meaning  of Code
Section  856(c)(3)(B), provided  that in each  case  the underlying
Mortgage  Loans and interest on such Mortgage Loans qualify for such
treatment. In addition, such opinion will opine that Senior  
Certificates  will be "obligation[s] (including any participation or  
certificate  of beneficial  ownership therein)  which [are] principally  
secured by an interest in real property" within the meaning of Code 
Section 860G(a)(3).

    

Offered Certificates Representing Interests in Loans Other Than ARMs

   
         Original  issue  discount  on  a  Senior  Certificate
representing  an interest in a Mortgage Loan must be included in the
owner's  ordinary income for federal  income  tax  purposes  as it
accrues,  in  accordance  with a constant interest method that takes
into account the compounding of interest,  in advance of receipt of the
cash attributable to such income. The amount of original issue discount
required to be included in an owner's  income in any taxable year with
respect to a Senior Certificate representing an interest in Mortgage
Loans other than ARMs likely will be computed as described  below under
"Accrual of Original Issue  Discount."  The  following  discussion  is
based  in  part  on  Treasury regulations   under  Code   Sections  1271
through  1273  and  1275  (the  "OID Regulations")  and in part on the
provisions of the Tax Reform Act of 1986 (the "1986 Act").

    


   
In general,  under the Code, original issue discount is equal to the
excess of a debt instrument's  stated redemption price at maturity over
its issue price. The issue price of a debt  instrument as to any
purchaser is generally  equal to the price paid by such  purchaser  for
the debt  instrument.  The stated  redemption price at maturity of a
debt  instrument is the sum of all payments to be made on such debt
instrument  other than payments that are treated as qualified  stated
interest  payments.   The  accrual  of  original  issue  discount  on  a
Senior Certificate representing an interest in Mortgage Loans, as
described below under "Accrual of Original Issue  Discount," will,
unless otherwise  specified in the related  Prospectus  Supplement,
utilize the original  yield to maturity of the Senior  Certificate to
compute any original issue discount,  as calculated based on a
reasonable  assumed  prepayment rate for the Mortgage Loans  underlying
the Senior Certificate (the "Prepayment Assumption"), and taking into
account events that occur during the calculation period. The Prepayment
Assumption is required to be determined in the manner prescribed by
regulations, which regulations have not yet been issued.  The
legislative  history of the 1986 Act (the "Legislative History")
provides,  however,  that  the  regulations  will  require  that  the
Prepayment  Assumption be the prepayment  assumption that is used in
determining the offering  price of such  Certificate.  No representation
is made that such Certificate  will  prepay at the  Prepayment
Assumption  or at any other  rate. Although  the  existing  authority
literally  only  apply  to debt  instruments collateralized  by
mortgages  that are subject to prepayment  rather than direct ownership
interests , such as the Senior Certificates,  in mortgages, because no
other legal  authority  provides  guidance  with regard to the proper
method for accruing original issue discount on obligations that are
subject to  prepayment,  until  Treasury  regulations  or other legal
authority instructs  otherwise,  the  Master  Servicer  intends to
calculate,  and report original issue discount under the method
described below.

    


         Accrual of Original Issue  Discount.  Generally,  the owner of
a Senior Certificate  must  include in gross income the sum of the
"daily  portions,"  as defined below,  of the original issue  discount
on such Senior  Certificate  for each day on which it owns a Senior
Certificate,  including the date of purchase but excluding the date of


                                   72

<PAGE>


disposition.  In the case of an original  owner,  the daily  portions of
original  issue  discount  with  respect to each  component generally
will be  determined  as  follows  under  the  existing  authority.  A
calculation  will be made by the Master Servicer or such other entity
specified in the related  Prospectus  Supplement of the portion of
original issue discount that accrues during each  successive  monthly
accrual period (or shorter period from the date of  original  issue)
that  ends on the day in the  calendar  year corresponding  to each of
the Distribution  Dates on the Senior  Certificate (or the day prior to
each such  date).  This will be done,  in the case of each full month
accrual period,  by adding (i) the present value at the end of the
accrual period  (determined by using as a discount factor the original
yield to maturity of the respective component,  under the Prepayment
Assumption) of all remaining payments  to be  received  under the
Prepayment  Assumption  on the  respective component,  and (ii) any
payments  received  during such  accrual  period,  and subtracting  from
that  total the  "adjusted  issue  price"  of the  respective component
at the beginning of such accrual period. The "adjusted issue price" of a
Senior  Certificate  at the beginning of the first accrual period is its
issue price; the "adjusted issue price" of a Senior  Certificate at the
beginning of a subsequent  accrual period is the "adjusted issue price"
at the beginning of the immediately  preceding accrual period plus the
amount of original issue discount allocable  to that accrual  period
reduced by the amount of any payment made at the end of or during that
accrual period.  The original issue discount  accruing during  such
accrual  period  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 monthly  accrual  period,  the daily portions of
original issue discount must be determined according to an appropriate
allocation under any reasonable method.

Senior Certificates Representing Interests in ARM Loans

         The OID Regulations do not address the treatment of
instruments,  such as the Senior  Certificates,  which  represent
interests in Mortgage Loans with Mortgage Rates which adjust
periodically ("ARM Loans").  Additionally,  the IRS has not issued
guidance under the Code's coupon  stripping rules with respect to such
instruments.  In the absence of any  authority  the Master  Servicer
will report original issue discount on Senior Certificates  attributable
to ARM Loans ("Stripped  ARM  Obligations")  to holders in a manner it
believes is consistent with  the  rules  described   above  under  the
heading  "Senior   Certificates Representing  Interests  in  Loans Other
Than  ARM  Loans"  and  with  the OID Regulations.  In general,
application  of these rules may require  inclusion of income  on a
Stripped  ARM  Obligation  in  advance  of  the  receipt  of  cash
attributable  to such  income.  Further,  the  addition of interest
deferred by reason of negative  amortization  ("Deferred Interest") to
the principal balance of an ARM Loan may  require  the  inclusion  of
such amount in the income of the Senior Certificateholder when such
amount accrues.  Furthermore, the addition of Deferred Interest to the
Senior  Certificate's  principal balance will result in additional
income  (including  possibly  original issue discount income) to the
Senior Certificateholder over the remaining life of such Senior
Certificates.

         Because  the  treatment  of  Stripped  ARM  Obligations  is
uncertain, investors are urged to consult  their tax advisors  regarding
how income will be includable with respect to such Certificates.

Possible Application of Contingent Payment Rules to Certain Non-REMIC
Certificates

   
         The  regulations  under  Section  1275 of the Code  include
rules  for obligations  that  provide  for  one or  more  contingent
payments.  Rights  to interest-only  payments on a mortgage  loan might
be considered to be contingent within the meaning of the OID Regulations
if such  interest  would not be paid upon the borrower exercising a
right to prepay the related mortgage loan. In the case of an  investor
having a right to shares  of the  interest  and  principal payments on a
mortgage  loan where the share of  interest  is not  substantially
greater than the share of principal, the possibility of prepayment
should not be considered  to  characterize   otherwise   noncontingent
interest  payments  as contingent payments; the absence of interest
payments following a prepayment  would be the normal  consequence  of
the  return of such investor's capital  in the form of a  principal
payment.  On the  other hand,  a right to interest on such a mortgage
loan is more likely to be regarded as contingent if held by an investor
that does not also hold a right to the  related  principal; such an
investor  would not recover its capital  through  receipt of a principal
payment at the time of the prepayment of the mortgage loan.

    


                                   73

<PAGE>

   

         Applying  these  principles  to the Senior  Certificates,
because  the Mortgage  Loans are subject to  prepayment  at any time,
payments on a Class of Senior Certificates representing a right to
interest on the Mortgage Loans could be  considered to be contingent
within the meaning of the OID  Regulations,  at least if the right is to
interest only or if such Senior  Certificate was issued at a premium.
The likelihood  that such payments will be considered  contingent
increases the greater the amount of such premium.

         The IRS recently issued proposed  regulations (the "Proposed
Contingent Regulations")  governing the calculation of OID on
instruments having contingent interest payments. The Proposed Contingent
Regulations,  although not effective until 60 days after finalized,
represent the only guidance  regarding the views of the IRS with respect
to contingent  interest  instruments and specifically do not apply  for
purposes  of  calculating  OID on debt  instruments  subject  to
principal  acceleration  under  Code  Section  1272(a)(6),  such  as the
Senior Certificates  representing interests in Mortgage Loans.
Additionally,  Treasury regulations  issued on January 27, 1994, which
provide rules for calculating OID (the "OID  Regulations"),  do not
contain provisions  specifically  interpreting Code Section 1272(a)(6).
Until the Treasury issues guidance to the contrary, the authority cited
above  represents the only guidance  regarding the current views of the
IRS with respect to contingent payment instruments.

    

         In the event  that  payments  on a Senior  Certificate  in
respect  of interest on the  Mortgage  Loans are  considered contingent,
the holder  would generally  report income or loss as described  above
under  "Stripped  Bonds and Stripped  Coupons,"  except  that the yield
that  would be used in  calculating interest  income  would not be the
actual  yield but  would  instead  equal the "applicable Federal rate"
(the "AFR," generally, an average of current yields of Treasury
securities computed and published monthly by the IRS), in effect at the
time of purchase of such Senior  Certificate by such holder.  In
addition,  once such holder's  adjusted  basis in such Senior
Certificate  has been reduced (by prior distributions or losses) to an
amount equal to the aggregate amount of the remaining  noncontingent
payments of the Mortgage  Loans that are  allocable to such Senior
Certificate (or to zero if such Senior Certificate does not share in
principal payments),  then such holder would recognize income in each
subsequent month equal to the full amount of interest on the Mortgage
Loans that accrues in that month and is allocable to such Senior
Certificate. It is uncertain whether, under the contingent  payment
rules, any other adjustments would be made to take account of
prepayments of the Mortgage Loans.

Sale or Exchange of a Senior Certificate

         Sale or exchange of a Senior  Certificate  prior to its
maturity  will result in gain or loss  equal to the  difference,  if
any,  between  the  amount received,  and the  owner's  adjusted  basis
in the  Senior  Certificate.  Such adjusted basis  generally will equal
the seller's  purchase price for the Senior Certificate,  increased by
the original issue discount  included in the seller's gross  income with
respect to the Senior  Certificate,  and reduced by principal payments
on the Senior Certificate  previously received by the seller. Such gain
or loss will be capital gain or loss to an owner for which a Senior
Certificate is a "capital  asset"  within  the  meaning of Code  Section
1221,  and will be long-term or  short-term  depending on whether the
Senior  Certificate  has been owned for the long-term  capital gain
holding  period  (currently  more than one year).

         Senior  Certificates  will be  "evidences of  indebtedness"
within the meaning of Code Section 582(c)(1), so that gain or loss
recognized from the sale of a Senior  Certificate by a bank or a thrift
institution to which such section applies will be ordinary income or
loss.


Non-U.S. Persons

         Generally,  to the extent that a Senior 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 (i) an  owner  that
is not a U.S.  Person  (as  defined below), or (ii) a Senior
Certificateholder holding on behalf of an owner that is not a U.S.
Person,  will  be  subject  to  federal  income  tax,  collected  by
withholding, at a rate of 30% or such lower rate as may be provided for
interest by an applicable tax treaty.  Accrued original issue discount
recognized by the owner on the sale or exchange of such a Senior
Certificate also will be subject to federal  income tax at the same
rate.  Generally,  such payments would not be subject  to  withholding
to the

                                   74

<PAGE>


extent  that a  Senior  Certificate  evidences ownership  in Mortgage
Loans  issued  after July 18,  1984,  if (i) such Senior
Certificateholder  does not actually or constructively own 10 percent or
more of the  combined  voting  power of all  classes of equity in the
issuer  (which for purposes of this  discussion  may be defined as the
Trust Fund (the  "Issuer")); (ii) such  Senior  Certificateholder  is
not a  controlled  foreign  corporation (within the meaning of Code
Section  957) related to the Issuer;  and (iii) such Senior
Certificateholder  complies  with  certain  identification  requirements
(including delivery of a statement, signed by the Senior
Certificateholder under penalties of perjury,  certifying  that such
Senior  Certificateholder  is not a U.S.   Person   and   providing the
name   and   address   of  such   Senior Certificateholder).

   
         A "U.S.  Person"  means a citizen or resident of the United
States,  a corporation  or a  partnership  organized  in or under  the
laws of the  United States, or any political  subdivision  thereof or an
estate or trust, the income of  which  is  includable  in gross  income
for  federal  income  tax  purposes regardless of source.

    

Information Reporting and Backup Withholding

         The Master Servicer will furnish or make available, within a
reasonable time after the end of each calendar year, to each
Certificateholder at any time during such year,  such  information as
may be deemed  necessary or desirable to assist  Certificateholders  in
preparing their federal income tax returns, or to enable holders to make
such  information  available to owners or other financial intermediaries
of holders that hold such Certificates as nominees.  If a holder, owner
or other  recipient  of a payment on behalf of an owner  fails to supply
a certified  taxpayer  identification  number or if the  Secretary of
the Treasury determines  that such person has not reported  all interest
and dividend  income required to be shown on its federal  income tax
return,  31% backup  withholding may be required with respect to any
payments.  Any amounts deducted and withheld from a  distribution  to a
recipient  would be allowed as a credit  against such recipient's
federal income tax liability.

REMIC Certificates

   
         A Trust  Fund  relating  to a Series  of  Certificates  may
elect to be treated as a REMIC.  Qualification as a REMIC requires
ongoing  compliance with certain conditions.  Although a REMIC is not
generally subject to federal income tax (see, however, "Residual
Certificates----Prohibited  Transactions and Other Taxes"), if a Trust
Fund with respect to which a REMIC election is made fails to comply with
one or more of the ongoing requirements of the Code for REMIC status
during any taxable year,  including the  implementation  of restrictions
on the purchase  and transfer of the  residual  interest in a REMIC as
described  below under "Residual  Certificates,"  the Code provides that
a Trust Fund will not be treated as a REMIC for such year and
thereafter.  In that event, such entity may be taxable as a separate
corporation, and the related REMIC Certificates may not be accorded the
status or given the tax  treatment  described  below.  While the Code
authorizes the Treasury Department to issue regulations providing relief
in the  event  of  an  inadvertent  termination  of  status  as a REMIC,
no  such regulations have been issued. Any such relief,  moreover,  may
be accompanied by sanctions,  such as the imposition of a corporate tax
on all or a portion of the REMIC's income for the period in which the
requirements for such status are not satisfied. With respect to each
such Trust Fund that elects REMIC status, Petree Stockton,  L.L.P. or
Moore & Van Allen,  PLLC will deliver its opinion generally to the
effect that,  under then  existing law and assuming  compliance  with
all provisions of the related Agreement, such Trust Fund will qualify as
a REMIC and the related  Certificates will be considered to be regular
interests  ("Regular Certificates") or residual interests ("Residual
Certificates") in the REMIC. The related Prospectus  Supplement for each
Series of Certificates will indicate whether the Trust Fund will make a
REMIC election and whether a class of Certificates  will be treated as a
regular or residual interest in the REMIC.

    


         In general,  with  respect to each Series of  Certificates  for
which a REMIC election is made, (i) Certificates held by a thrift
institution taxed as a "mutual savings bank" or "domestic building and
loan association" will represent interests in "qualifying real property
loans" within the meaning of Code Section 593(d)(1);  (ii) Certificates
held by a thrift  institution taxed as a "domestic building and loan
association" will constitute assets described in Code Section
7701(a)(19)(C);  (iii)  Certificates held by a real estate investment
trust will constitute "real estate assets" within the meaning of Code
Section 856(c)(5)(A); and (iv) interest on Certificates held by a real
estate investment trust will be considered  "interest on  obligations
secured by  mortgages  on real  property" within the meaning of Code
Section


                                   75

<PAGE>

856(c)(3)(B). If less than 95% of the REMIC's assets are assets
qualifying  under any of the  foregoing  Code  sections,  the
Certificates  will be  qualifying  assets  only to the extent  that the
REMIC's assets are  qualifying  assets.  In  addition,  payments on
Mortgage  Loans held pending  distribution  on  the  REMIC  Certificates
will  be  considered  to be qualifying  real property loans for purposes
of Code Section  593(d)(1) and real estate assets for purposes of Code
Section 856(c).

         In some  instances  the Mortgage  Loans may not be treated
entirely as assets described in the foregoing sections.  See, in this
regard, the discussion of Buydown  Mortgage  Loans  contained in
"Non-REMIC  Certificates"  and "Single Class of Senior  Certificates"
above.  REMIC Certificates held by a real estate investment trust will
not constitute "Government  Securities" within the meaning of Code
Section  856(c)(5)(A),  and  REMIC  Certificates  held  by a  regulated
investment  company  will not  constitute  "Government  Securities"
within  the meaning of Code Section  851(b)(4)(A)(ii).  REMIC
Certificates  held by certain financial  institutions will constitute
"evidences of indebtedness'  within the meaning of Code Section
582(c)(1).

         A "qualified mortgage" for REMIC purposes is any obligation
(including certificates of participation in such an obligation) that is
principally secured by an interest in real  property and that is
transferred  to the REMIC within a prescribed  time period in exchange
for  regular or residual  interests  in the REMIC. The REMIC Regulations
provide that manufactured  housing or mobile homes (not including
recreational  vehicles,  campers or similar  vehicles) which are "single
family  residences"  under Code Section  25(e)(10) will qualify as real
property  without  regard  to state  law  classifications.  Under  Code
Section 25(e)(10),  a single family residence includes any manufactured
home which has a minimum of 400 square feet of living space and a
minimum  width in excess of 102 inches and which is of a kind
customarily used at a fixed location.

         Tiered  REMIC  Structures.  For  certain  Series of
Certificates,  two separate elections may be made to treat designated
portions of the related Trust Fund as REMICs (respectively, the
"Subsidiary REMIC" and the "Master REMIC") for federal  income  tax
purposes.   Upon  the  issuance  of  any  such  Series  of Certificates,
Petree Stockton, L.L.P. or Moore & Van Allen, PLLC, counsel to the
Depositor,  will  deliver its opinion  generally  to the effect  that,
assuming compliance  with all  provisions of the related  Agreement, the
Master REMIC as well  as any  Subsidiary  REMIC  will  each  qualify  as
a REMIC  and the  REMIC Certificates issued by the Master REMIC and the
Subsidiary REMICs, respectively, will be considered  to evidence
ownership of Regular  Certificates  or Residual Certificates in the
related REMIC within the meaning of the REMIC provisions.

         Only  REMIC  Certificates  issued by the  Master  REMIC will be
offered hereunder.  The  Subsidiary  REMIC and the  Master  REMIC will
be treated as one REMIC solely for purposes of determining  whether the
REMIC Certificates will be (i)  "qualifying  real property  loans" under
Section  593(d) of the Code;  (ii) "real estate  assets"  within the
meaning of Section  856(c)(5)(A)  of the Code; (iii)  "loans   secured
by  an  interest  in  real   property"   under  Section 7701(a)(19)(C)
of the Code; and (iv) whether the income on such Certificates is
interest described in Section 856(c)(3)(B) of the Code.


Regular Certificates

         General.  Except  as  otherwise  stated  in  this  discussion,
Regular Certificates will be treated for federal income tax purposes as
debt instruments issued by the REMIC and not as  ownership  interests in
the REMIC or its assets. Moreover,  holders of Regular  Certificates
that otherwise report income under a cash method of  accounting  will be
required  to report  income with  respect to Regular Certificates under
an accrual method.

   
         Original Issue Discount . The Regular  Certificates  may be
issued with "original issue discount" within the meaning of Code Section
1273(a). Generally, such original  issue  discount,  if any, will equal
the  difference  between the "stated  redemption  price at maturity" of
a Regular  Certificate and its "issue price." Holders of any class of
Certificates issued with original issue discount will be required to
include  such  original  issue  discount in gross income for federal
income  tax  purposes  as it  accrues,  in  accordance  with a constant
interest method based on the  compounding of interest,  in advance of
receipt of the cash attributable to such income. The following
discussion is based in part on the OID  Regulations  and the 1986 Act.
The holder of a Regular  Certificate should be aware,



                                   76

<PAGE>


however,  that the OID  Regulations  do not currently  address certain
issues relevant to  prepayable   securities,   such  as  the  Regular
Certificates.

         Rules governing  original issue discount are set forth in Code
Sections 1271  through  1273 and 1275.  These rules  require  that the
amount and rate of accrual  of  original  issue  discount  be calculated
based  on  a  Prepayment Assumption  and  prescribe a method for
adjusting the amount and rate of accrual of such discount  where the
actual  prepayment  rate differs from the Prepayment Assumption.  Under
the  Code,  the  Prepayment  Assumption  is  required  to be determined
in the  manner  prescribed  by  regulations  which have not yet been
issued. The Legislative  History provides,  however,  that Congress
intended the regulations  to  require  that  the  Prepayment  Assumption
be  the  prepayment assumption  that is used in  determining  the
initial  offering  price  of such Regular  Certificates.  The Prospectus
Supplement  for each  Series of Regular Certificates  will specify the
Prepayment  Assumption to be used for the purpose of  determining  the
amount and rate of accrual of original issue  discount.  No
representation  is  made  that  the  Regular  Certificates  will  prepay
at the Prepayment Assumption or at any other rate.

         In  general,  each  Regular  Certificate  will be  treated  as
a single installment obligation issued with an amount of original issue
discount equal to the excess, if any, of its "stated redemption price at
maturity" over its "issue price." The issue price of a Regular
Certificate  will  generally  be the first price at which a substantial
amount of Regular  Certificates  of that class are first  sold to the
public  (excluding  bond  houses,  brokers,  underwriters  or
wholesalers).  The issue price of a Regular  Certificate  also will
include the amount  paid  by an  initial  Regular  Certificateholder, if
any,  for  accrued interest  that  relates  to a period  prior  to the
issue  date of the  Regular Certificate.  The stated  redemption price
at maturity of a Regular  Certificate will equal all payments to be made
on the Certificate  other than payments which constitute  "qualified
stated  interest." Under the OID Regulations,  qualified stated interest
generally  means  interest  payable at a single  fixed rate or qualified
variable  rate (as  described  below)  provided  that  such  interest
payments are unconditionally payable at intervals of one year or less
during the entire term of the Regular  Certificate.  Interest is payable
at a single  fixed rate  only if the rate  appropriately  takes  into
account  the  length  of the interval between  payments.  Distributions
of interest on Regular  Certificates, with  respect  to which  deferred
interest  will  accrue,  will not  constitute qualified stated interest
payments, in which case the stated redemption price at maturity of such
Regular Certificates  includes all distributions of interest as well as
principal  thereon.  Where the  interval  between the issue date and the
first  Distribution  Date on a Regular  Certificate  is either longer or
shorter than the interval  between  subsequent  Distribution  Dates, all
or part of the interest foregone, in the case of the longer interval,
and all of the additional interest,  in the case of the shorter
interval,  will be included in the stated redemption  price at maturity
and tested  under the de minimis  rule  described below.  The OID
Regulations  suggest  that all  interest on a long first period Regular
Certificate  that is issued with  non-de  minimis OID may be treated as
OID.  Regular  Certificateholders  should  consult  their  own tax
advisors  to determine the issue price and stated  redemption  price at
maturity of a Regular Certificate.

    

         Under  the 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. The Prepayment Assumption with respect to a Series of
Regular Certificates will be set forth in the related Prospectus
Supplement. Holders generally must report de minimis OID pro rata as
principal payments are received, and such income will be capital gain if
the Regular Certificate is held as a capital asset.  However, accrual
method holders may elect to accrue all de minimis OID as well as market
discount under a constant interest method.

       
         Generally, a Regular Certificateholder must include in gross
income the "daily  portions,"  as determined  below,  of the original
issue  discount that accrues  on a Regular  Certificate  for each day
the  Regular  Certificateholder holds the Regular  Certificate,
including  the purchase  date but excluding the disposition date. In the
case of an

                                   77

<PAGE>


original holder of a Regular Certificate,  a calculation will be made of
the portion of the  original  issue  discount  that accrues during each
successive period (an "accrual period") that ends on the day in the
calendar year  corresponding  to a Distribution  Date (or if
Distribution Dates are on the first day or first  business day of the
immediately  preceding month,  interest  may be treated  as payable on
the last day of the  immediately preceding  month)  and  begins  on the
day  after  the  end of the  immediately preceding  accrual period (or
on the issue date in the case of the first accrual period).  This will
be done,  in the case of each full  accrual  period,  by (i) adding (a)
the present  value at the end of the accrual  period  (determined  by
using as a  discount  factor  the  original  yield to  maturity  of the
Regular Certificates  as calculated  under the  Prepayment  Assumption)
of all remaining payments  to be  received  on  the  Regular Certificate
under  the  Prepayment Assumption,  and (b) any  payments  included in
the stated  redemption  price at maturity  received during such accrual
period,  and (ii)  subtracting  from that total the "adjusted issue
price" of the Regular Certificates at the beginning of such accrual
period. The "adjusted issue price" of a Regular  Certificate at the
beginning of the first accrual  period is its issue price;  the "
adjusted issue price" of a Regular  Certificate at the beginning of a
subsequent accrual period is the  "adjusted  issue price" at the
beginning of the  immediately  preceding accrual  period plus the amount
of original  issue  discount  allocable  to that accrual  period and
reduced by the amount of any payment other than a payment of stated
periodic  interest made at the end of or during that accrual period. The
original issue discount accrued during an accrual period 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 accrual  period.
The calculation of original issue  discount  under the method  described
above  will  cause the  accrual of original issue discount to either
increase or decrease (but never below zero) in a given accrual period to
reflect the fact that prepayments are occurring faster or slower  than
under the  Prepayment  Assumption.  With  respect to an initial accrual
period  shorter  than a full  accrual  period,  the daily  portions  of
original issue discount may be determined according to an appropriate
allocation under any reasonable method.

   

         A subsequent  purchaser of a Regular  Certificate  issued with
original issue  discount who  purchases the Regular  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 that Regular  Certificate.  In
computing the daily portions of original issue discount for such a
purchaser (as well as an initial purchaser that purchases at a price
higher than the adjusted issue price but less than the stated redemption
price at  maturity),  however,  the daily  portion 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 excess of (a) the  purchaser's  adjusted
basis in the Regular  Certificate immediately after the purchase thereof
over (b) the adjusted  issue price of the Regular Certificate,  and the  
denominator of which is the excess of (c) all amounts  remaining to be paid 
on the Regular Certificate,  other than qualified stated interest, over (d)
the adjusted issue price of the Regular Certificate.

         Acquisition  Premium.  A purchaser of a Regular  Certificate at
a price greater  than its  adjusted  issue price but less than its
redemption  price at maturity  will be required to include in gross
income the daily  portions of the original  issue  discount  on the
Regular  Certificate  reduced  pro  rata by a fraction,  the numerator
of which is the excess of its purchase  price over such adjusted issue
price and the denominator of which is the excess of the remaining stated
redemption   price  at  maturity   over  the   adjusted   issue  price.
Alternatively,  such  a  subsequent  purchaser  may  elect  to  treat
all  such acquisition premium under the constant yield method."

         Variable Rate Regular Certificate. Regular Certificates may
provide for interest  based on a  variable  rate.  Under the OID
Regulations,  interest  is treated  as  payable  at a  variable  rate
and not as  contingent  interest  if, generally,  (i) the issue price
does not exceed the original  principal balance, and (ii) the  interest
compounds  or is  payable at least  annually  at current values of (a)
one or more  "qualified  floating  rates," (b) a single fixed rate and
one or more qualified  floating rates, (c) a single "objective rate," or
(d) a single fixed rate and a single  objective  rate that is a
"qualified  inverse floating  rate." A floating  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,
where such rate is subject to a multiple of not less than zero nor more
than 1.35.  Such rate may also be increased or decreased by a fixed
spread or subject to a fixed cap or floor,  or a cap or floor that is
not  reasonably  expected  as of the  issue  date to  affect  the  yield
of the instrument  significantly.  An objective rate includes a rate
determined using a single fixed formula and that is based on one or more
qualified  floating rates or the yield or  changes  in the price of
actively  traded  personal  property. Certain  proposed OID Regulations
would expand the definition of objective rate to include


                                   78

<PAGE>


any rate (other than a qualified  floating  rate) that is  determined
using a  single fixed  formula  and that is based  on  objective
financial  or economic information,  provided  that such  information is
not (i)  within the control of the issuer or a related party or (ii)
unique to the circumstances of the issuer or a related party. A
qualified inverse floating rate is a rate equal to a  fixed  rate  minus
a  qualified floating  rate  that  inversely  reflects contemporaneous
variations in the cost of newly  borrowed  funds;  an  inverse floating
rate that is not a qualified  inverse floating rate may nevertheless be
an objective rate. A class of Regular  Certificates  may be issued that
does not have a variable rate under the foregoing rules; for example,  a
class that bears different rates at different times during the period it
is outstanding such that it is  considered  significantly "front-loaded"
or  "back-loaded"  within  the meaning  of the  OID  Regulations.  It is
possible  that  such a  class  may be considered  to  bear  "contingent
interest"  within  the  meaning  of  the  OID Regulations and the
proposed OID Regulations.  The proposed OID Regulations,  as they relate
to the  treatment  of  contingent  interest,  are by their terms not
applicable to Regular  Certificates.  However, if final regulations
dealing with contingent  interest  with  respect  to  Regular
Certificates  apply  the  same principles  as the  proposed  OID
Regulations,  such  regulations  may  lead to different timing of income
inclusion than would be the case under the OID Regulations. Furthermore,
application of such principles could lead to the characterization of
gain on the sale of contingent interest Regular Certificates as ordinary
income.

         Under the REMIC Regulations,  a Regular  Certificate (i)
bearing a rate that  qualifies  as a variable  rate under the OID
Regulations  that is tied to current  values of a variable rate (or the
highest,  lowest or average of two or more variable rates,  including a
rate based on the average cost of funds of one or more financial
institutions),  or a positive or negative  multiple of such a rate (plus
or minus a specified  number of basis points),  or that  represents a
weighted average of rates on some or all of the Mortgage Loans,
including such a rate that is subject to one or more caps or floors,  or
(ii) bearing one or more such variable rates for one or more periods, or
one or more fixed rates for one or more periods,  and a different
variable rate or fixed rate for other periods, qualifies  as a  regular
interest  in a REMIC.  Accordingly,  unless  otherwise indicated in the
applicable  Prospectus  Supplement,  the Depositor  intends to treat
Regular  Certificates that qualify as regular interests under this rule
in the same  manner as  obligations  bearing a  variable  rate for
original  issue discount reporting purposes.


         The  amount  of  original  issue  discount  with  respect  to a
Regular Certificate  bearing a  variable  rate of  interest  will accrue
in the  manner described above under "Original Issue  Discount," with
the yield to maturity and future  payments on such  Regular  Certificate
generally  to be  determined  by assuming that  interest will be payable
for the life of the Regular  Certificate based on the  initial  rate
(or,  if  different,  the  value of the  applicable variable rate as of
the pricing date) for the relevant class.  Unless  otherwise specified
in the  applicable  Prospectus  Supplement,  the Depositor  intends to
treat such variable  interest as qualified stated interest,  other than
variable interest on an interest-only or  super-premium  class,  which
will be treated as non-qualified  stated  interest  includable  in the
stated  redemption  price at maturity.  Ordinary  income  reportable for
any period will be adjusted based on subsequent changes in the
applicable interest rate index.

         Unless otherwise specified in the applicable Prospectus
Supplement, the Depositor intends to treat Regular Certificates bearing
an interest rate that is a  weighted  average  of the net  interest
rates on  Mortgage  Loans as  having qualified  stated  interest.  In
the case of adjustable rate Mortgage Loans, the applicable index used to
compute interest on the Mortgage Loans in effect on the pricing  date
(or  possibly  the  issue  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. Adjustments will
be made in each accrual period either increasing or decreasing the
amount of ordinary income reportable to reflect the actual pass-through
rate on the Regular Certificates.

    

         Market  Discount.  A  purchaser  of a Regular  Certificate  may
also be subject to the market  discount  provisions  of Code Sections
1276 through 1278. Under these  provisions and the OID  Regulations,
"market  discount" equals the excess, if any, of (i) the Regular
Certificate's stated principal amount or, in the case of a Regular
Certificate  with original issue  discount,  the adjusted issue price
(determined for this purpose as if the purchaser had purchased such
Regular  Certificate  from an  original  holder)  over  (ii) the  price
for such Regular Certificate paid by the purchaser.  A Certificateholder
that purchases a REMIC  Regular  Certificate  at a market  discount will
recognize  income upon receipt  of  each   distribution   representing
stated  redemption  price.  In particular,  under  Section  1276 of the
Code  such a holder  generally  will be required to allocate each such
principal  distribution  first to accrued market


                                   79

<PAGE>

discount not previously included in income, and to recognize ordinary
income to that extent. A Certificateholder  may elect to include market
discount in income currently  as it  accrues  rather  than  including it
on a  deferred basis  in accordance  with the foregoing.  If made, such
election will apply to all market discount bonds acquired by such
Certificateholder on or after the first day of the first  taxable year
to which such election  applies.  In addition,  the OID Regulations
permit a Certificateholder using the accrual method of accounting to
elect to accrue all interest, discount (including de minimis market or
original issue discount) and premium in income as interest,  based on a
constant yield method.  If such an election were made with  respect to a
REMIC  Regular Certificate with market  discount,  the Certificateholder
is 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  Certificateholder  acquires  during the
year of the election or thereafter.  Similarly, a Certificateholder that
makes this election for a  Certificate  that is  acquired  at a  premium
is  deemed to have made an election to amortize  bond premium with
respect to all debt instruments  having amortizable  bond premium  that
such Certificateholder  owns or  acquires.  See "Regular
Certificates----Premium." The election to accrue interest, discount and
premium on a constant yield method with respect to a Certificate is
irrevocable.

         Market  discount  with  respect  to  a  Regular   Certificate
will  be considered to be zero if the amount allocable to the Regular
Certificate is less than 0.25% of the  Regular  Certificate's  stated
redemption  price at maturity multiplied by the Regular  Certificate's
weighted  average  maturity  remaining after the date of  purchase.  If
market  discount  on a Regular  Certificate  is considered to be zero
under this rule, the actual amount of market discount must be allocated
to the remaining principal payments on the Regular Certificate, and gain
equal to such allocated  amount will be recognized  when the
corresponding principal payment is made. Treasury regulations
implementing the market discount rules have not yet been issued;
therefore,  investors  should consult their own tax advisors  regarding
the  application of these rules and the  advisability of making any of
the elections allowed under Code Sections 1276 through 1278.

         The Code  provides  that any  principal  payment  (whether a
scheduled payment or a prepayment) or any gain on  disposition  of a
market  discount bond shall be treated as  ordinary  income to the
extent  that it does not exceed the accrued  market  discount  at the
time of such  payment.  The  amount of accrued market  discount for
purposes of  determining  the tax  treatment of  subsequent principal
payments or dispositions of the market discount bond is to be reduced by
the amount so treated as ordinary income.

         The Code also grants  authority  to the  Treasury  Department
to issue regulations  providing for the  computation of accrued  market
discount on debt instruments,  the  principal  of which is payable in
more than one  installment. Until such time as regulations  are issued
by the Treasury,  rules  described in the Legislative  History will
apply.  Under those rules,  the holder of a market discount  bond may
elect to  accrue  market  discount  either on the basis of a constant
interest rate or according to one of the following methods. For Regular
Certificates issued with original issue discount,  the amount of market
discount that accrues during a period is equal to the product of (i) the
total  remaining market  discount,  multiplied by (ii) a fraction,  the
numerator of which is the original issue discount  accruing during the
period and the denominator of which is the total  remaining  original
issue discount at the beginning of the period. For Regular  Certificates
issued without original issue discount,  the amount of market  discount
that accrues during a period is equal to the product of (a) the total
remaining  market  discount and (b) a fraction,  the numerator of which
is the amount of stated interest paid during the accrual period and the
denominator of which is the  total  amount of stated  interest remaining
to be paid at the beginning of the period.  For purposes of calculating
market discount under any of  the  above  methods  in  the  case  of
instruments  (such  as  the  Regular Certificates)  which provide for
payments  which may be accelerated by reason of prepayments of other
obligations securing such instruments,  the same Prepayment Assumption
applicable to calculating the accrual of original issue discount will
apply.

         A  holder  of  a  Regular   Certificate   that  acquires  such
Regular Certificate  at a market  discount  also may be  required  to
defer,  until the maturity  date of such  Regular  Certificate  or its
earlier  disposition  in a taxable  transaction,  the deduction of a
portion of the amount of interest that the holder paid or accrued during
the taxable year on  indebtedness  incurred or maintained  to  purchase
or carry  the  Regular  Certificate  in  excess of the aggregate amount
of interest (including  original issue discount)  includable in such
holder's  gross  income for the taxable  year with



                                   80

<PAGE>



respect to such Regular Certificate.  The amount of such net interest
expense deferred in a taxable year may not exceed the amount of market
discount accrued on the Regular  Certificate for the days  during  the
taxable  year on which the  holder  held the  Regular Certificate  and,
in general, would be deductible  when such market discount is includable
in income.  The amount of any remaining  deferred  deduction is to be
taken into account in the taxable year in which the Regular  Certificate
matures or is disposed of in a taxable transaction. In the case of a
disposition in which  gain or loss is not  recognized  in whole  or in
part,  any remaining deferred  deduction  will be  allowed to the extent
of gain recognized  on the disposition.  This deferral rule does not
apply if the Regular Certificateholder elects to include such market
discount in income  currently as it accrues on all market discount
obligations acquired by such Regular  Certificateholder in that taxable
year or thereafter.

         Premium.  A  purchaser  of a Regular  Certificate  that
purchases  the Regular  Certificate at a cost (not including accrued
qualified stated interest) greater  than  its  remaining  stated
redemption  price  at  maturity  will  be considered to have purchased
the Regular Certificate at a premium, and may elect to amortize such
premium under a constant yield method.  It is not clear whether the
Prepayment Assumption would be taken into account in determining the
life of the Regular  Certificate  for this purpose.  However,  the
Legislative  History states that the same rules that apply to accrual of
market discount (which rules require use of a Prepayment  Assumption in
accruing market discount with respect to  Regular  Certificates  without
regard to  whether  such  Certificates  have original issue  discount)
will also apply in amortizing  bond premium under Code Section 171. The
Code provides that  amortizable  bond premium will be allocated among
the interest payments on such Regular  Certificates and will be applied
as an offset against such interest payment.

   
         Deferred Interest.  Certain classes of Regular Certificates may
provide for the  accrual of interest  when one or more ARM Loans are
adding  interest to their  principal   balance  by  reason  of  negative
amortization   ("Deferred Interest").  Any  Deferred  Interest  that
accrues  with  respect to a class of Regular  Certificates will
constitute income to the holders of such Certificates prior to the time
distributions of cash with respect to such Deferred  Interest are made.
It is unclear, under the OID Regulations,  whether any of the interest
on such Certificates will constitute qualified stated interest or
whether all or a portion of the interest  payable on the  Certificates
must be included in the stated  redemption  price at maturity of the
Certificate  and  accounted for as original issue discount  (which could
accelerate such  inclusion).  Interest on Regular  Certificates must in
any event be accounted for under an accrual method by the holders of
such Certificates and, therefore, applying the latter analysis may
result only in a slight  difference in the timing of the inclusion in
income of interest on such Regular Certificates.

         Effects of Defaults and  Delinquencies.  Certain Series of
Certificates may contain one or more Classes of  Subordinate
Certificates,  and in the event there are defaults or  delinquencies  on
the Mortgage Loans,  amounts that would otherwise  be  distributed  on
the  Subordinate  Certificates  may  instead  be distributed  on the
Senior  Certificates.  Holders of  Subordinate  Certificates
nevertheless will be required to report income with respect to such
Certificates under an  accrual  method  without  giving  effect to
delays and  reductions  in distributions  on such  Subordinate
Certificates  attributable  to defaults and delinquencies  on the
Mortgage  Loans,  except  to the  extent  that  it can be established
that such  amounts are  uncollectible.  As a result,  the amount of
income  reported by a holder of a  Subordinate  Certificate  in any
period could significantly  exceed  the  amount of cash  distributed  to
such  holder in that period.  The  holder  will  eventually  be allowed
a loss (or will be allowed to report a lesser  amount of income) to the
extent  that the  aggregate  amount of distributions on the Subordinate
Certificate is reduced as a result of defaults and  delinquencies  on
the  Mortgage  Loans.  However,  the law is unclear  with respect to the
timing and  character  of such losses or  reductions  in income , and,
accordingly,  holders of Subordinate  Certificates should consult their
own tax advisors on this point.

         Sale, Exchange or Redemption.  Upon the sale, exchange or
redemption of a Regular  Certificate  , the holder  will  recognize gain
or loss equal to the difference  between the amount  realized on such
disposition,  and the holder's adjusted basis in the Regular
Certificate.  Such adjusted basis  generally will equal  the cost of the
Regular  Certificate  to the  holder,  increased  by any original  issue
discount and market  discount  included in the  holder's  gross income
with respect to the Regular Certificate, and reduced (but not below
zero) by payments  included  in the stated  redemption  price at
maturity  previously received by the holder and by any amortized
premium.  Except as provided in the following paragraph and as provided
under "Market Discount" above, any such gain or loss will be capital
gain

    

                                   81

<PAGE>



or loss,  provided  that the Regular  Certificate  is held as a "capital
asset" (generally,  property  held for  investment)  within the meaning
of Code Section 1221.

         Gain from the sale or other  disposition of a Regular
Certificate that might otherwise be capital gain will be treated as
ordinary income to the extent that such gain does not exceed the excess,
if any, of (i) the amount that would have been  includable  in such
holder's  income  with  respect  to the  Regular Certificate  had income
accrued  thereon at a rate equal to 110% of the AFR as defined in Code
Section  1274(d)  determined  as of the date of purchase of such Regular
Certificate,  over (ii) the amount actually includable in such holder's
income.

   

         Regular  Certificates  will be "evidences of  indebtedness"
within the meaning of Code Section 582(c)(1), so that gain or loss
recognized from the sale or exchange of a Regular  Certificate by a bank
or a thrift institution to which such section applies will be ordinary
income or loss.

    

         The Regular Certificate information reports will include a
statement of the adjusted  issue price of the Regular  Certificate  at
the  beginning of each accrual period. In addition,  the reports will
include information  necessary to compute the accrual of any market
discount that may arise upon secondary trading of Regular  Certificates.
Because  exact  computation  of the accrual of market discount on a
constant  yield method would require  information  relating to the
holder's  purchase  price  which the REMIC may not  have,  it  appears
that the information reports will only require information  pertaining
to the appropriate proportionate method of accruing market discount.

       
         Non-Interest Expenses of the REMIC. Under the REMIC
regulations, if the REMIC is  considered  to be a  "single-class REMIC,"
a portion  of the  REMIC's servicing, administrative and other
non-interest expenses will be allocated as a separate  item  to  those
Regular  Certificateholders  that  are  "pass-through interest holders."
Certificateholders  that are "pass-through interest holders" should
consult  their own tax  advisors  about the impact of these  rules on an
investment  in the  Regular  Certificates.  See  "Pass-Through  of
Non-Interest Expenses of the REMIC" under "Residual Certificates" below.

         Non-U.S.  Persons.  Generally,  payments  of  interest
(including  any payment  with  respect  to  accrued  original  issue
discount)  on the  Regular Certificates to a Regular Certificateholder
who is a non-U.S. Person not engaged in a trade or business within the
United States,  will not be subject to federal withholding  tax if (i)
such  Regular  Certificateholder  does not  actually  or constructively
own 10  percent  or more of the  combined  voting  power  of all classes
of equity in the issuer  (which for purposes of this  discussion  may be
defined as the Trust Fund or the beneficial  owners of the related
Residual  Certificates  (the "Issuer"));  (ii) such Regular
Certificateholder  is not a controlled foreign corporation (within the
meaning of Code Section 957),  related to the Issuer; and (iii) such
Regular Certificateholder  complies with certain identification
requirements (including delivery of a statement, signed by the Regular
Certificateholder under penalties of perjury, certifying that such
Regular  Certificateholder is a foreign person and providing  the name
and address of such  Regular  Certificateholder). If a Regular
Certificateholder  is not exempt  from  withholding, distributions  of
interest, including distributions in respect of accrued original issue
discount, such holder may be subject to a 30% withholding  tax, subject
to reduction under any applicable tax treaty.

         Further,  it  appears  that a REMIC  Regular  Certificate
would not be included  in the  estate of a  non-resident  alien
individual  and would not be subject to United  States  estate  taxes.
However,  Certificateholders  who are non-resident alien individuals
should consult their tax advisors concerning this question.

         Regular Certificateholders who are non-U.S. Persons and persons
related to such  holders  should not acquire any  Residual Certificates,
and  Residual Certificateholders and persons related to Residual
Certificateholders should not acquire any Regular Certificates without
consulting their tax advisors as to the possible adverse tax
consequences of doing so.

         Information Reporting and Backup Withholding.  The Master
Servicer will furnish  or make  available,  within a  reasonable  time
after  the end of each calendar year, to each Regular  Certificateholder
at any time during such year, such  information  as may be deemed
necessary or  desirable  to assist  Regular Certificateholders  in
preparing their federal income tax returns,  or to enable holders  to
make  such  information  available  to  owners  or  other  financial

                                   82

<PAGE>



intermediaries  of holders  that hold such  Regular  Certificates.  If a
holder, owner or other  recipient  of a payment on behalf of an owner
fails to supply a certified  taxpayer  identification  number or if the
Secretary of the Treasury determines  that such person has not reported
all interest and dividend  income required to be shown on its federal
income tax return,  31% backup  withholding may be required with respect
to any payments.  Any amounts deducted and withheld from a  distribution
to a recipient  would be allowed as a credit  against such recipient's
federal income tax liability.

Residual Certificates

         Allocation of the Income of the REMIC to the Residual
Certificates. The REMIC will not be subject to federal  income tax
except  with  respect to income from prohibited  transactions  and
certain other  transactions.  See "Prohibited Transactions  and  Other
Taxes"  herein.  Instead,  each  original  holder of a Residual
Certificate will report on its federal income tax return,  as ordinary
income,  its share of the  taxable  income of the REMIC for each day
during the taxable  year on which such holder owns any Residual
Certificates.  The taxable income of the REMIC for each day will be
determined  by  allocating  the taxable income  of the  REMIC  for  each
calendar  quarter  ratably  to each day in the quarter.  Such a holder's
share of the taxable income of the REMIC for each day will be based on
the portion of the outstanding Residual  Certificates that such holder
owns on that day.  The  taxable  income of the REMIC will be  determined
under an accrual  method and will be taxable to the Residual
Certificateholders without  regard to the  timing or amounts  of cash
distributions  by the REMIC. Ordinary income derived from Residual
Certificates  will be "portfolio  income" for  purposes of the  taxation
of taxpayers  subject to the  limitations  on the deductibility  of
"passive  losses."  As  residual   interests,   the  Residual
Certificates  will be subject to tax rules,  described  below,  that
differ from those that would apply if the  Residual  Certificates  were
treated for federal income tax  purposes as direct  ownership  interests
in the assets of the Trust Fund or as debt instruments issued by the
REMIC.

   
         A Residual  Certificateholder may be required to include
taxable income from the Residual Certificate in excess of the cash
distributed.  For example, a structure where principal  distributions
are made serially on regular interests (that is, a fast-pay,  slow-pay
structure)  may generate such a mismatching  of income  and cash
distributions.  This  mismatching  may be caused by the use of certain
required  tax  accounting  methods  by  the  REMIC,  variations  in the
prepayment  rate of the  underlying  Mortgage  Loans and certain other
factors. Depending  upon the structure of a particular  transaction, the
aforementioned factors may significantly  reduce the after-tax yield of
a Residual  Certificate to a Residual Certificateholder. Investors
should consult their own tax  advisors  concerning  the  federal  income
tax  treatment  of  a Residual Certificate  and the impact of such tax
treatment on the after-tax  yield of a Residual Certificate.

    


         A subsequent Residual Certificateholder also will report on its
federal income tax return  amounts  representing  a daily share of the
taxable income of the REMIC for each day that such Residual
Certificateholder  owns such Residual Certificate.  Those daily amounts
generally  would equal the amounts that would have been reported for the
same days by an original Residual  Certificateholder, as described
above. The Legislative  History indicates that certain  adjustments may
be appropriate to reduce (or increase) the income of a subsequent
holder of a Residual  Certificate  that  purchased  such Residual
Certificate  at a price greater than (or less than) the adjusted basis
such Residual  Certificate  would have in the  hands  of an  original
Residual  Certificateholder.  See  "Sale or Exchange of Residual
Certificates" below. It is not clear, however, whether such adjustments
will in fact be permitted or required and, if so, how they would be
made. The REMIC Regulations do not provide for any such adjustments.

       

       
         Excess  Inclusions.  A portion of the income on a Residual
Certificate (referred  to in the Code as an "excess  inclusion")  for
any  calendar  quarter will,  with an exception  discussed  below for
certain thrift  institutions,  be subject to federal  income  tax in all
events.  Thus,  for  example,  an excess inclusion  (i) may not,  except
as described  below,  be offset by any unrelated losses, deductions 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 (see  "Tax-Exempt  Investors"  below);  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. See "Non-U.S.  Persons" below. The exception for thrift


                                   83

<PAGE>




institutions is available only to the institution  holding the Residual
Certificate,  and not to any affiliate of the institution,  unless the
affiliate is a subsidiary all the stock of which, and  substantially all
the indebtedness  of which, is held by the  institution,  and which is
organized and operated exclusively in connection with the organization
and operation of one or more REMICs.

         Except as discussed  in the  following  paragraph,  with
respect to any Residual  Certificateholder,  the excess  inclusions 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, 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.

         As an  exception  to the general  rule  described  above,  the
Treasury Department has authority to issue regulations that would treat
the entire amount of  income  accruing  on a  Residual  Certificate  as
excess  inclusions  if the Residual  Certificates in the aggregate are
considered not to have  "significant value." Under the REMIC
Regulations, Residual Certificateholders that are thrift institutions
described in Code Section 593 can offset  excess  inclusions  with
unrelated   deductions,   losses  and  loss  carryovers  provided  the
Residual Certificates  have  "significant  value." For  purposes  of
applying  this rule, thrift   institutions   that  are  members  of  an
affiliated  group  filing  a consolidated  return,  together with their
subsidiaries  formed to issue REMICs, are treated as separate
corporations.  Residual  Certificates have "significant value" if: (i)
the Residual  Certificates  have an aggregate issue price that is at
least equal to 2% of the aggregate  issue price of all Residual
Certificates and  Regular  Certificates  with  respect to the REMIC and
(ii) the  anticipated weighted  average  life of the  Residual
Certificates  is at  least  20% of the anticipated  weighted  average
life  of the  REMIC  based  on  the  anticipated principal  payments to
be received with respect  thereto  (using the  Prepayment Assumption and
any required or permitted clean up calls or required  liquidation
provided  for  in  the  REMIC's  organizational  documents),   except
that  all anticipated  distributions  are to be used if the  Residual
Certificate  is not entitled to any principal payments or is entitled to
a disproportionately  small portion  relative to interest  payments
thereon.  The principal  amount will be considered   disproportionately
small  if  the  issue  price  of  the  Residual Certificates  exceeds
125% of  their  initial  principal  amount.  Finally,  an ordering rule
under the REMIC Regulations provides that a thrift institution may only
offset its excess  inclusion  income  with  deductions  after it has
first applied its deductions against income that is not excess inclusion
income.

         In the  case  of  any  Residual  Certificates  held  by a  real
estate investment  trust, the aggregate excess inclusions with respect
to such Residual Certificates,  reduced (but not below zero) by the real
estate  investment trust taxable income (within the meaning of Code
Section 857(b)(2),  excluding any net capital  gain),  will be allocated
among  the  shareholders  of such  trust in proportion to the dividends
received by such  shareholders from such trust, and any amount so
allocated will be treated as an excess inclusion with respect to a
Residual  Certificate  as  if  held  directly  by  such  shareholder.
Regulated investment  companies,  common trust funds, and certain
cooperatives are subject to similar rules.

         Payments. Any distribution made on a Residual Certificate to a
Residual Certificateholder  will be  treated  as a  non-taxable  return
of capital to the extent it does not exceed the  Residual
Certificateholder's  adjusted  basis in such Residual  Certificate.  To
the extent a distribution  exceeds such adjusted basis, it will be
treated as gain from the sale of the Residual Certificate.

         Sale or Exchange of Residual Certificates. If a Residual
Certificate is sold or exchanged, the seller will generally recognize
gain or loss equal to the difference  between the amount realized on the
sale or exchange and its adjusted basis in the Residual  Certificate
(except that the  recognition of loss may be limited under the "wash
sale"

                                   84

<PAGE>


rules described  below). A holder's adjusted basis in a Residual
Certificate generally equals the cost of such Residual Certificate to
such Residual Certificateholder, increased by the taxable income of the
REMIC that was included in the income of such Residual Certificateholder
with respect to such  Residual  Certificate,  and  decreased  (but not
below zero) by the net losses that have been allowed as deductions  to
such Residual  Certificateholder with respect to such  Residual
Certificate  and by the  distributions  received thereon by such
Residual  Certificateholder.  In general,  any such gain or loss will be
capital  gain or loss  provided the  Residual  Certificate  is held as a
capital   asset.   However,   Residual   Certificates   will  be
"evidences  of indebtedness" within the meaning of Code Section
582(c)(1), so that gain or loss recognized from sale of a Residual
Certificate by a bank or thrift  institution to which such section
applies would be ordinary income or loss.

         Except as  provided in Treasury  regulations  yet to be issued,
if the seller of a  Residual  Certificate  reacquires  such  Residual
Certificate,  or acquires any other Residual Certificate,  any residual
interest in another REMIC or similar  interest in a "taxable  mortgage
pool" (as defined in Code  Section 7701(i)) during the period beginning
six months  before,  and ending six months after,  the date of such
sale, such sale will be subject to the "wash sale" rules of Code Section
1091.  In that event, any loss  realized  by the  Residual
Certificateholder  on the sale will not be deductible,  but,  instead,
will  increase  such  Residual  Certificateholder's adjusted basis in
the newly acquired asset.

   
Taxation of the REMIC

         General.  As noted above, although a REMIC is a separate entity
for federal income tax purposes, a REMIC is not generally subject to
entity-level tax.

         Taxable Income of the REMIC  Attributable  to Residual
Interests.  The taxable  income of the REMIC will  reflect a netting of
(i) the income  from the Mortgage Loans and the REMIC's other assets and
(ii) the  deductions  allowed to the REMIC for interest and original
issue  discount on the Regular  Certificates and, except as described
below under  "Pass-Through of Non-Interest  Expenses of the REMIC,"
other expenses.

         For purposes of determining its taxable income,  the REMIC will
have an initial  aggregate  tax basis in its assets equal to the sum of
the issue prices of the Regular and Residual  Certificates (or, if a
class of Certificates is not sold  initially,  their  fair  market
values).  Such  aggregate  basis  will be allocated  among the Mortgage
Loans and other assets of the REMIC in proportion to their  respective
fair market values.  A Mortgage Loan will be deemed to have been
acquired  with  discount or premium to the extent  that the REMIC's
basis therein is less than or greater than its principal  balance,
respectively.  Any such discount  (whether  market  discount or original
issue  discount)  will be includable  in the income of the REMIC as it
accrues,  in advance of receipt of the cash  attributable  to such
income,  under a method  similar  to the method described   above  for
accruing   original   issue   discount  on  the  Regular Certificates.
The REMIC expects to elect under Code Section 171 to amortize any
premium  on the  Mortgage  Loans.  Premium  on any  Mortgage  Loan to
which such election  applies would be amortized  under a constant  yield
method.  It is not clear whether the yield of a Mortgage Loan would be
calculated  for this purpose based on  scheduled  payments or taking
account of the  Prepayment  Assumption. Additionally,  such an election
would not apply to any Mortgage Loan  originated on or before September
27, 1985. Instead,  premium on such a Mortgage Loan would be allocated
among the principal payments thereon and would be deductible by the
REMIC as those payments become due.

         The REMIC will be allowed a deduction  for interest and
original  issue discount  on the  Regular  Certificates.  The  amount
and  method of accrual of original  issue  discount will be calculated
for this purpose in the same manner as described  above with respect to
Regular  Certificates  except that the 0.25% per annum de minimis  rule
and  adjustments  for  subsequent  holders  described therein will not
apply.

         A Residual Certificateholder will not be permitted to amortize
the cost of the  Residual  Certificate  as an offset to its share of the
REMIC's  taxable income. However, that taxable income will not include
cash received by the REMIC that represents a recovery of the REMIC's
basis in its assets, and, as described above, the issue price of the
Residual  Certificates  will be added to the issue price of the Regular
Certificates  in determining  the REMIC's initial basis in its  assets.
See "Sale or  Exchange of  Residual  Certificates"  herein.  For a
discussion  of  possible

                                   85

<PAGE>



adjustments  to  income  of a  subsequent holder of a Residual
Certificate to reflect any difference  between the actual cost of such
Residual  Certificate  to such  holder  and the adjusted  basis  such
Residual Certificate would have in the hands of an original  Residual
Certificateholder, see "Allocation of the Income of the REMIC to the
Residual Certificates" above.

         Net  Losses  of the  REMIC.  The  REMIC  will  have a net  loss
for any calendar quarter in which its deductions exceed its gross
income.  Such net loss would be allocated among the Residual
Certificateholders  in the same manner as the REMIC's taxable income.
The net loss allocable to any Residual  Certificate will not be
deductible  by the holder to the extent that such net loss  exceeds such
holder's adjusted basis in such Residual Certificate.  Any net loss that
is not currently  deductible by reason of this  limitation may only be
used by such Residual  Certificateholder to offset its share of the
REMIC's taxable income in future periods (but not otherwise).  The
ability of Residual  Certificateholders that are  individuals or closely
held  corporations  to deduct net losses may be subject to additional
limitations under the Code.

         Pass-Through of Non-Interest  Expenses of the REMIC. As a
general rule, all of the fees and expenses of a REMIC will be taken into
account by holders of the Residual  Interests.  In the case of a "single
class REMIC,"  however,  the expenses and a matching amount of
additional income will be allocated, under the Treasury  regulations,
among the  holders of the Regular  Certificates  and the holders of the
Residual Interests on a daily basis in proportion to the relative
amounts of income  accruing  to each  Certificateholder  on that day. In
general terms, a single class REMIC is one that either (i) would
qualify, under existing Treasury  regulations,  as a grantor trust if it
were not a REMIC  (treating all interests as ownership  interests,  even
if they would be classified as debt for federal  income  tax  purposes)
or (ii)  is  similar  to  such a  trust  and is structured with the
principal  purpose of avoiding the single class REMIC rules. Unless
otherwise stated in the applicable Prospectus Supplement, the expenses
of the REMIC will be  allocated  to holders of the related  Residual
Interests  in their entirety and not to holders of the related Regular
Certificates.

         In the case of individuals  (or trusts,  estates,  or other
persons who compute their income in the same manner as individuals) who
own an interest in a Regular or  Residual  Certificate  directly or
through a  pass-through  interest holder which is required to pass
miscellaneous  itemized  deductions through to its owners or
beneficiaries (e.g., a partnership, an S corporation, or a grantor
trust),  such  expenses  will be  deductible  under Code  Section 67
only to the extent that such expenses, plus other "miscellaneous
itemized deductions" of the individual,  exceed 2% of such individual's
adjusted gross income. In addition, Code  Section 68  provides  that the
amount of  itemized  deductions  otherwise allowable for an individual
whose adjusted gross income exceeds a certain amount (the "Applicable
Amount") will be reduced by the lesser of (i) 3% of the excess of the
individual's adjusted gross income over the Applicable Amount or (ii)
80% of the amount of itemized  deductions  otherwise allowable for the
taxable year. The   amount   of   additional    taxable   income
recognized   by   Residual Certificateholders  who are subject to the
limitations of either Code Section 67 or  Code  Section  68  may  be
substantial.   Further,   holders  (other  than corporations)   subject
to  the   alternative   minimum   tax  may  not  deduct miscellaneous
itemized  deductions in  determining  such  holders'  alternative
minimum  taxable  income.  The REMIC is required to report to each
pass-through interest  holder and to the IRS such holder's  allocable
share,  if any, of the REMIC's non-interest expenses. The term
"pass-through interest holder" generally refers to individuals, entities
taxed as individuals  and certain  pass-through entities,  but  does not
include  real  estate  investment  trusts.   Residual Certificateholders
that are "pass-through interest holders" should consult their own tax
advisors  about  the  impact  of these  rules on an  investment  in the
Residual Certificates.

    

Prohibited Transactions and Other Taxes

         The REMIC is subject to a tax at a rate equal to 100 percent of
the net income  derived  from  "prohibited   transactions."  In general,
a  prohibited transaction  means the  disposition  of a Mortgage  Loan
other than  pursuant to certain  specified  exceptions,  the receipt of
investment  income from a source other  than a  Mortgage  Loan or
certain  other  permitted  investments  or the disposition of an asset
representing a temporary  investment of payments on the Mortgage  Loans
pending  payment  on  the  Residual   Certificates  or  Regular
Certificates.  In addition,  the  assumption  of a Mortgage Loan by a
subsequent purchaser could cause the REMIC to recognize  gain,  which
would also be subject to the 100 percent tax on prohibited transactions.

                                   86

<PAGE>

         In addition,  certain  contributions  to a REMIC made after the
Closing Date could result in the  imposition  of a tax on the REMIC
equal to 100% of the value of the contributed property.

         It is not  anticipated  that the REMIC  will  engage in any
prohibited transactions  or receive any  contributions  subject to the
contributions  tax. However,  in the  event  that the  REMIC is  subject
to any  such  tax,  unless otherwise  disclosed  in the related
Prospectus  Supplement,  such tax would be borne  first  by the Residual
Certificateholders,  to the  extent  of  amounts distributable to them
and then by the Master Servicer.


Liquidation and Termination

   
         If the REMIC adopts a plan of complete liquidation,  within the
meaning of Code Section  860F(a)(4)(A)(i),  which may be  accomplished
by designating in the REMICs  final tax return a date on which such
adoption  is deemed to occur, and sells all of its assets (other than
cash) within a 90-day  period  beginning on such date, the REMIC will
not be subject to any prohibited transaction tax on such sales, provided
that the REMIC credits or distributes in liquidation all of the sale
proceeds plus its cash (other than the amounts retained to meet claims)
to  holders of  Regular  and  Residual  Certificates  within the 90-day
period.

    

Administrative Matters

   

         Solely for the purpose of the  administrative  provisions  of
the Code, the REMIC will be treated as a partnership  and the Residual
Certificateholders will be treated as the partners thereof; however,
under the Treasury regulations if  there  is at no  time  during  the
taxable  year  more  than  one  Residual Certificateholder,  a REMIC
shall not be subject to the rules of Subchapter C of Chapter 63 of the
Code  relating to the  treatment  of  Partnership  items for a taxable
year.  Accordingly,  the REMIC  will file an annual  tax return on Form
1066,  U.S.  Real Estate  Mortgage  Investment  Conduit  Income Tax
Return.  In addition, certain other information will be furnished
quarterly to each Residual Certificateholder  who held such Residual
Certificate on any day in the previous calendar quarter. Each  Residual
Certificateholder  is  required  to treat  items  on its return
consistently  with their  treatment on the REMIC's  return, unless the
Residual Certificateholder  either files a statement identifying  the
inconsistency  or establishes that the inconsistency resulted from
incorrect information received from the REMIC.

    

Tax-Exempt Investors

         Any Residual  Certificateholder  that is a pension fund or
other entity that is subject to  federal  income  taxation  only on its
"unrelated  business taxable  income"  within the meaning of Code
Section 512 will be subject to such tax on that portion of the
distributions received on a Residual Certificate that is  considered an
"excess  inclusion."  See  "Residual  Certificates----  Excess
Inclusions" herein.

Non-U.S. Persons

   
         Amounts paid to Residual  Certificateholders  who are not U.S.
persons (see  "Regular  Certificates----Non-U.S.  Persons")  are treated
as interest for purposes  of the 30% (or lower  treaty  rate)  United
States  withholding  tax. Treasury  regulations  provide that amounts
distributed to Residual Holders may qualify as "portfolio interest,"
subject to the conditions described in "Regular Certificates"  above,
but only to the  extent  that  the  Mortgage  Loans  were originated
after July 18, 1984,  and the  Mortgage  Loans to which the Residual
Certificates  relate are in  "registered  form"  within  the  meaning of
Section 163(f)(1) of the Code. In general,  it is expected that Mortgage
Loans will not be treated as in registered  form.  Furthermore,  the
rate of withholding on any income on a Residual  Certificate  that is
excess  inclusion  income will not be subject  to  reduction   under any
applicable  tax  treaties.   See  "Residual Certificates----Excess
Inclusions."  If the  portfolio  interest  exemption  is unavailable,
amounts paid will be subject to United States withholding tax when paid
or otherwise  distributed (or when the Residual Certificate is disposed
of) under rules similar to those for withholding  upon  disposition  of
debt  instruments  that have original  issue discount.  The Code,
however,  grants the Treasury Department authority to issue regulations
requiring  that those amounts be taken into  account  earlier than
otherwise  provided  where necessary to prevent  avoidance of tax (for
example, where the Residual Certificates do not have significant value).
See "Residual Certificates----Excess   Inclusions."   If  the

    



                                   87

<PAGE>




amounts   paid   to Residual Certificateholders  that are not U.S.
Persons are  effectively connected  with their conduct of a trade or
business within the United States, the 30% (or lower treaty  rate)
withholding  will not apply. Instead,  the amounts  paid to such
non-U.S.  Person  will be subject to U.S.  federal  income  taxation  at
regular graduated  rates.   For special   restrictions  on  the transfer
of  Residual Certificates, see   "Tax-Related   Restrictions   on
Transfers  of  Residual Certificates" below.

         Regular  Certificateholders  and persons related to such
holders should not acquire any  Residual  Certificates,  and  Residual
Certificateholders  and persons  related to Residual  Certificateholders
should not acquire any Regular Certificates  without  consulting  their
tax advisors as to the possible adverse tax consequences of such
acquisition.

Tax-Related Restrictions on Transfers of Residual Certificates

         Disqualified Organizations. An entity may not qualify as a
REMIC unless there are reasonable  arrangements designed to ensure that
residual interests in such entity are not held by  "disqualified
organizations"  (as defined  below). Further, a tax is imposed on the
transfer of a residual interest in a REMIC to a "disqualified
organization." The amount of the tax equals the product of (A) an amount
(as determined under the REMIC regulations) equal to the present value
of the total  anticipated  "excess  inclusions"  with respect to such
interest for periods after the transfer and (ii) the highest marginal
federal income tax rate applicable  to  corporations.  The tax is
imposed on the  transferor  unless the transfer  is  through an agent
(including  a broker or other  middlemen)  for a disqualified
organization,  in which event the tax is imposed on the agent. The
person  otherwise  liable for the tax shall be relieved of liability for
the tax if the  transferee  furnished to such person an affidavit that
the transferee is not a disqualified  organization  and, at the time of
the transfer,  such person does not have actual  knowledge  that the
affidavit is false.  A  "disqualified organization" means (A) the United
States, any State,  possession,  or political subdivision thereof, any
foreign government, any international organization,  or any agency or
instrumentality  of any of the foregoing  (provided that such term does
not include an  instrumentality  if all its  activities  are subject to
tax and,  except for FHLMC,  a majority of its board of directors is not
selected by any such governmental agency), (B) any organization (other
than certain farmers' cooperatives)   generally   exempt  from   federal
income  taxes  unless  such organization  is subject to the tax on
"unrelated  business  taxable income" and (C) a rural electric or
telephone cooperative.

         A tax is imposed on a "pass-through  entity" (as defined below)
holding a residual  interest in a REMIC if at any time  during the
taxable  year of the pass-through  entity a  disqualified  organization
is the  record  holder of an interest  in such  entity.  The amount of
the tax is equal to the product of (A) the amount of excess  inclusions
for the taxable year allocable to the interest held by the  disqualified
organization,  and (B) the highest  marginal  federal income tax rate
applicable to corporations.  The  pass-through  entity otherwise liable
for the tax, for any period during which the disqualified organization
is the record  holder of an interest in such entity,  will be relieved
of liability for the tax if such record  holder  furnishes to such
entity an  affidavit  that such record holder is not a disqualified
organization and, for such period, the pass-through  entity does not
have actual knowledge that the affidavit is false. For this  purpose,  a
"pass-through  entity"  means (i) a regulated  investment company,  real
estate investment trust or common trust fund, (ii) a partnership, trust
or estate and (iii)  certain  cooperatives.  Except as may be  provided
in Treasury  regulations  not yet  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.

         In order to comply with these rules, the Agreement will provide
that no record or  beneficial  ownership  interest  in a  Residual
Certificate  may be, directly  or  indirectly,  purchased,  transferred
or sold  without the express written  consent of the Master  Servicer.
The Master  Servicer  will grant such consent  to a  proposed  transfer
only if it  receives  the  following:  (i) an affidavit  from  the
proposed  transferee  to  the  effect  that  it  is  not a disqualified
organization  and is not acquiring the Residual  Certificate  as a
nominee or agent for a  disqualified  organization,  and (ii) a covenant
by the proposed  transferee  to the effect that the  proposed transferee
agrees to be bound by and to abide by the transfer  restrictions
applicable  to the Residual Certificate.

   
         Noneconomic Residual Certificates. The REMIC Regulations
disregard, for federal income tax purposes,  any transfer of a
Noneconomic Residual Certificate to a "U.S.  Person," as defined below,
if a significant  purpose of the transfer is to enable the  transferor
to impede the  assessment  or collection of tax. A Noneconomic  Residual



                                   88

<PAGE>


Certificate  is any  Residual  Certificate  (including  a Residual
Certificate with a positive value at issuance)  unless, at the time of
transfer,  taking into  account the  Prepayment  Assumption  and any
required or permitted  clean up calls or required  liquidation  provided
for in the REMIC's organizational   documents,  (i)  the  present  value
of  the  expected  future distributions  on the  Residual  Certificate
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.  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 that the transferee would be
unwilling or unable to pay taxes due on its share of the taxable income
of the REMIC. A transferor is presumed not to have such knowledge if (i)
the transferor conducted a reasonable investigation of the transferee
and (ii) the transferee  acknowledges to the transferor  that the
residual  interest may  generate  tax  liabilities  in excess  of the
cash flow and the  transferee represents  that it  intends  to pay such
taxes  associated  with the  residual interest as they become due. If a
transfer of a Noneconomic Residual Certificate is disregarded,  the
transferor would continue to be treated as the owner of the Residual
Certificate  and would  continue to be subject to tax on its allocable
portion of the net income of the REMIC.

    

         Mark to Market Rules.  Prospective purchasers of a Residual
Certificate should be aware that on January 3, 1995, the IRS released
proposed  regulations under Section 475 (the "Proposed Regulations").
The Proposed Regulations provide that any Residual  Certificate acquired
after January 3, 1995, cannot be marked to market,  regardless of the
value of such Residual  Certificate.  The Proposed Regulations  change
temporary  regulations  under  Section 475 (the  "Temporary
Regulations")  which  were  issued on  December  28,  1993,  and  which
allowed securities  dealers  to mark to market  securities  held for
sale to  customers, including Residual Certificates which did not have
"negative value." In general, a Residual Certificate has negative value
if, as of the date a taxpayer acquires the Residual  Certificate,  the
present value of the tax liabilities  associated with holding the
Residual  Certificate  exceeds the sum of (i) the present value of the
expected future distributions on the Residual  Certificate,  and (ii)
the present  value of the  anticipated  tax  savings  associated  with
holding  the Residual  Certificate  as the REMIC  generates  losses. The
amounts and present values of the anticipated tax  liabilities, expected
future  distributions  and anticipated  tax savings are all to be
determined  using (i) the  prepayment and reinvestment  assumptions
adopted under Section  1272(a)(6),  or that would have been adopted had
the REMIC's  regular  interests been issued with original issue
discount,  (ii) any required or permitted clean up calls, or required
qualified liquidation,  provided for in the REMIC's  organizational
documents and (iii) a discount  rate equal to the  "applicable  Federal
rate" (as specified in Section 1274(d)(1),  that  would  apply  to a
debt  instrument  issued  on the  date  of acquisition of the Residual
Certificate. The Proposed Regulations still apply to any REMIC  residual
interest  acquired  on or prior to January  3, 1995.  Thus, holders of
positive  value  REMIC  residual  interests  acquired on or prior to
January 3, 1995, may continue to mark such residual  interests to market
for the entire  economic life of such  interests.  Prospective
purchasers of a Residual Certificate should consult their tax advisors
regarding the possible application of the Proposed Regulations.

         Foreign Investors. The REMIC Regulations provide that the
transfer of a Residual  Certificate that has a "tax avoidance potential"
to a "foreign person" will be disregarded for federal income tax
purposes.  This rule appears to apply to a transferee who is not a "U.S.
Person," unless such transferee's  income in respect of the Residual
Certificate is effectively connected with the conduct of a United Sates
trade or business. A Residual Certificate is deemed to have a tax
avoidance potential unless, at the time of transfer,  the transferor
reasonably expects that the REMIC will distribute to the transferee
amounts that will equal at least 30 percent of each  excess  inclusion,
and that such  amounts  will be distributed at or after the time the
excess inclusion accrues and not later than the end of the  calendar
year  following  the year of accrual.  If the non-U.S. Person transfers
the Residual Certificate to a U.S. Person, the transfer will be
disregarded,  and the  foreign  transferor  will  continue  to be
treated as the owner, if the transfer has the effect of allowing the
transferor to avoid tax on accrued  excess  inclusions.  The  Agreement
will  provide  that no  record  or beneficial  ownership  interest in a
Residual  Certificate  may be,  directly or indirectly,  transferred  to
a non-U.S.  Person unless such person  provides the Trustee with a duly
completed I.R.S.  Form 4224 and the Trustee consents to such transfer in
writing.


         Any  attempted   transfer  or  pledge  in  violation  of  the
transfer restrictions  shall be absolutely  null and void and shall vest
no rights in any purported transferee.  Investors in Residual
Certificates are advised to consult their



                                   89

<PAGE>


own tax advisors  with respect to transfers of the Residual Certificates
and, in addition, pass-through  entities  are advised to consult  their
own tax advisors with respect to any tax which may be imposed on a
pass-through entity.

   
               STATE, LOCAL AND OTHER TAX CONSIDERATIONS


         In addition to the federal income tax  consequences  described
above in "Certain Federal Income Tax Considerations," potential
investors should consider the  state , local  and  other tax
consequences  relating  to the  acquisition, ownership and  disposition
of the  Certificates.  State , local and other income tax law may differ
substantially  from the corresponding  federal law, and this discussion
does not purport to  describe  any aspect of the tax laws other than
federal income tax law. Therefore,  potential investors should consult
their tax advisors  with respect to the state,  local and other tax
consequences  to them arising from an investment in the Certificates.

    

                          ERISA CONSIDERATIONS

   
         The  following  describes  certain  considerations  under the
Employee Retirement  Income Act of 1974, as amended  ("ERISA") and the
Code,  which apply only to  Certificates  of a Series  that are not
divided  into  subclasses.  If Certificates are divided into subclasses
the related Prospectus  Supplement will contain  information  concerning
considerations  relating to ERISA and the Code that are applicable to
such Certificates.

    

         ERISA imposes  requirements on employee  benefit plans subject
to ERISA (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 subject to the requirement
of ERISA and/or the Code) (collectively  "Plans") and on persons who are
fiduciaries  with  respect to such Plans.  Generally,  ERISA applies to
investments  made by 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).  Certain employee benefit plans, such as governmental  plans
(as defined in ERISA  Section  3(32))  and,  if no election  has been
made under Section  410(d) of the Code,  church plans (as defined in
ERISA Section  3(33)), are not subject to ERISA requirements.
Accordingly, assets of such plans may be invested  in Senior
Certificates  without  regard  to the ERISA  considerations described
above and below,  subject to the provisions of applicable  state law.
Any such plan which is qualified  and exempt from  taxation  under Code
Sections 401(a) and 501(a),  however, is subject to the prohibited
transaction rules set forth in Code Section 503.

         On November 13, 1986, the United States  Department of Labor
("Labor") issued final  regulations  concerning  the  definition of what
constitutes  the assets of a Plan.  (Labor Reg. Section  2510.3-101)
Under this regulation,  the underlying assets and properties of
corporations, partnerships and certain other entities  in which a Plan
makes an  "equity"  investment  could be  deemed  for purposes of ERISA
to be assets of the investing  Plan in certain  circumstances. However,
the regulation provides that, generally, the assets of a corporation or
partnership  in which a Plan invests will not be deemed for purposes of
ERISA to be assets of such Plan if the equity interest  acquired by the
investing Plan is a  publicly-offered  security.  A publicly-offered
security,  as defined in the Labor  Reg.  Section  2510.3-101,  is a
security  that is widely  held,  freely transferable  and  registered
under the  Securities  Exchange  Act of 1934,  as amended.

         In  addition  to the  imposition  of  general  fiduciary
standards  of investment  prudence  and  diversification,  ERISA
prohibits  a broad  range of transactions  involving Plan assets and
persons  ("Parties in Interest")  having certain specified relationships
to a Plan and imposes  additional  prohibitions where Parties in
Interest are fiduciaries with respect to such Plan. Because the Mortgage
Loans may be deemed Plan assets of each Plan that purchases
Certificates,  an investment in the Certificates by a Plan might be a
prohibited transaction  under ERISA Sections 406 and 407 and subject to
an excise tax under Code Section 4975 unless a statutory or
administrative exemption applies.


                                   90

<PAGE>



PTE 83-1

         In Prohibited  Transaction  Exemption 83-1 ("PTE 83-1"),  which
amended Prohibited  Transaction  Exemption 81-7, Labor exempted 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. PTE 83-1
permits,  subject  to  certain  conditions,  transactions  that  might
otherwise be  prohibited  between  Plans and Parties in Interest with
respect to those Plans related to 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. If the general conditions (discussed below) of PTE 83-1
are  satisfied,  investments  by a Plan  in  Certificates  that
represent interests in a Mortgage Pool consisting of Mortgage Loans
representing loans for single  family  homes  ("Single  Family
Certificates")  will be exempt from the prohibitions   of  ERISA
Sections   406(a)  and  407  (relating   generally  to transactions with
Parties in  Interest  who are not  fiduciaries)  if the Plan purchases
the Single Family  Certificates  at no more than fair market value and
will be  exempt  from the  prohibitions  of  ERISA  Sections  406(b)(1)
and (2) (relating  generally to  transactions  with  fiduciaries)  if,
in addition,  the purchase is approved by an independent fiduciary, no
sales commission is paid to the pool sponsor,  the Plan does not
purchase more than 25% of all Single Family Certificates,  and at least
50% of all Single Family  Certificates are purchased by persons
independent  of the pool sponsor or pool trustee.  PTE 83-1 does not
provide  an  exemption  for  transactions  involving  Subordinate
Certificates. Accordingly,  unless otherwise provided in the related
Prospectus Supplement, no transfer of a Subordinate Certificate may be
made to a Plan.

         The discussion in this and the next succeeding  paragraph
applies only to Single Family Certificates.  The Depositor believes
that, for purposes of PTE 83-1,  the  term  "mortgage   pass-through
certificate"  would  include:   (i) Certificates   issued  in  a  Series
consisting  of  only  a  single  class  of Certificates; and (ii)
Offered Certificates issued in a Series in which there is only one class
of Offered  Certificates;  provided that the  Certificates in the case
of clause  (i),  or the Offered  Certificates  in the case of clause
(ii), evidence  the  beneficial  ownership  of both a specified
percentage  of future interest payments (greater than 0%) and a
specified percentage (greater than 0%) of future  principal  payments on
the Mortgage  Loans. It is not clear whether a class of  Certificates
that evidences the beneficial  ownership in a Trust Fund divided  into
Mortgage  Loan  Groups,   beneficial  ownership  of  a  specified
percentage of interest  payments only or principal  payments only, or a
notional amount of either  principal  or interest  payments,  or a class
of  Certificates entitled to receive  payments of interest and principal
on the Mortgage  Loans only  after  payments  to other  classes  or
after  the  occurrence  of  certain specified events would be a
"mortgage pass-through  certificate" for purposes of PTE 83-1.

         PTE 83-1 sets forth three  general  conditions  which must be
satisfied for any  transaction  to be eligible for  exemption:  (i) the
maintenance  of a system of  insurance  or other  protection  for the
pooled  mortgage  loans and property  securing such loans, and for
indemnifying  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 payment  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.  The  Depositor  believes that the
first general  condition  referred  to above  will be  satisfied  with
respect to the Certificates in a Series issued without a subordination
feature,  or the Senior Certificates only in a Series issued with a
subordination feature, provided that the subordination and Reserve Fund,
subordination by shifting of interests, the pool  insurance  or other
form of credit  enhancement  described  herein  (such subordination,
pool  insurance  or other form of credit  enhancement  being the system
of  insurance  or other  protection  referred to above) with respect to
a Series of  Certificates  is maintained in an amount not less than the
greater of one percent of the  aggregate  principal  balance of the
Mortgage  Loans or the principal balance of the largest
Mortgage Loan. See "Description of the Certificates" herein. In the
absence of a ruling that the system of insurance or other protection
with respect to a Series of Certificates  satisfies the first general
condition  referred to above, there



                                   91

<PAGE>



can be no assurance that these features will be so viewed by Labor.  The
Trustee will not be affiliated with the Depositor.

         Each Plan  fiduciary  who is  responsible  for  making  the
investment decisions  whether to purchase or commit to purchase  and to
hold Single  Family Certificates  must make its own  determination as to
whether the first and third general  conditions,  and  the  specific
conditions  described  briefly  in the preceding paragraph,  of PTE 83-1
have been satisfied, or as to the availability of any other prohibited
transaction exemptions.  Each Plan fiduciary should also determine
whether,  under the general fiduciary standards of investment prudence
and  diversification,  an investment in the  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.

Underwriter Exemptions

         Labor  has  issued  to  various  underwriters   substantially
similar individual  exemptions (each, an "Underwriter  Exemption" and
collectively,  the "Underwriter  Exemptions")  which  apply  to  certain
sales  and  servicing  of "certificates"  that are  obligations  of a
"trust"  with  respect to which such underwriters  are the  underwriter,
manager or  co-manager  of an  underwriting syndicate.  The Underwriter
Exemptions provide relief which is generally similar to that provided by
PTE 83-1, but is broader in several respects.

         The Underwriter Exemptions contain several requirements,  some
of which differ from those in PTE 83-1. The  Underwriter  Exemptions
contain an expanded definition  of  "certificate,"  which  includes an
interest  which  entitles the holder to  pass-through  payments of
principal,  interest and/or other payments. The  Underwriter  Exemptions
contain an expanded  definition  of "trust"  which permits the trust
corpus to consist of secured consumer  receivables,  including
obligations secured by shares issued by a cooperative housing
association.  The definition  of  "trust,"  however,  does  not  include
private  mortgage-backed securities like the Private Mortgage-Backed
Securities, and does not include any other investment pool unless, inter
alia: (i) the investment pool consists only of assets of the type which
have been included in other investment  pools;  (ii) certificates
evidencing  interests  in such  other  investment  pools have been
purchased  by  investors  other  than  Plans for at least one year
prior to the Plan's acquisition of certificates pursuant to the
Underwriter  Exemptions;  and (iii)  certificates in such other
investment pools have been rated in one of the three highest generic
rating categories of the four credit rating agencies noted below.
Generally,  the  Underwriter  Exemptions  hold that the  acquisition  of
certificates  by  a  Plan  must  be  on  terms  (including  the  price
for  the certificates)  that are at least as favorable to the Plan as
they would be in an arm's-length  transaction with an unrelated  party.
The Underwriter  Exemptions require that the rights and interests
evidenced by the  certificates  held by a Plan not be  "subordinated" to
the  rights  and  interests  evidenced  by other certificates of the
same trust. Further, the Underwriter Exemptions require that
certificates  acquired  by a Plan  have  received  a rating at the time
of their acquisition  that is in one of the three highest  generic
rating  categories of Standard and Poor's Ratings  Group,  Moody's
Investors  Service,  Inc.,  Duff & Phelps Inc. or Fitch Investors
Service,  Inc. The  Underwriter  Exemptions also specify that the pool
trustee must not be an affiliate of the pool sponsor,  nor an affiliate
of the underwriter,  the pool servicer, any obligor with respect to
mortgage loans included in the trust  constituting more than five
percent of the aggregate  unamortized  principal  balance of the  assets
in the  trust,  or any affiliate of such entities.  Finally, the
Underwriter  Exemptions stipulate that any Plan  investing in the
certificates  must 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 Prospectus  Supplement
relating to a Series of Certificates  will describe the Underwriters
Exemption,  if any, that may be applicable to such Series of
Certificates.

         Any  Plan  fiduciary  which  proposes  to  cause  a  Plan  to
purchase Certificates  should  consult with their counsel  concerning
the impact of ERISA and the Code, the  applicability of PTE 83-1, and
the potential  consequences in their specific  circumstances,  prior to
making such investment.  The Prospectus Supplement for a Series of
Certificates will contain additional information with respect  to PTE
83-1 and other  prohibited  transaction  exemptions  that may be
applicable to such Series of Certificates.  Moreover, each Plan
fiduciary should determine whether under the general fiduciary standards
of investment  procedure 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.


                                   92

<PAGE>




                            LEGAL INVESTMENT

         The Prospectus  Supplement for each Series of Certificates will
specify which,  if any, of the Classes of  Certificates  offered thereby
will constitute "mortgage  related  securities"  for purposes of the
Secondary  Mortgage  Market Enhancement  Act of 1984  ("SMMEA"). Classes
of  Certificates  that  qualify as "mortgage  related  securities" will
be legal  investments for persons,  trusts, corporations,  partnerships,
associations, business trusts and business entities (including
depository institutions,  life insurance companies and pension funds)
created  pursuant to or existing  under the laws of the United  States
or of any state  (including  the District of Columbia  and Puerto  Rico)
whose  authorized investments  are  subject  to state  regulation  to
the same  extent  as,  under applicable law, obligations issued by or
guaranteed as to principal and interest by the  United  States or any
such  entities.  Under  SMMEA,  if a state  enacts legislation prior to
October 4, 1991, specifically limiting the legal investment authority of
any such entities with respect to " mortgage  related  securities," the
Certificates  that qualify as mortgage  related  securities will
constitute legal  investments for entities  subject to such  legislation
only to the extent provided therein. Approximately twenty-one states
adopted such legislation prior to the October 4, 1991, deadline. SMMEA
provides, however, that in no event will the  enactment of any such
legislation  affect the validity of any  contractual commitment to
purchase,  hold or invest in Certificates that qualify as mortgage
related   securities,   or  require  the  sale  or  other  disposition
of  such Certificates,   so  long  as  such  contractual  commitment was
made  or  such Certificates acquired prior to the enactment of such
legislation.

         SMMEA   also    amended    the   legal    investment
authority    of federally-chartered depository institutions as follows:
federal savings and loan associations  and federal savings banks may
invest in, sell or otherwise deal in Certificates   without limitations
as  to  the  percentage  of  their  assets represented  thereby, federal
credit  unions  may invest in  mortgage  related securities,  and
national banks may purchase  Certificates for their own account without
regard to the limitations  generally applicable to investment securities
set forth in 12 U.S.C. SS24 (Seventh),  subject in each case to such
regulations as the applicable federal authority may prescribe.  In this
connection,  federal credit unions should review the National  Credit
Union  Administration  ("NCUA") Letter to Credit  Unions No. 96, as
modified by Letter to Credit Unions No. 108, which includes  guidelines
to assist federal credit unions in making  investment decisions for
mortgage related securities, and the NCUA's regulation "Investment and
Deposit  Activities"  (12 C.F.R.  Part 703),  (whether  or not the Class
of Certificates  under  consideration for purchase  constitutes a
"mortgage related security").

         All   depository   institutions   considering   an  investment
in  the Certificates  (whether or not the Class of Certificates under
consideration for purchase  constitutes  a mortgage  related  security
should  review the Federal Financial Institutions Examination Council's
Supervisory Policy Statement on the Securities  Activities  (to the
extent adopted by their  respective  regulators) (the "Policy
Statement"),  setting forth, in relevant part,  certain securities
trading and sales practices deemed  unsuitable for an  institution's
investment portfolio,  and  guidelines  for (and  restrictions  on)
investing  in mortgage derivative products, including mortgage related
securities, which are "high-risk mortgage securities" as defined in the
Policy Statement. According to the Policy Statement,  such  "high-risk
mortgage  securities"  include  securities such as Certificates not
entitled to  distributions  allocated to principal or interest, or
Subordinated   Certificates.   Under  the  Policy   Statement,   it  is
the responsibility  of each depository  institution to determine,  prior
to purchase (and at stated intervals  thereafter),  whether a particular
mortgage derivative product is a  "high-risk  mortgage  security,"  and
whether  the  purchase  (or retention) of such a product would be
consistent with the Policy Statement.

         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 that may restrict or
prohibit  investment in  securities  that are not "interest bearing" or
"income paying."


         There may be other  restrictions  on the ability of certain
investors, including  depository  institutions,  either  to  purchase
Certificates  or  to purchase  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  Certificates  constitute  legal investments for such
investors.


                                   93

<PAGE>



                         METHOD OF DISTRIBUTION

         The Certificates offered hereby and by the Prospectus
Supplements will be offered in Series.  The distribution of the
Certificates may be effected from time to time in one or more
transactions,  including negotiated transactions, at a fixed public
offering price or at varying prices to be determined at the time of sale
or at the time of  commitment  therefor.  If so specified in the related
Prospectus Supplement, the Certificates will be distributed in a firm
commitment underwriting, subject to the terms and conditions of the
underwriting agreement, by First Union Capital Markets Corp.,  an
affiliate of the Depositor,  acting as underwriter with other
underwriters,  if any, named therein. In such event, the Prospectus
Supplement  may  also  specify  that  the  underwriters  will not be
obligated  to pay for any  Certificates  agreed to be  purchased  by
purchasers pursuant to purchase agreements acceptable to the Depositor.
In connection with the sale of the  Certificates,  underwriters may
receive  compensation  from the Depositor  or from  purchasers  of the
Certificates  in the form of  discounts, concessions or  commissions.
The Prospectus  Supplement  will describe any such compensation paid by
the Depositor.

         Alternatively,   the   Prospectus   Supplement  may  specify
that  the Certificates  will be distributed by First Union Capital
Markets Corp. acting as agent or in some cases as  principal  with
respect to  Certificates  that it has previously purchased or agreed to
purchase. If First Union Capital Markets Corp. acts as agent in the sale
of  Certificates,  First Union  Capital  Markets Corp. will receive a
selling  commission with respect to each Series of  Certificates,
depending  on market  conditions,  expressed as a  percentage  of the
aggregate principal balance of the Certificates sold hereunder as of the
Cut-off Date. The exact  percentage  for each  Series of  Certificates
will be  disclosed  in the related  Prospectus  Supplement.  To the
extent that First Union Capital Markets Corp. elects to purchase
Certificates as principal,  First Union Capital Markets Corp.  may
realize  losses or profits  based upon the  difference  between  its
purchase price and the sales price.  The Prospectus  Supplement  with
respect to any Series  offered  other than through  underwriters  will
contain  information regarding  the nature of such  offering  and any
agreements  to be entered into between the Depositor and purchasers of
Certificates of such Series.

         This  Prospectus and the related  Prospectus  Supplement may be
used by First Union Capital Markets Corp., an affiliate of the
Depositor,  in connection with offers and sales related to market-making
transactions in the Certificates. First  Union  Capital  Markets  Corp.
may act as  principal  or  agent  in such transactions.  Such sales will
be made at prices  related to  prevailing  market prices at the time of
sale or otherwise.

         The Depositor will indemnify  First Union Capital Markets Corp.
and any underwriters against certain civil liabilities,  including
liabilities under the Securities  Act of 1933,  or will  contribute  to
payments  First Union  Capital Markets Corp. and any underwriters may be
required to make in respect thereof.

         In the ordinary  course of business,  First Union Capital
Markets Corp. and the Depositor may engage in various  securities and
financing  transactions, including repurchase  agreements to provide
interim financing of the Depositor's Mortgage  Loans  pending the sale
of such Mortgage  Loans or interests  therein, including the
Certificates.

         The Depositor  anticipates that the Certificates will be sold
primarily to institutional investors. Purchasers of Certificates,
including dealers, may, depending  on the facts and  circumstances  of
such  purchases,  be deemed to be 'underwriters'  within the meaning of
the  Securities  Act of 1933 in connection with reoffers and sales by
them of Certificates.  Holders of Certificates should consult  with
their legal  advisors in this regard  prior to any such reoffer or sale.

         Underwriters  or  agents  and  their  associates  may be
customers  of (including  borrowers from), engage in transactions with
and/or perform services for, FUNB, its affiliates and the Trustee in the
ordinary course of business.


                                   94

<PAGE>



                             LEGAL MATTERS

         As  specified  in the  related  Prospectus  Supplement,
certain  legal matters  relating to the  Certificates,  including
certain  federal  income tax consequences with respect thereto, will be
passed upon for the Depositor and the underwriters by Petree Stockton,
L.L.P., Charlotte, North Carolina, and by Moore & Van Allen, PLLC,
Charlotte, North Carolina.

                         FINANCIAL INFORMATION

         A new  Trust  Fund  will be  formed  with  respect  to each
Series  of Certificates  and 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.

                                 RATING

         It is a condition  to the issuance of the  Certificates  of
each Series offered hereby and by the Prospectus  Supplement that they
shall have been rated in one of the  four  highest  rating  categories
by the  nationally  recognized statistical  rating  agency or  agencies
specified  in the  related  Prospectus Supplement.

         Ratings on mortgage pass-through certificates address the
likelihood of receipt by  certificateholders  of all distributions on
the underlying  mortgage loans. These ratings address the structural,
legal and  issuer-related  aspects associated with such certificates,
the nature of the underlying  mortgage loans and the credit quality of
the credit enhancer or guarantor,  if any.  Ratings on mortgage
pass-through  certificates  do not  represent  any  assessment  of the
likelihood of principal prepayments by mortgagors or of the degree by
which such prepayments  might  differ  from  those  originally
anticipated.  As a  result, certificateholders  might  suffer  a  lower
than  anticipated  yield,  and,  in addition,  holders of stripped
pass-through  certificates in extreme cases might fail to recoup their
underlying investments.

         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.


   
056\ 203989
056\204175
    


                                   95

<PAGE>



                                ANNEX I

                    GLOBAL CLEARANCE, SETTLEMENT AND
                      TAX DOCUMENTATION PROCEDURES


         Except  in  certain  limited  circumstances,   a  class  of
Book-Entry Certificates  (the "Global  Securities")  will be available
only in  book-entry form. Investors in the Global Securities may hold
such Global Securities through any of DTC, CEDEL or Euroclear.  The
Global Securities will be tradeable as home market  instruments  in both
the European  and U.S.  domestic  markets.  Initial settlement and all
secondary trades will settle in same-day funds.

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

         Secondary market trading between  investors  holding Global
Securities through DTC will be conducted  according to the rules and
procedures  applicable to U.S. corporate debt obligations and prior
Residential  Mortgage  Pass-Through Certificates issues.

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

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

Initial Settlement

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

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

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

Secondary Market Trading

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

         Trading Between DTC Participants.  Secondary market trading
between DTC Participants   will  be  settled  using  the  procedures
applicable  to  prior Residential Mortgage Pass-Through Certificates
issues in same-day funds.



<PAGE>



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

         Trading  Between  DTC Seller And CEDEL Or  Euroclear  Purchaser
 . When Global Securities are to be transferred from the account of a DTC
Participant to the account of a CEDEL  Participant  or a Euroclear
Participant,  the purchaser will send  instructions  to CEDEL or
Euroclear  through a CEDEL  Participant  or Euroclear  Participant at
least one business day prior to  settlement.  CEDEL or Euroclear  will
instruct  the  respective  Depositary,  as the case may be,  to receive
the Global  Securities  against  payment.  Payment will include interest
accrued on the Global Securities from and including the last coupon
payment date to and excluding the settlement  date, on the basis of the
actual number of days in  such  accrual  period  and a  year  assumed to
consist  of 360  days.  For transactions  settling on the 31st of the
month,  payment will include  interest accrued to and excluding the
first day of the following month. Payment will then be made by the
respective  Depositary of the DTC  Participant's  account against
delivery of the Global  Securities.  After  settlement has been
completed,  the Global Securities will be credited to the respective
clearing system and by the clearing  system,  in  accordance  with  its
usual  procedures,  to  the  CEDEL Participant's or Euroclear
Participant's  account.  The securities  credit will appear the next day
(European  time) and the cash debt will be  back-valued  to, and the
interest  on the Global  Securities  will accrue  from,  the value date
(which would be the  preceding  day when  settlement  occurred in New
York).  If settlement is not completed on the intended value date (i.e.,
the trade fails), the  CEDEL or  Euroclear  cash  debt will be  valued
instead  as of the  actual settlement date.

         CEDEL  Participants  and  Euroclear  Participants  will  need
to  make available  to the  respective  clearing  systems the funds
necessary to process same-day funds  settlement.  The most direct means
of doing so is to preposition funds for settlement,  either from cash on
hand or existing lines of credit,  as they would for any settlement
occurring  within CEDEL or Euroclear.  Under this approach,  they may
take on  credit  exposure  to CEDEL or  Euroclear  until the Global
Securities are credited to their accounts one day later.

         As an alternative,  if CEDEL or Euroclear has extended a line
of credit to  them,  CEDEL  Participants  or  Euroclear  Participants
can  elect  not  to preposition  funds and  allow  that  credit  line to
be drawn  upon the  finance settlement.  Under this procedure,  CEDEL
Participants or Euroclear Participants purchasing Global Securities
would incur overdraft charges for one day, assuming they cleared the
overdraft  when the Global  Securities  were credited to their accounts.
However, interest on the Global Securities would accrue from the value
date.  Therefore,  in many cases the investment  income on the Global
Securities earned during that one-day period may substantially  reduce
or offset the amount of such  overdraft  charges,  although  this result
will  depend on each CEDEL Participant's or Euroclear Participant's
particular cost of funds.

         Since the  settlement is taking place during New York  business
hours, DTC Participants can employ their usual procedures for sending
Global Securities to the respective  European  Depositary for the
benefit of CEDEL Participants or Euroclear Participants. The sale
proceeds will be available to the DTC seller on the settlement date.
Thus, to the DTC  Participants a cross-market  transaction will settle
no differently than a trade between two DTC Participants.

         Trading  Between  CEDEL Or Euroclear  Seller And DTC Purchaser
 . Due to time  zone  differences  in  their  favor,   CEDEL Participants
and  Euroclear Participants  may employ their  customary  procedures for
transactions in which Global  Securities  are to be transferred  by the
respective  clearing  system, through the respective  Depositary,  to a
DTC Participant.  The seller will send instructions  to CEDEL or
Euroclear  through a CEDEL  Participant  or Euroclear Participant at
least one business day prior to settlement.  In these cases CEDEL or
Euroclear will instruct the respective Depositary, as appropriate, to
deliver the Global Securities to the DTC Participant's account against
payment.  Payment will include  interest  accrued on the Global
Securities from and including the last coupon  payment to and  excluding
the  settlement  date on the basis of the actual  number of days in such
accrual  period and a year assumed to consist of 360 days.  For
transactions  settling  on the 31st of the month,  payment  will include
interest accrued to and excluding the first day of the following month.
The payment will then be reflected  in the account of the CEDEL
Participant  or Euroclear Participant the following day, and receipt of
the cash proceeds in the CEDEL  Participant's or Euroclear Participant's
account will be back-valued to the value date (which would be the
preceding

                                   2

<PAGE>



day, when  settlement  occurred in New York).  Should the CEDEL
Participant  or Euroclear  Participant have a line of credit with its
respective clearing system and elect to be in debt in  anticipation  of
receipt of the sale proceeds in its account,  the  back-valuation  will
extinguish any overdraft  incurred over that one-day period. If
settlement is not completed on the intended value date (i.e., the trade
fails),  receipt of the cash proceeds in the CEDEL  Participant's  or
Euroclear  Participant's  account  would  instead  be  valued  as of the
actual settlement date.

         Finally,  day traders  that use CEDEL or  Euroclear  and that
purchase Global  Securities from DTC Participants  for delivery to CEDEL
Participants or Euroclear Participants should note that these trades
would automatically fail on the sale side unless  affirmative  action
were taken. At least three  techniques should be readily available to
eliminate this potential problem:

         (a)  borrowing  through  CEDEL  or  Euroclear  for one day
(until  the purchase  side of the day  trade  is  reflected  in  their
CEDEL  or  Euroclear accounts) in accordance with the clearing system's
customary procedures;

         (b) borrowing the Global  Securities in the U.S. from a DTC
Participant no later  than  one day  prior  to  settlement,  which would
give  the  Global Securities  sufficient time to be reflected in their
CEDEL or Euroclear  account in order to settle the sale side of the
trade; or

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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


                                   3

<PAGE>



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

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





   
056\ 203989
    
056\204175

                                   4

<PAGE>


                         INDEX TO DEFINED TERMS


   
1986 Act          ...................................72
Accrual  Certificates................................34
Accrual period    ...................................78
 Act.................................................60
Adjusted issue price........................73, 78,  84
 Advance ................................... ........13
AFR               ...................................74
Agency Securities ....................................1
Agreement         ...............................5,  20
 ALTA       .........................................29
Applicable  Amount...................................86
ARM Loans         ...................................73
Available Distribution  Amount.......................33
Balloon  Loan........................................29
Balloon payments  ................................7, 19
Balloon  Period......................................29
Bankruptcy  Bond.....................................43
Bankruptcy  Bonds....................................12
Beneficial  owner....................................37
Book-Entry Certificates..............................37
Buydown  Fund........................................19
Buydown  Loans.......................................19
Capital asset     ...............................74, 82
Cede              ...................................37
CEDEL             ...................................37
CEDEL  Participants..................................38
 CERCLA   ...........................................65
Certificate Balance..................................35
Certificate Owners...................................37
Certificate  Register................................32
Certificates      .............................1, 5, 18
Charter  Act ........................................24
Closing Date      ....................................5
Code              ...................................15
Collateral Value  ...................................20
Collection  Account..................................48
Combined Loan-to-Value Ratio.........................20
Commission        ....................................3
Cooperative       ...................................39
Cooperative Loans ...............................6,  20
Cooperatives      ...............................6,  20
Cut-off Date      ...................................12
Deferred Interest ...............................73, 81
Definitive  Certificate..............................37
Depositor         ...............................1,  27
Detailed  Description................................18
Determination  Date..................................33
Disqualified organization............................88
Distribution Date ...................................10
DTC               ...................................37
Due-on- sale......................................7, 19
Eligible  Investments................................48
 EPA         ........................................65
ERISA             ...............................15, 90
Euroclear         ...................................37
Euroclear Operator...................................39
Euroclear  Participants..............................38
European  Depositaries...............................37
Event of Default  ...................................40
Excess  inclusion....................................83
Excess inclusions ...................................88
Excess servicing  ...................................71
FDIC              ...................................30
Federal long-term  rate..............................84
FHA               ...............................6,  21
FHA  Insurance.......................................12
FHA  Loans ..........................................21
FHLMC             ...............................1,  29
FHLMC Act         ...................................23
FHLMC Certificate  Group.............................23
FHLMC Certificates....................................8
Financial  Intermediary..............................37
FNMA              ...............................1,  29
FNMA Certificates ....................................8
FUNB              ....................................5
Funding  Period..................................14, 50
Garn-St Germain  Act.................................66
Global Securities ....................................1
GNMA              ....................................1
GNMA Certificates ....................................8
GNMA  Issuer.........................................21
Guaranty  Agreement..................................21
Home Equity Loans ................................6, 21
Housing  Act ........................................21
 HUD         ........................................54
Insurance Proceeds...................................49
Insured Expenses  ...................................49
 IRS         ........................................69
Issuer            ..............................75,  82
 Labor     ..........................................90
Legislative  History.................................72
Letter of Credit  ...................................13
Limited Guarantee ...................................13
Liquidation Expenses.................................49
Liquidation Proceeds.................................49
Loan-to-Value Ratio..................................20
Lockout periods   ...............................7,  19
Master REMIC      ...................................76
Master Servicer   ....................................5
Master Servicing  Fee................................55


                                   i



<PAGE>



 Morgan   ...........................................37
 Mortgage............................................47
Mortgage Assets   .............................1, 5, 18
Mortgage Loans    ....................................1
Mortgage Note     ...................................47
Mortgage pass-through certificate....................91
Mortgage Pool     ................................5, 18
Mortgage Pool Insurance Policy..................12,  41
Mortgage  Rate...................................10, 20
Mortgage related  securities.....................14, 93
Mortgaged  Properties................................18
 Mortgagor...........................................16
NCUA              ...................................93
Net Liquidation Proceeds.............................49
OID Regulations   ...............................72, 74
Participant       ...................................37
Parties in  Interest.................................90
Pass-through  entity.................................88
Pass-through interest  holder........................86
Pass-Through  Rate...............................10, 18
Plans             ...................................90
PMBS  Agreement......................................26
PMBS  Issuer.........................................26
PMBS  Servicer.......................................26
PMBS  Trustee........................................26
Policy  Statement....................................93
Pool  Insurer........................................41
Pre-Funded Amount ...............................6,  50
Pre-Funding Account...........................1, 14, 50
Prepayment  Assumption...............................72
Primary  Insurer.....................................52
Primary Mortgage Insurance  Policy...................18
Principal  Prepayments...............................35
Private Mortgage-Backed Securities....................1
Proposed Contingent Regulations......................74
Proposed Regulations.................................89
PTE 83-1          ...................................91
Purchase Price    ...................................31
Qualified mortgage...................................76
Rating  Agency...................................15, 48
Record  Date.........................................32
Regular  Certificates............................75, 87
Regular interests ...................................33
Relevant  Depositary.................................37
Relief Act        ...................................67
REMIC             ...........................2, 15,  32
REMIC  Regulations...................................67
Reserve Fund      ...................................12
Residual  Certificates...........................75, 82
Residual interests...................................33
Retained  Interest...................................31
 Rules     ..........................................37
Seller            ....................................1
 Sellers ............................................18
Senior Certificates..............................9,  40
Series            .................................1, 5
Servicer          ....................................5
Significant  value...................................84
Single Family Certificates...........................91
 SMMEA     ......................................14, 93
Special Hazard Insurance  Policy.....................12
Special Hazard  Insurer..............................42
Stripped ARM Obligations.............................73
Stripped Bond Certificates...........................71
Stripped  bonds......................................70
Stripped Coupon Certificates.........................71
Stripped coupons  ...................................71
Sub- Servicer....................................13, 20
Subordinated Certificates.........................9, 40
Subsequent Mortgage Assets.....................1, 6, 50
Subsidiary REMIC  ...................................76
Subsidy  Account.....................................29
Subsidy  Loans.......................................29
Subsidy Payments  ...................................29
Surety Bond       ...................................13
Temporary Regulations................................89
Terms and Conditions.................................39
Title V           ...................................67
Trust Fund        ................................1, 18
Trustee           ....................................5
U.S. Person       ................................75, 4
Underwriter Exemption................................92
Underwriter Exemptions...............................92
VA                ....................................6
VA Guaranty  Policy..................................55
VA  Insurance........................................12
VA Loans          ...................................21
    



                                   ii

<PAGE>

(A redherring appears on the left-hand side of this page, rotated 90 
degrees. Text is as follows.)

A registration statement relating to these securities has been filed
with the Securities and Exchange Commission but has not yet become
effective. Information contained herein is subject to completion or
amendment. These securities may not be sold nor may offers to buy be
accepted prior to the time the registration statement becomes effective.
This preliminary 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 state.

             Subject to completion, dated __________, 1996

PROSPECTUS SUPPLEMENT
(To Prospectus dated _________, 1996)


                     $_______________ (Approximate)
       First Union Residential Securitization Transactions, Inc.,
                               Depositor
              First Union National Bank of North Carolina,
                       Seller and Master Servicer

  Senior/Subordinate  Residential Mortgage Pass-Through  Certificates,
  Series 1996-__,  Class A Principal and interest  payable on the 25th
            day of each month, beginning in __________ 1996



         The Series 1996-__  Certificates  will consist of Class A
Certificates, Class   B   Certificates   and   Class   R   Certificates
(collectively,   the "Certificates").  Only the Class A Certificates are
offered hereby.  The Class A Certificates   will  be  senior  to  the
Class  B  and  Class  R   Certificates (collectively, the "Subordinated
Certificates"), to the extent described herein. The Class B and Class R
Certificates are the  "Subordinated  Certificates."  See "Description of
the Certificates----Subordinated Certificates."


         The  Certificates  will represent  beneficial  interests in a
pool (the "Mortgage Pool") of first lien high balance, adjustable-rate
one- to four-family residential  mortgage loans (the "Mortgage  Loans"),
including  adjustable-rate loans that may be  converted to  fixed-rate
loans or to  adjustable-rate  loans based on a different  Index,  which
were  originated or purchased by First Union National  Bank of  North
Carolina  (in  such  capacity,  the  "Seller")  or its affiliates and
certain related property (the "Trust Fund") conveyed to the Trust Fund
by  First  Union  Residential  Securitization   Transactions,   Inc.
(the "Depositor").  First Union  National Bank of North Carolina will
serve as Master Servicer  (the  "Master  Servicer")  of the  Mortgage
Pool.  Terms used and not otherwise  defined  herein shall have the
respective  meanings  ascribed to such terms in the Prospectus  dated
_________________,  1996,  attached  hereto (the "Prospectus").  The
Class A Certificates will be issued in the initial aggregate principal
amount of approximately $___________,  subject to a permitted variance
of plus or minus 5%. The remaining  beneficial  interests in the Trust
Fund will be evidenced by the Class B and Class R Certificates.

                       [Certificate Insurer Logo]

         On or before the  issuance  of the  Certificates,  the
Depositor  will obtain from _________________ (the "Certificate
Insurer") a certificate guaranty insurance  policy,  relating  to the
Class  A  Certificates  (the  "Certificate Insurance Policy"),  in favor
of the Trustee.  The Certificate  Insurance Policy will protect Holders
of the Class A Certificates  against  shortfalls in amounts due to be
distributed at the times and to the extent described herein.  See "The
Certificate Insurance Policy and the Certificate Insurer."

                                                (Continued on Next Page)

   
         FOR A DISCUSSION  OF CERTAIN  FACTORS  RELATING TO AN
INVESTMENT IN THE CLASS A  CERTIFICATES,  SEE " RISK  FACTORS"  ON  PAGE
S-18  HEREIN  AND " RISK FACTORS" ON PAGE 16 IN THE PROSPECTUS.

    

         The Class A Certificates  represent  beneficial  interests in
the Trust Fund and do not  represent an interest in or obligation  of
the  Depositor,  the Master  Servicer,  the  Trustee  or  any  of  their
affiliates.   The  Class  A Certificates are not insured or guaranteed
by any governmental  agency or by any other  person or entity  (other
than the  Certificate  Insurer),  including  the Depositor,  the  Master
Servicer,  the  Trustee  or  any of  their  affiliates. Distributions on
the Class A Certificates will be payable solely from the assets
transferred  to the Trust  Fund for the  benefit  of the  Holders of the
Class A Certificates.


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


         The Class A Certificates are being 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.
The  aggregate  proceeds to the Depositor  from  the  sale of the  Class
A  Certificates  will be  approximately $___________,  plus accrued
interest,  before deducting  expenses payable by the Depositor,
estimated  to be $_______ in the  aggregate.  The  Underwriter  will
reimburse the Depositor for approximately $_______ of such expenses.

         The Class A Certificates  offered  hereby are offered  subject
to prior sale,  when, as and if issued by the Trust Fund and accepted by
the  Underwriter and  subject to its right to reject  orders in whole or
in part.  It is expected that delivery of the Class A Certificates  will
be made in book-entry  form only through the Same Day Funds Settlement
System of The Depository Trust Company on or about
______________________, 1996.


                   First Union Capital Markets Corp.


    The date of this Prospectus Supplement is _______________, 1996.


<PAGE>



(Cover continued from previous page)

         The Class A Certificates  will be adjustable  rate
Certificates.  Each Mortgage  Loan will be an  adjustable  rate loan
with an  interest  rate that is adjusted  (subject to a lifetime maximum
cap) either  every month or every six months as described  herein and,
in the case of certain of those Mortgage Loans, subject to the option of
the  Mortgagor to convert the Mortgage  Loan to a fixed rate loan or to
a different  Index, as described  below and herein.  Payments of
interest and, to the extent described herein, principal will be due on
the first day (the " Due  Date")  of each  month  and will be
distributed,  as and to the extent described  herein, to the Holders of
the Class A Certificates on the 25th day of that  month  (or if such day
is not a  business  day,  then on the  next succeeding  business day)
(each, a "Distribution  Date"). The adjustments to the interest  rates
of the  Mortgage  Loans and  their  scheduled  amortization  are
described  herein.  Approximately  _____% of the  Mortgage  Loans (by
aggregate principal  balance as of the Cut-off Date) (the  "Convertible
Mortgage  Loans") provide that, at the option of the related Mortgagors,
the adjustable interest rate on such Mortgage  Loans may be converted to
a fixed interest rate and that, at the  option  of the  related
Mortgagors,  the Index  may be  converted  to a different  Index,
provided that certain  conditions have been  satisfied.  Upon
notification  from a Mortgagor of such Mortgagor's  intent to convert a
Mortgage Loan from an adjustable  interest rate to a fixed  interest
rate,  and prior to such conversion of any such Mortgage Loan (a
"Converting  Mortgage  Loan"),  the initial Master Servicer, so long as
it is the Master Servicer, will be obligated to purchase the  Converting
Mortgage  Loan at a price equal to the  outstanding principal  balance
thereof plus accrued  interest  thereon net of any servicing fees (the
"Conversion  Price").  If the  Master  Servicer  does not  purchase a
Converting  Mortgage Loan, the Mortgage Loans will thereafter include
such fixed rate converted  Mortgage Loan or such Mortgage Loan with a
different  Index,  as applicable.  The Master  Servicer  will not
purchase  a Mortgage  Loan upon its conversion to a new Index. See
"Prepayment and Yield Considerations" herein.

         The  Class  A  Pass-Through  Rate is  equal  to the  lesser  of
(i) the applicable  one-month  LIBOR (as  defined  herein)  plus the
applicable  margin described  herein and (ii) the  applicable  Weighted
Average Net Mortgage  Rate (defined herein) for the Mortgage Loans, as
described under  "Description of the Certificates -- Distributions on
the Certificates."

         On each Distribution Date, commencing on ___________, 199__,
Holders of the Class A Certificates will be entitled to receive,  from
and to the extent of the funds  described  herein,  distributions  with
respect to  principal of the Mortgage Loans, to the extent  described
herein,  together with interest on the outstanding  principal  balance
of the  Class  A  Certificates  at the  Class A Pass-Through Rate,
calculated as described herein and subject to the limitations described
herein. Interest will begin to accrue on the Class A Certificates from
the date of their initial issuance as described herein.

         The yield on the Class A Certificates will be sensitive to,
among other things, the levels of the Mortgage Rates, the timing of the
changes in those Mortgage Rates, the level of one-month LIBOR and the
rate and timing of principal payments (including prepayments).  See
"Prepayment and Yield Considerations."

         The only  obligation of the Depositor with respect to the
Certificates will be to obtain from FUNB, as seller of the Mortgage
Loans to the  Depositor, certain representations and warranties relating
to the Mortgage Loans. FUNB will have the  obligation  to  repurchase
any  Mortgage  Loan as to which an uncured breach of certain
representations  or warranties  has occurred that  materially adversely
affects the  Certificateholders  or the Certificate  Insurer and will
have contractual servicing  obligations as Master Servicer.  The Master
Servicer is obligated under certain  circumstances  to make Advances
(defined herein) to the  Certificateholders.  See  "Description  of the
Certificates----  Advances" herein and "Description of the
Certificates----  Distributions on Certificates" in the Prospectus.

         An election will be made to treat certain assets of the Trust
Fund as a real estate  mortgage  investment  conduit (a " REMIC")  for
federal  income tax purposes.  See "Certain Federal Income Tax
Consequences" in the Prospectus.  The Class A Certificates and Class B
Certificates will represent "regular interests" in the  REMIC.  The
Class R  Certificates  will  represent  the  sole  class of "residual
interest" in the REMIC.

         The  interests  of  the  owners  of  the  Class  A
Certificates   (the "Certificate  Owners") will be represented by
book-entries on the records of The Depository Trust Company and
participating  members thereof. See "Description of the Certificates --
Registration of Class A Certificates" herein.

         First Union Capital Markets Corp. (the "Underwriter") intends
to make a secondary  market in the Class A  Certificates,  but has no
obligation to do so. There can be no assurance  that a secondary  market
for the Class A Certificates will develop, or if it does develop, that
it will provide Holders of the Class A Certificates with liquidity of
investment at any particular time or for the life of the Class A
Certificates.  The Class A Certificates will not be listed on any
securities exchange.

         The Underwriter expects to enter into market making
transactions in the Class A Certificates and may act as principal or
agent in any such transactions. Any such purchases or sales will be made
at prices related to prevailing  market prices at the time of sale. This
Prospectus Supplement and the Prospectus may be used by the Underwriter
in connection with such transactions.

                                  S-2

<PAGE>



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

         The  Class A  Certificates  constitute  part of a  separate
series  of Residential  Mortgage  Pass-Through  Certificates being
offered by the Depositor from time to time  pursuant to this  Prospectus
Supplement  and the  Prospectus accompanying  this Prospectus
Supplement.  This Prospectus  Supplement does not contain  complete
information  about the offering of the Class A  Certificates. Additional
information  is contained in the Prospectus and purchasers are urged to
read both this Prospectus Supplement and the Prospectus in full. Sales
of the Class A Certificates  may not be  consummated  unless the
purchaser has received both this Prospectus Supplement and the
Prospectus.

         To the extent that any statements in this Prospectus
Supplement modify statements  contained  in the  Prospectus,  the
statements  in this  Prospectus Supplement shall control.

         Upon receipt of a request by an investor who has received an
electronic Prospectus Supplement and Prospectus from the Underwriter  or
a request by such  investor's  representative  within the period during
which there is an obligation to deliver a Prospectus Supplement  and
Prospectus,  the  Depositor or the  Underwriter  will  promptly deliver,
or  cause  to be  delivered,  without  charge,  a  paper  copy  of the
Prospectus Supplement and Prospectus.


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

         Until 90 days from the date of this Prospectus Supplement,  all
dealers effecting transactions in the Class A Certificates, whether or
not participating in this  distribution,  may be required to deliver a
Prospectus  Supplement  and Prospectus.  This is in  addition  to the
obligation  of  dealers  to deliver a Prospectus  Supplement  and
Prospectus  when  acting as  underwriters  and with respect to their
unsold allotments or subscriptions.

                                  S-3

<PAGE>




                  SUMMARY OF TERMS OF THE CERTIFICATES

         This  summary is qualified in its entirety by reference to the
detailed information  appearing  elsewhere  in  this  Prospectus
Supplement  and  in the accompanying Prospectus. Capitalized terms used
herein and not otherwise defined shall have the respective  meanings
assigned them in the Prospectus or elsewhere in this Prospectus
Supplement.

<TABLE>
<S>                                             <C>
Securities Offered.............................  Senior/Subordinate Residential Mortgage Pass-Through
                                                 Certificates, Series 1996-__, Class A (the " Class A
                                                 Certificates").  The Class B and Class R Certificates (the "
                                                 Subordinated Certificates") will be subordinated to the Class A
                                                 Certificates as described herein.  The Subordinated Certificates
                                                 are not offered hereby and may be retained or sold by the
                                                 Depositor or certain affiliates thereof.  The Certificate
                                                 Insurance Policy will be available to protect the Holders of the
                                                 Class A Certificates against shortfalls in amounts due to be
                                                 distributed at the times and to the extent described herein.  See
                                                 "Summary of Terms of the Certificates----Certificate Insurance
                                                 Policy" below and "The Certificate Insurance Policy and the
                                                 Certificate Insurer" herein.

Issuer.........................................  FURST Residential Mortgage Trust 1996-__ (the"Trust Fund")
                                                 is the issuer of the Certificates.

Depositor......................................  First Union Residential Securitization Transactions, Inc., a
                                                 North Carolina corporation.  The  Depositor is a wholly
                                                 owned, limited purpose subsidiary of First Union National
                                                 Bank of North Carolina (" FUNB"), a national banking
                                                 association (a wholly owned subsidiary of First Union
                                                 Corporation, a North Carolina corporation) and an affiliate of
                                                 First Union Capital Markets Corp. (the "Underwriter").
                                                 Neither First Union Corporation nor any of its affiliates,
                                                 including the Depositor and the Master Servicer, has insured or
                                                 guaranteed the Certificates.

Seller.........................................  First Union National Bank of North Carolina.

Master Servicer................................  First Union National Bank of North Carolina, a national
                                                 banking association and an affiliate of both the Depositor and
                                                 the Underwriter.

Trustee........................................   _____________________________________________.

Custodian......................................  First Union National Bank of North Carolina.

Original Pool Scheduled Principal Balance......  $

  Original Class A Principal Balance...........  $

  Original Class B Principal Balance...........  $


                                  S-4

<PAGE>




                                                 Each of the original principal balance amounts above is
                                                 approximate, subject to a permitted variance of plus or minus
                                                 5%:

Class A Pass-Through Rate...................     On each Distribution Date, the Class A Pass-Through Rate will
                                                 equal the London interbank offered rate for one-month United
                                                 States dollar deposits ("LIBOR") (calculated as described under
                                                 "Description of the Certificates-- Distributions on the
                                                 Certificates") as of the second LIBOR business day prior to the
                                                 immediately preceding Distribution Date (but as of October __,
                                                 1996 in the case of the Distribution Date on _________, 1996)
                                                 plus ____% (which margin is subject to increase as described
                                                 below), subject in each case to the following limitation.  If the
                                                 Class A Pass-Through Rate for a Distribution Date so
                                                 calculated on the basis of LIBOR is greater than the Weighted
                                                 Average Net Mortgage Rate for the Mortgage Loans applicable
                                                 at the beginning of the preceding month (giving effect to the
                                                 Monthly Payments due on such Due Date and unscheduled
                                                 principal payments received prior to such Due Date), then the
                                                 Class A Pass-Through Rate for such Distribution Date will
                                                 equal such Weighted Average Net Mortgage Rate for the
                                                 Mortgage Loans.  The "Net Mortgage Rate" of a Mortgage
                                                 Loan is its Mortgage Rate less the sum of (i) the Servicing Fee
                                                 Rate of ___% and (ii) the Certificate Insurance Policy annual
                                                 premium rate (which, together with the Servicing Fee Rate,
                                                 will not exceed ___%).  The "Weighted Average Net Mortgage
                                                 Rate" is the weighted average of the Net Mortgage Rates for
                                                 the Mortgage Loans.

                                                 Notwithstanding the foregoing, the __% margin added to the
                                                 applicable LIBOR formula for the calculation of the Class A
                                                 Pass-Through Rate will instead be __% for each Distribution
                                                 Date occurring at least 120 days after the first Distribution Date
                                                 in respect of which the option to purchase the Mortgage Loans,
                                                 described under "Description of the Certificates-- Option
                                                 Termination," may be exercised by the Master Servicer.  The
                                                 Class A Pass-Through Rate thus calculated will still be subject
                                                 to the limitation of the Weighted Average Net Mortgage Rate
                                                 as described above in this paragraph.

Class B Pass-Through Rate...................     On each Distribution Date, the Class B Pass-Through Rate will
                                                 equal the applicable LIBOR plus ___%, subject to a maximum
                                                 rate as described under "Description of the Certificates--
                                                 Distributions on the Certificates."

Denominations...............................     The Class A Certificates will be issuable in denominations of
                                                 $________ and integral multiples of $_____ in excess thereof.

Cut-Off Date................................     __________, 1996.

Agreement...................................     The Pooling and Servicing Agreement dated as of __________,
                                                 1996 (the " Agreement"), among the Depositor, FUNB, as


                                  S-5

<PAGE>




                                                 Master      Servicer,       and
                                                 _____________________,       as
                                                 trustee    (the     "Trustee"),
                                                 relating to the Certificates.

The Mortgage Loans..........................     High balance, adjustable rate mortgage loans (including
                                                 adjustable rate loans that may be converted to a fixed rate at
                                                 the option of the borrower or to a different Index (and may
                                                 thereafter be converted to a fixed rate)) secured by first lien,
                                                 one- to four-family residential properties (including shares
                                                 issued by cooperative housing units), having an aggregate
                                                 unpaid principal balance as of the Cut-off Date of
                                                 approximately $___________ (the "Mortgage Loans").
                                                 Generally, high balance mortgage loans are loans whose initial
                                                 principal balances exceed, and in certain cases substantially
                                                 exceed, the maximum initial principal amount of mortgage
                                                 loans eligible to be purchased by FNMA or FHLMC.  Certain
                                                 of the Mortgage Loans may have initial principal balances
                                                 below such thresholds.  The Mortgage Loans were originated
                                                 or acquired by the Seller in the ordinary course of its real
                                                 estate lending activities.  Monthly payments of interest and, to
                                                 the extent described herein, principal on the Mortgage Loans
                                                 (" Monthly Payments") will be due on the first day of each
                                                 month (each, a "Due Date").  Each Mortgage Loan has an
                                                 original term to maturity of __ years and is scheduled to pay
                                                 only interest for the first __ years of its term.  Commencing in
                                                 its eleventh year, each Mortgage Loan is scheduled to amortize
                                                 on a 15-year fully amortizing basis.

                                                 The per annum interest rate (the " Mortgage Rate") for certain
                                                 of the Mortgage Loans is adjusted monthly and the Mortgage
                                                 Rate for the remainder of the Mortgage Loans is adjusted every
                                                 six months.  The adjustment date is referred to as the "Interest
                                                 Adjustment Date."  Subject to its Maximum Mortgage Rate,
                                                 the Mortgage Rate borne by a Mortgage Loan may be
                                                 calculated as follows:

                                                 Prime Index.  The Mortgage Rate borne by _____% of the
                                                 -----------
                                                 Mortgage Loans (by Cut-off Date Principal Balance) is adjusted
                                                 every month and the Mortgage Rate borne by ___% of the
                                                 Mortgage Loans (by Cut-off Date Principal Balance) is adjusted
                                                 every six months, to equal either (i) the highest Prime Rate
                                                 listed under "Money Rates" in The Wall Street Journal most
                                                 recently available as of 45 days prior to such Interest
                                                 Adjustment Date (the "Prime Index") minus a margin (the
                                                 "Margin") generally ranging from ____% to zero or (ii) such
                                                 Prime Index plus a Margin generally ranging from zero to
                                                 -----%

                                                 Six-Month LIBOR Index.  The Mortgage Rate borne by
                                                 ---------------------
                                                 _____% of the Mortgage Loans (by Cut-off Date Principal
                                                 Balance) is adjusted every six months to equal the London
                                                 interbank offered rate for six-month U.S. dollar deposits (the



                                  S-6

<PAGE>




                                                 "Six-Month   LIBOR  Index")  as
                                                 listed under  "Money  Rates" in
                                                 The Wall  Street  Journal  most
                                                 recently  available  as  of  45
                                                 days   prior  to  the   related
                                                 Interest Adjustment Date plus a
                                                 Margin  generally  ranging from
                                                 ______% to _____%.


                                                 One-Month LIBOR Index.  The Mortgage Rate borne by
                                                 ---------------------
                                                 _____% of the Mortgage Loans (by Cut-off Date Principal
                                                 Balance) is adjusted every month to equal the London interbank
                                                 offered rate for one-month U.S. dollar deposits (the
                                                 "One-Month LIBOR Index") as listed under "Money Rates" in
                                                 The Wall Street Journal most recently available as of 45 days
                                                 prior to the related Interest Adjustment Date plus a Margin
                                                 generally ranging from _____% to _____%.


                                                 Treasury Index.  The Mortgage Rate borne by ____% of the
                                                 --------------
                                                 Mortgage Loans (by Cut-off Date Principal Balance) is adjusted
                                                 every six months, and the Mortgage Rate borne by ___% of the
                                                 Mortgage Loans (by Cut-off Date Principal Balance) is adjusted
                                                 monthly, to equal the weekly average yield on the United States
                                                 Treasury Securities adjusted to a constant maturity of one year,
                                                 as made available by the Federal Reserve board in Statistical
                                                 Release H.15 (the "Treasury Index") most recently available as
                                                 of 45 days prior to the related Interest Adjustment Date plus a
                                                 Margin generally ranging from _____% to _____%.

                                                 Notwithstanding the foregoing, all of the Mortgage Loans (by
                                                 Cut-off Date Principal Balance) will have a maximum
                                                 Mortgage Rate (the "Maximum Mortgage Rate") of between
                                                 _____% and _____%.

                                                 Approximately _____% of the Mortgage Loans (by Cut-off
                                                 Date Principal Balance) are Convertible Mortgage Loans,
                                                 which provide that, at the option of the related Mortgagor, the
                                                 adjustable interest rate on such Mortgage Loan may be
                                                 converted to a fixed interest rate, and that, at the option of the
                                                 related Mortgagor, the adjustable rate on such Mortgage Loan
                                                 may be converted to a different Index (and may thereafter be
                                                 converted to a fixed rate), provided in each case that certain
                                                 conditions have been satisfied.  The available Indices to which
                                                 a Convertible Mortgage Loan may be converted are the Prime
                                                 Index, the One-Month LIBOR Index, the Six-Month LIBOR
                                                 Index and the Treasury Index.  The margins generally
                                                 applicable to such Indices are specified under "The Seller and
                                                 Its Mortgage Program."  In connection with the conversion to
                                                 a new Index, the frequency of the Interest Adjustment Date is
                                                 not changed.  Upon notification from a Mortgagor of such
                                                 Mortgagor's intent to convert any Mortgage Loan from an
                                                 adjustable interest rate to a fixed interest rate or to a different
                                                 Index, and prior to the conversion of any such Mortgage Loan,
                                                 the Master Servicer will be obligated to purchase such
                                                 Mortgage Loan (a " Converting Mortgage Loan"), if such


                                  S-7

<PAGE>




                                                 Mortgage  Loan is eligible  for
                                                 such  conversion  in accordance
                                                 with the  terms  thereof,  at a
                                                 price (the " Conversion Price")
                                                 equal   to   the    outstanding
                                                 principal  balance thereof plus
                                                 accrued interest thereon net of
                                                 any servicing fee.

                                                 If the Master Servicer does not purchase a Converting
                                                 Mortgage Loan that converts to a fixed rate or a different
                                                 Index, the Mortgage Loans will thereafter include such fixed
                                                 rate converted Mortgage Loan as well as adjustable rate
                                                 Mortgage Loans, and the yield on the Class A Certificates
                                                 might be lower than it would have been if such purchase had
                                                 been made.  See "The Seller and Its Mortgage Program" and
                                                 "Prepayment and Yield Considerations" herein.  If the initial
                                                 Master Servicer is terminated as Master Servicer, it will not
                                                 thereafter be obligated to purchase any Converting Mortgage
                                                 Loan.  A successor Master Servicer (including the Trustee if it
                                                 becomes the successor Master Servicer) will become obligated
                                                 to purchase Convertible Mortgage Loans that become
                                                 Converting Mortgage Loans only if such successor Master
                                                 Servicer elects in its discretion to obligate itself to make such
                                                 purchases.

                                                 On each Interest Adjustment Date for a Mortgage Loan during
                                                 the first __ years of its term, its Monthly Payment is adjusted
                                                 to equal one month's interest at the Mortgage Rate determined
                                                 for such Interest Adjustment Date.  During the last 15 years of
                                                 its term the Monthly Payment is adjusted on each Interest
                                                 Adjustment Date to equal an amount that will fully amortize the
                                                 outstanding principal of the Mortgage Loan over its remaining
                                                 term at the related Mortgage Rate.

                                                 One Mortgage Loan having a Cut-off Date Principal Balance of
                                                 $____________ is scheduled to pay only interest for 15 years,
                                                 after which time its entire principal amount becomes due in a
                                                 balloon payment.  Interest on such Mortgage Loan is payable
                                                 monthly at a rate adjusted every six months and equal to the
                                                 One-Month LIBOR plus a Margin of _____%.

                                                 See "The Seller and Its Mortgage Program" and "The
                                                 Mortgage Pool---- Mortgage Loans" herein.


</TABLE>


                                  S-8

<PAGE>




                       Summary of Mortgage Loans
                 Characteristics as of the Cut-off Date
                             (Approximate)



<TABLE>
<S>                                                                              <C>

Aggregate Outstanding Principal Balance.........................................                      $
Number of Mortgage Loans........................................................
Weighted Average Mortgage Rate..................................................                              %
Index Used in determining the Mortgage Rate:
     Prime Index................................................................                              %
     One-Month LIBOR Index......................................................                              %
     Six-Month LIBOR Index......................................................                              %
     Treasury Index.............................................................                              %
Weighted Average Margins:
     Prime Index Mortgage Loans.................................................                              %
     One-Month LIBOR Index......................................................                              %
     Six-Month LIBOR Index Mortgage Loans.......................................                              %
     Treasury Index Mortgage Loans..............................................                              %
Range of Maximum Mortgage Rates.................................................                         % to %
Weighted Average of Maximum Mortgage Rates......................................                              %
Weighted Average Loan-to-Value Ratio at Origination.............................                              %
Weighted Average Remaining Term to Stated Maturity..............................                         months
Range of Remaining Terms to Stated Maturity.....................................            months to    months
Range of Mortgage Rates.........................................................                 % to         %
Range of Outstanding Principal Balances of Mortgage Loans.......................                 $      to $
Average Outstanding Principal Balance of Mortgage Loans.........................                           $
Latest Maturity Date............................................................            ______________ 20__
Percent of Mortgage Loans with Loan-to-Value Ratios:
     Less Than or Equal to 70%..................................................                              %
     Greater Than 70% and Less Than or Equal to 80%.............................                              %
     Greater Than 80%...........................................................                              %
Percent of Mortgage Loans which are Convertible
     Mortgage Loans.............................................................                              %

</TABLE>


<TABLE>
<S>                                             <C>
Description of the Certificates................  The Class A Certificates will evidence beneficial interests in the
                                                 pool of Mortgage Loans (the "Mortgage Pool") and certain
                                                 other property held in the Trust Fund for the benefit of the
                                                 Certificateholders.  Exclusive of the interest of the Class R
                                                 Certificates, the Class A Certificates will evidence in the
                                                 aggregate a beneficial interest of approximately _____% in the
                                                 Mortgage Loans and the Class B Certificates will evidence the
                                                 remaining approximate ____%.  The Class B and Class R
                                                 Certificates are subordinated in certain respects to the Class A
                                                 Certificates.  See "Description of the Certificates" herein.

Record Date....................................  As to any Distribution Date, the last business day preceding the
                                                 immediately preceding Distribution Date (or the date of initial
                                                 issuance of the Certificates in the case of the first Distribution
                                                 Date).

Distributions on the Certificates..............  Distributions of interest and principal to each Holder of a
                                                 Class A Certificate will be made on the 25th day of each month




                                  S-9

<PAGE>


                                                 (or if such  25th  day is not a
                                                 business  day, then on the next
                                                 succeeding business day) (each,
                                                 a     "Distribution     Date"),
                                                 commencing in __________  1996,
                                                 in an amount equal to each such
                                                 Holder's respective  Percentage
                                                 Interest   multiplied   by  the
                                                 amount  distributed  in respect
                                                 of the  Class  A  Certificates.
                                                 The    undivided     percentage
                                                 interest    (the    "Percentage
                                                 Interest")   evidenced  by  any
                                                 Class  A  Certificate  will  be
                                                 equal    to   the    percentage
                                                 obtained   by   dividing    the
                                                 initial  principal  balance  of
                                                 such    Certificate    by   the
                                                 aggregate   initial   principal
                                                 balance    of   all   Class   A
                                                 Certificates.  Distributions on
                                                 the Class A  Certificates  will
                                                 be  applied  first to  interest
                                                 and  then  to  principal.   All
                                                 calculations of interest on the
                                                 Certificates  will  be  made on
                                                 the basis of the actual  number
                                                 of days in the  Accrual  Period
                                                 divided by 360.  Interest  will
                                                 accrue  with  respect  to  each
                                                 Distribution Date in respect of
                                                 the   Class   A  and   Class  B
                                                 Certificates     during     the
                                                 one-month  period  beginning on
                                                 the  25th  day  of  the   month
                                                 preceding  the  month  of  such
                                                 Distribution  Date (or,  in the
                                                 case of the first  Distribution
                                                 Date, beginning on ___________,
                                                 1996)  and  ending  on the 14th
                                                 day  of  the   month   of  such
                                                 Distribution   Date  (each,  an
                                                 "Accrual Period").

                                                 Certain collections on deposit in the Collection Account
                                                 ("Available Distribution Amount"), as described in detail under
                                                 "Description of the Certificates" herein, on the Determination
                                                 Date for the related Distribution Date will be distributed in the
                                                 following amounts and order of priority:

                                                  (i)    to the Class A Certificateholders, interest for the
                                                         related Accrual Period at the Class A Pass-Through
                                                         Rate on the Class A Principal Balance, together with
                                                         any previously undistributed shortfalls in distributions
                                                         of interest due on the Class A Certificates (the
                                                         "Class A Unpaid Interest Shortfall") Interest
                                                         distributions are subject to reduction on account of Net
                                                         Interest Shortfalls as described below;

                                                 (ii)    the Class A Formula Principal Distribution Amount to
                                                         the Class A Certificateholders on account of principal
                                                         until the Class A Principal Balance is reduced to zero;

                                                 (iii)   to the Certificate Insurer, the monthly premium due on
                                                         the Certificate Insurance Policy;

                                                 (iv)    [intentionally omitted]

                                                  (v)    to the Certificate Insurer, an amount equal to any
                                                         previously unreimbursed payments made under the
                                                         Certificate Insurance Policy and any fees and expenses
                                                         owed to it under the related insurance agreement,
                                                         together with interest thereon (collectively, the "
                                                         Unreimbursed Insurer Amounts");



                                  S-10

<PAGE>




                                                 (vi)    to the Reserve Fund, the amount (but not in excess of
                                                         the Formula Excess Interest Amount) required to be
                                                         deposited in the Reserve Fund as described under
                                                         "Description of the Certificates-- Distributions on the
                                                         Certificates" and "-- Reserve Fund" herein;

                                                 (vii)   to the Class B Certificateholders, interest for the
                                                         related Accrual Period at the Class B Pass-Through
                                                         Rate on the Class B Principal Balance, together with
                                                         any previously undistributed shortfalls in required
                                                         distributions of interest on the Class B Certificates.
                                                         Interest distributions are subject to reduction on
                                                         account of Net Interest Shortfalls as described below;

                                                 (viii)  on account of principal, to the Holders of the Class A
                                                         Certificates the Unrecovered Principal Amounts, if
                                                         any, for the Mortgage Loans for such Distribution
                                                         Date and all prior Distribution Dates that have not
                                                         previously been distributed pursuant to this clause until
                                                         the Principal Balance is reduced to zero;

                                                 (ix)    to the Class B Certificateholders on account of
                                                         principal the Class B Formula Principal Distribution
                                                         Amount until the Class B Principal Balance is reduced
                                                         to zero;

                                                  (x)    to the Class B Certificateholders, the Class B Loss
                                                         Amounts not previously distributed to them pursuant to
                                                         this clause; and

                                                 (xi)    any remaining balance to the Class R
                                                         Certificateholders.

                                                 The Class A Principal Balance is the Original Class A Principal
                                                 Balance less all prior distributions to Class A Certificateholders
                                                 on account of principal.

                                                 The interest entitlement above for Class A and Class B
                                                 Certificates with respect to each Distribution Date will be
                                                 reduced by the amount of the Net Interest Shortfall allocable to
                                                 each such Class.  The Net Interest Shortfall on any Distribution
                                                 Date will be allocated pro rata among the Class A and Class B
                                                 Certificates based on the amount of interest each such Class of
                                                 Certificates would otherwise be entitled to receive on such
                                                 Distribution Date.

                                                 Distributions on the Class A Certificates in respect of interest
                                                 shortfalls and principal shortfalls (exclusive of Net Interest
                                                 Shortfalls) may be made from the Reserve Fund to the extent
                                                 and in the priority described under "Reserve Fund" below.  In
                                                 addition, the amount on deposit in the Reserve Fund will also
                                                 be applied as described under "Reserve Fund" below.


                                  S-11

<PAGE>





                                                 The Class A Formula Principal Distribution Amount will be
                                                 comprised of a percentage of the scheduled payments of
                                                 principal on the Mortgage Loans and a percentage of certain
                                                 unscheduled payments of principal of the Mortgage Loans.
                                                 Such percentages will be a function of the ratio of the Class A
                                                 Principal Balance to the Pool Scheduled Principal Balance and
                                                 the level of subordination, if any, provided to the Class A
                                                 Certificates by the Class B Certificates and are fully described
                                                 under "Description of the Certificates--Distributions on the
                                                 Certificates."  The Class B Formula Principal Distribution
                                                 Amount will comprise a percentage of the scheduled principal
                                                 payments and certain unscheduled principal payments of the
                                                 Mortgage Loans equal, in each case, to 100% less the
                                                 respective percentage allocable to the Class A Certificates.  See
                                                 "Description of the Certificates----Distributions on the
                                                 Certificates."

                                                 The "Pool Scheduled Principal Balance" as of a Distribution
                                                 Date is equal to the aggregate Principal Balance of the
                                                 Mortgage Loans as of the Cut-off Date less the sum of (i) the
                                                 aggregate of the Formula Principal Distribution Amounts for all
                                                 prior Distribution Dates (exclusive of undistributed shortfalls
                                                 described in clause (g) of the definition of Formula Principal
                                                 Distribution Amount) and (ii) the aggregate of the Unrecovered
                                                 Principal Amounts for all prior Distribution Dates.

                                                 In no event will the aggregate distributions of principal to the
                                                 Holders of the Class A Certificates (whether out of Available
                                                 Distribution Amounts, Reserve Fund draws or payments under
                                                 the Certificate Insurance Policy) exceed the Original Class A
                                                 Principal Balance.

                                                 See "Description of Certificates---- Distributions on
                                                 Certificates."

Priority Sequence of Distributions
  of Principal on Certificates.................  The Formula Principal Distribution Amount for a Distribution
                                                 Date, which includes prepayments on the Mortgage Loans, will
                                                 be distributed on the Class A and Class B Certificates on the
                                                 shifting-interest basis as described under "Description of the
                                                 Certificates--Distributions on the Certificates."  Unless offset
                                                 by cash flow insufficiencies, this prioritization of distributions
                                                 should have the effect of accelerating the amortization of the
                                                 Class A Certificates from what it would otherwise be if such
                                                 distributions were made on a pro rata basis.  The rate of
                                                 principal payments on the Class A Certificates is directly
                                                 related to the rate of payments of principal on the Mortgage
                                                 Loans and the level of subordination, if any, provided by the
                                                 Class B Certificates and will affect the yield on the Class A
                                                 Certificates.  See "Prepayment and Yield Considerations"
                                                 herein and "Yield and Prepayment Considerations" in the
                                                 Prospectus.


                                  S-12

<PAGE>





Reserve Fund...................................  At the time of the initial issuance of the Certificates, a Reserve
                                                 Fund will be established as part of the Trust Fund and will be
                                                 funded up to $________ from the application of the Available
                                                 Distribution Amount pursuant to clause (vi) under
                                                 "Distributions on the Certificates."

                                                 On each Distribution Date, funds, if any, in the Reserve Fund
                                                 will be applied in the following order of priority: (i) to make
                                                 any required Advance not made by the Master Servicer, (ii) to
                                                 distribute any shortfall in the amount required to be distributed
                                                 to the Holders of the Class A Certificates on such Distribution
                                                 Date, (iii) to pay to the Certificate Insurer the premium on the
                                                 Certificate Insurance Policy for such Distribution Date to the
                                                 extent not paid under "Distributions on the Certificates" above,
                                                 and (iv) to pay to the Certificate Insurer any Unreimbursed
                                                 Insurer Amounts for such Distribution Date to the extent not
                                                 paid under "Distributions on the Certificates" above.  If the
                                                 amount available in the Reserve Fund on a Distribution Date is
                                                 not sufficient to pay the entire amount of shortfalls referred to
                                                 in clauses (i) and (ii), the amount of such deficiency shall be
                                                 allocated pro rata among the Class A Certificates on the basis
                                                 of their respective Principal Balances prior to such Distribution
                                                 Date.  Notwithstanding the foregoing, the aggregate amount
                                                 distributed from the Reserve Fund pursuant to clause (ii) of this
                                                 paragraph over the life of the Trust Fund shall not exceed
                                                 $_______.  If an aggregate of $________ has been applied
                                                 pursuant to such clause (ii), then the Reserve Fund may be
                                                 reinstated one time up to $_________ from the application of
                                                 the Available Distribution Amount pursuant to such clause (vi)
                                                 under "Distributions on the Certificates" above, and funds, if
                                                 any, in the Reserve Fund may thereafter be applied only
                                                 pursuant to clause (i) of this paragraph.

Subordinated Certificates......................  The rights of the Class B Certificateholders and the Class R
                                                 Certificateholders to receive distributions with respect to the
                                                 Mortgage Loans will be subordinated to the rights of the
                                                 Holders of Class A Certificates to the extent described herein.
                                                 This subordination is intended to enhance the likelihood of
                                                 regular receipt by the respective Holders of Class A
                                                 Certificates of the full amount of monthly distributions due
                                                 them and to protect the Holders of Class A Certificates and the
                                                 Certificate Insurer against losses, but no assurance can be given
                                                 that the Holders of Class A Certificates will not experience
                                                 losses.

                                                 The protection afforded to the Holders of the Class A
                                                 Certificates by means of the subordination, to the extent
                                                 provided herein, of the Class B and Class R Certificates as
                                                 described above will be accomplished (i) by the application of
                                                 the Available Distribution Amount in the order specified under
                                                 "Distributions on the Certificates" above and (ii) if the
                                                 Available Distribution Amount on a Distribution Date is not



                                  S-13

<PAGE>




                                                 sufficient    to   permit   the
                                                 distribution   of  the   entire
                                                 Class   A   Formula   Principal
                                                 Distribution   Amount  and  all
                                                 previously        undistributed
                                                 Unrecovered  Principal Amounts,
                                                 by the right of the  Holders of
                                                 the  Class  A  Certificates  to
                                                 receive any such  shortfall out
                                                 of  future   distributions   of
                                                 Available  Distribution Amounts
                                                 that would  otherwise have been
                                                 payable  to the  Holders of the
                                                 related  Class  B  Certificates
                                                 and the  Class R  Certificates.
                                                 This  subordination  feature is
                                                 effected   for   the   Class  A
                                                 Certificates    by   allocating
                                                 principal       among       the
                                                 Certificates        on        a
                                                 shifting-interest payment basis
                                                 as described herein.

                                                 If the Available Distribution Amount for any Distribution Date
                                                 is not sufficient to cover, in addition to interest distributable to
                                                 the Class A Certificateholders, the entire Class A Formula
                                                 Principal Distribution Amount and all previously undistributed
                                                 Unrecovered Principal Amounts distributable to the Class A
                                                 Certificateholders on such Distribution Date, then the amount
                                                 of the Pool Scheduled Principal Balance available to the
                                                 Class B Certificates (i.e., such Pool Scheduled Principal
                                                 Balance less the Class A Principal Balance) on future
                                                 Distribution Dates will be reduced.  See "Description of the
                                                 Certificates----Distributions on the Certificates" herein.  If,
                                                 because of liquidation losses, the Pool Scheduled Principal
                                                 Balance were to decrease disproportionately faster than
                                                 distributions to the Class A Certificateholders reducing the
                                                 Class A Principal Balance, the level of protection afforded to
                                                 the Class A Certificateholders by the subordination of the
                                                 Class B Certificates (i.e., the percentage of the Pool Scheduled
                                                 Principal Balance available to the Class B Certificates) would
                                                 be reduced.  If the Certificate Insurer were to fail to perform
                                                 its obligations under the Certificate Insurance Policy and the
                                                 Pool Scheduled Principal Balance were to become equal to or
                                                 less than the Class A Principal Balance, the Class A
                                                 Certificateholders would bear all losses and delinquencies on
                                                 the Mortgage Loans and could incur a loss on their investment.

                                                 See "Description of the Certificates---- Subordinated
                                                 Certificates" herein.

Certificate Insurance Policy...................  The Depositor will obtain the Certificate Insurance Policy,
                                                 which is noncancelable, in favor of the Trustee, which will
                                                 provide for payment of Insured Amounts solely to the Holders
                                                 of the Class A Certificates in accordance with the terms of the
                                                 Certificate Insurance Policy.  Payment of an Insured Amount,
                                                 if applicable, is intended to provide the Trustee with sufficient
                                                 funds to make distributions to the Holders of the Class A
                                                 Certificates of the full amount of interest, together with the
                                                 related Class A Formula Principal Distribution Amount, due on
                                                 the Class A Certificates on each Distribution Date and, on the
                                                 Distribution Date following the month in which the latest


                                  S-14

<PAGE>




                                                 original   scheduled   maturity
                                                 date  of any  then  outstanding
                                                 Mortgage   Loan   occurs,   the
                                                 outstanding  Principal Balance,
                                                 if   any,   of  the   Class   A
                                                 Certificates.  The  Certificate
                                                 Insurance   Policy   does   not
                                                 guarantee  to  Holders  of  the
                                                 Class A Certificates,  and does
                                                 not protect against any adverse
                                                 consequences   caused  by,  any
                                                 specified  rate of  prepayments
                                                 of the Mortgage  Loans and does
                                                 not        protect         such
                                                 Certificateholders  against any
                                                 adverse  consequences caused by
                                                 any  Net  Interest  Shortfalls.
                                                 See "The Certificate  Insurance
                                                 Policy   and  the   Certificate
                                                 Insurer" herein.

Certificate Insurer............................  _____________________.

Advances.......................................  The Master Servicer is obligated to make advances of cash,
                                                 which will be part of the Available Distribution Amount, in an
                                                 amount equal to the delinquent Monthly Payments due on the
                                                 immediately preceding Due Date (the "Advances").  The
                                                 Master Servicer is under no obligation to make Advances to the
                                                 extent it determines such Advances are not recoverable from
                                                 future payments or collections on the related Mortgage Loans.
                                                 Such Advances, however, will be reimbursed to the Master
                                                 Servicer and are not intended to guarantee or insure against
                                                 losses.  See "Description of the Certificates----Advances"
                                                 herein.

Optional Termination...........................  The Master Servicer may, at its option, and, in the absence of
                                                 the exercise thereof by the Master Servicer, the Certificate
                                                 Insurer may, at its option, repurchase from the Trust Fund all
                                                 Mortgage Loans remaining outstanding on any Distribution
                                                 Date when the aggregate unpaid Principal Balance of such
                                                 Mortgage Loans is less than 10% of the aggregate unpaid
                                                 principal balance of the Mortgage Loans on the Cut-off Date.
                                                 The repurchase price will equal the greater of (i) the aggregate
                                                 principal balances of the Mortgage Loans plus accrued interest
                                                 thereon at the related Net Mortgage Rate, (ii) the fair market
                                                 value of the Mortgage Loans as determined by the Master
                                                 Servicer, and (iii) the sum of (a) the aggregate of the Class A
                                                 Principal Balance together with one month's interest at the
                                                 Class A Pass-Through Rate, and any Class A Unpaid Interest
                                                 Shortfall and (b) the sum of the Class B Principal Balance
                                                 together with one month's interest at the Class B Pass-Through
                                                 Rate, and any previously undistributed shortfall in interest due
                                                 on the Class B Certificates on prior Distribution Dates.  See
                                                 "Description of the Certificates----Optional Termination"
                                                 herein.

Prepayment and Yield
  Considerations...............................  The actual rate of prepayment of principal on the Mortgage
                                                 Loans cannot be predicted.  The investment performance of the
                                                 Class A 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



                                  S-15

<PAGE>




                                                 investors.   In  addition,  the
                                                 Class  A  Certificates  will be
                                                 more  sensitive to  prepayments
                                                 on the Mortgage  Loans than the
                                                 Subordinated  Certificates  due
                                                 to     the     disproportionate
                                                 allocation of such  prepayments
                                                 to  investors  in the  Class  A
                                                 Certificates  then  entitled to
                                                 principal  distributions during
                                                 the ______  years  beginning on
                                                 the  first  Distribution  Date.
                                                 The actual  yield to the holder
                                                 of a  Class A  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
                                                 weighted  average  life  of the
                                                 Certificate    may    not    be
                                                 realized.

                                                 Yield.  If an investor purchases a Class A Certificate at an
                                                 amount equal to its unpaid principal balance (at "par"), the
                                                 effective yield to that investor (assuming that there are no
                                                 interest shortfalls and assuming the full return of the
                                                 purchaser's invested principal) will approximate the
                                                 pass-through rate on that Certificate.  If an investor pays less
                                                 or more than the unpaid principal balance of a Class A
                                                 Certificate (a "discount" or "premium," respectively), then,
                                                 based on the assumptions set forth in the preceding sentence,
                                                 the effective yield to the investor will be higher or lower,
                                                 respectively, than the stated interest rate on the Certificate,
                                                 because such discount or premium will be amortized over the
                                                 life of the Certificate.  Any deviation in the actual rate of
                                                 prepayments on the Mortgage Loans from the rate assumed by
                                                 the investor will affect the period of time over which, or the
                                                 rate at which, the discount or premium will be amortized and,
                                                 consequently, will change the investor's actual yield from that
                                                 anticipated.  The timing of receipt of prepayments may also
                                                 affect the investor's actual yield.

                                                 Reinvestment Risk.  As stated above, if a Class A Certificate is
                                                 purchased at an amount equal to its unpaid principal balance,
                                                 fluctuations in the rate of distributions of principal will
                                                 generally not affect the yield to maturity of that Certificate.
                                                 However, the total return on any investor's investment,
                                                 including an investor who purchases at par, will be reduced to
                                                 the extent that principal distributions received on its Class A
                                                 Certificate cannot be reinvested at a rate as high as the stated
                                                 interest rate of the Certificate.

                                                 Weighted Average Life Volatility.  One indication of the impact
                                                 of varying prepayment rates on a security is the change in its
                                                 weighted average life.  The "weighted average life" of a
                                                 Class A Certificate is the average amount of time that will
                                                 elapse between the date of issuance of the Certificate and the
                                                 date on which each dollar in reduction of the principal balance
                                                 of the Certificate is distributed to the investor.  Low rates of
                                                 prepayment may result in the extension of the weighted average



                                  S-16

<PAGE>




                                                 life  of  a  Certificate;  high
                                                 rates   may   result   in   the
                                                 shortening   of  such  weighted
                                                 average  life.  In general,  if
                                                 the weighted  average life of a
                                                 Certificate purchased at par is
                                                 extended  beyond that initially
                                                 anticipated, such Certificate's
                                                 market  value may be  adversely
                                                 affected  even though the yield
                                                 to maturity on the  Certificate
                                                 is  unaffected.   The  weighted
                                                 average  lives  of the  Class A
                                                 Certificates,   under   various
                                                 prepayment    scenarios,    are
                                                 displayed    in   the    tables
                                                 appearing   under  the  heading
                                                 "Prepayment      and      Yield
                                                 Considerations"     in     this
                                                 Prospectus Supplement.

Certain Federal Income Tax
  Considerations...............................  An election will be made to treat the assets of the Trust Fund
                                                 as a REMIC for federal income tax purposes.  The Class A
                                                 Certificates and Class B Certificates will constitute regular
                                                 interests in the Trust Fund and generally will be treated as debt
                                                 instruments issued by the Trust Fund.  The Class R Certificates
                                                 will be the residual interest in the Trust Fund.

                                                 The Class A Certificates will be treated as (i) qualifying real
                                                 property loans within the meaning of section 593(d) of the
                                                 Internal Revenue Code of 1986, as amended (the "Code"), (ii)
                                                 assets described in section 7701(a)(19)(C) of the Code and (iii)
                                                 "real estate assets" within the meaning of section 856(c)(5)(A)
                                                 of the Code, in each case to the extent described in the
                                                 Prospectus.

                                                 See "Certain Federal Income Tax Consequences" herein and in
                                                 the Prospectus.

ERISA Considerations...........................  A fiduciary of any employee benefit plan subject to the
                                                 Employee Retirement Income Security Act of 1974, as
                                                 amended ("ERISA"), or section 4975 of the Code, should
                                                 carefully review with its legal advisors whether the purchase or
                                                 holding of Class A Certificates could give rise to a transaction
                                                 prohibited or not otherwise permissible under ERISA or the
                                                 Code.  See "ERISA Considerations" herein and in the
                                                 Prospectus.

Legal Investment Considerations................  So long as the Class A Certificates are rated in one of the two
                                                 highest rating categories by at least one nationally recognized
                                                 statistical rating agency, the Class A Certificates, will constitute
                                                 "mortgage related securities" under the Secondary Mortgage
                                                 Market Enhancement Act of 1984 and, as such, will be "legal
                                                 investments" for certain types of institutional investors to the
                                                 extent provided in such Act.  See "Legal Investment
                                                 Considerations" in the Prospectus.

Use of Proceeds................................  Substantially all of the net proceeds from the sale of the
                                                 Class A Certificates will be applied by the Depositor to the
                                                 purchase price of the Mortgage Loans and to pay expenses



                                  S-17

<PAGE>




                                                 connected with pooling the Mortgage Loans and issuing the
                                                 Certificates.  See "Use of Proceeds" herein.

Certificate Ratings............................  It is a condition to the issuance of the Class A Certificates that
                                                 the Class A Certificates be rated AAAr by Standard & Poor's
                                                 Ratings Group, a division of McGraw Hill, Inc. (" Standard &
                                                 Poor's") and Aaa by Moody's Investors Service, Inc. ("
                                                 Moody's").  Standard & Poor's assigns the additional symbol
                                                 of "r" to highlight classes of securities that Standard & Poor's
                                                 believes may experience high volatility or high variability in
                                                 expected returns due to non-credit risks; however, the absence
                                                 of an "r" symbol should not be taken as an indication that a
                                                 class will exhibit no volatility or variability in total return.  The
                                                 ratings of Standard & Poor's and Moody's for the Class A
                                                 Certificates will not represent any assessment of the Master
                                                 Servicer's ability to purchase Converting Mortgage Loans.  If
                                                 the Master Servicer does not purchase a Converting Mortgage
                                                 Loan that it is obligated to purchase as described herein, the
                                                 Holders of the applicable Class A Certificates might experience
                                                 a lower than anticipated yield on their Certificates.  A security
                                                 rating is not a recommendation to buy, sell or hold securities
                                                 and may be subject to revision or withdrawal at any time by the
                                                 assigning rating agency.  A security rating does not address the
                                                 frequency of prepayments on the Mortgage Loans or the
                                                 corresponding effect on yield to investors.  See "Certificate
                                                 Rating" herein.

Registration of Class A Certificates...........  The Class A Certificates initially will be represented by
                                                 certificates registered in the name of Cede & Co. ("Cede") as
                                                 the nominee of The Depository Trust Company ("DTC"), and
                                                 will only be available in the form of book-entries on the
                                                 records of DTC and participating members thereof.
                                                 Certificates representing the Class A Certificates will be issued
                                                 in definitive form only under the limited circumstances
                                                 described herein.  All references herein to "Holders" or "
                                                 Certificateholders" shall reflect the rights of owners of Class A
                                                 Certificates (" Certificate Owners") as they may indirectly
                                                 exercise such rights through DTC and participating members
                                                 thereof, except as otherwise specified herein.  See "Description
                                                 of the Certificates----Registration of Class A Certificates"
                                                 herein.



</TABLE>


                                  S-18

<PAGE>



   
                              RISK FACTORS
    

         Limited Liquidity. Although the Underwriter intends to make a
market in the Class A  Certificates,  it is under no  obligation to do
so. There can be no assurance  that a secondary  market will develop or,
if a secondary  market does develop, that it will provide Holders of the
Class A Certificates with liquidity of  investment  or  that  it  will
continue  for  the  lives  of  the  Class  A Certificates.  The
Certificates  will not be listed on any securities  exchange. Issuance
of the Class A Certificates in book-entry form may reduce the liquidity
of such  Certificates  in the secondary  trading  market since
investors may be unwilling to purchase Class A Certificates for which
they cannot obtain physical certificates. See "Description of the
Certificates---- Registration of the Class A Certificates."

         Prepayments.  Substantially  all the  Mortgage  Loans may be
prepaid in whole or in part at any time without penalty. In addition, a
substantial portion of the  Mortgage  Loans  contain  due-on-sale
provisions  which,  to the extent enforced by the Master  Servicer, will
result in  prepayment  of such  Mortgage Loans.  See  "Prepayment and
Yield  Considerations."  The rate of prepayments on adjustable-rate
mortgage  loans,  such as the Mortgage  Loans,  although not as
sensitive as fixed-rate  mortgage  loans,  is sensitive to  prevailing
interest rates.  Generally,  if prevailing  interest rates fall
significantly  below the current  interest rates on the Mortgage Loans,
the Mortgage Loans are likely to be subject to higher  prepayment  rates
than if  prevailing  rates  remain at or above  the  current  interest
rates  on  the  Mortgage  Loans.  Conversely,  if prevailing interest
rates rise significantly above the current interest rates on the
Mortgage Loans,  the rate of prepayments is likely to decrease.  The
average life of the Class A  Certificates,  and,  if  purchased  at
other than par,  the yields  realized by Class A  Certificateholders,
will be sensitive to levels of payment (including  prepayments) on the
Mortgage Loans. In general, the yield on a Class A  Certificate  that is
purchased  at a  premium  from the  outstanding principal amount thereof
will be adversely affected by a higher than anticipated level  of
prepayments  of the  Mortgage  Loans  and  enhanced  by a lower  than
anticipated  level.  Conversely,  the  yield  of a Class A  Certificate
that is purchased at a discount from the  outstanding  principal  amount
thereof will be enhanced  by a higher  than  anticipated  level  of
prepayments  and  adversely affected by a lower than anticipated  level.
No assurance can be given as to the level of prepayments the Trust Fund
will experience.

         Difficulty in Pledging.  Since transactions in Class A
Certificates can be effected only through DTC, participating
organizations, indirect participants and  certain  banks,  the  ability
of a  Certificate  Owner to pledge a Class A Certificate to persons or
entities that do not participate in the DTC system, or otherwise to take
actions in respect of such Certificates, may be limited due to lack of a
physical certificate representing the Offered Certificates. See
"Description of the Certificates---- Registration of Class A
Certificates."

         Potential Delays in Receipt of  Distributions.
Certificateholders  may experience  some  delay  in their  receipt  of
distributions  of  interest  and principal on the Class A Certificates
since such distributions will be forwarded by the Trustee to DTC, and
DTC will credit such distributions to the accounts of its  Participants
(as defined herein) which will thereafter  credit them to the accounts
of  Certificateholders  either directly or indirectly  through indirect
participants.  See "Description of the  Certificates----Registration  of
Class A Certificates."

         Certificate Ratings. The rating of the Class A Certificates
will depend primarily on an assessment  by the Rating  Agencies of the
underlying  Mortgage Loans, the Certificate Insurance Policy and the
amount of overcollateralization. The  rating  by  the  Rating  Agencies
of the  Class  A  Certificates  is not a recommendation to purchase,
hold or sell the Class A Certificates,  inasmuch as such  rating  does
not  comment  as to the  market  price or  suitability  for a particular
investor.  There is no assurance that the ratings will remain for any
given  period of time or that the  ratings  will not be  reduced,
suspended  or withdrawn by the Rating Agencies.

         Certificate  Insurance Policy.  Credit  enhancement with
respect to the Class A Certificates will be provided by the Certificate
Insurance Policy.  See "Certificate Insurer and Certificate  Insurance
Policy." If the available amount under  the  Certificate  Insurance
Policy  is  reduced  to  zero,  the  Class A Certificateholders  will be
at  greater  risk  with  respect  to  losses  on the Mortgage Loans.

         Realization Upon Nonperforming Loans; Delays and Expenses
Associated With Legal Actions.  An action to foreclose a Mortgage Loan
is regulated by statutes and rules and is subject to a court's equitable
powers.  A

                                  S-19

<PAGE>



foreclosure  action is  subject  to many of the  delays  and  expenses
of other lawsuits  if defenses  or  counterclaims  are  interposed,
sometimes  requiring several  years to  complete.  Furthermore,  an
action  to  obtain a  deficiency judgment also is regulated by statutes
and rules, and the amount of a deficiency judgment  may be limited by
law. In the event of a default by a borrower,  these restrictions, among
others,  may impede the ability of the Master  Servicer to foreclose  on
or to sell  the  Mortgaged  Property  or to  obtain  a  deficiency
judgment in connection  therewith.  If required  payments under the
Certificate Insurance  Policy  were  not  made  and  the  protection
afforded  the  Class A Certificateholders  by the  subordination  of the
Subordinated  Certificates is exhausted,   such   restrictions   may
delay   distributions  to  the  Class  A Certificateholders and may
ultimately limit the amounts distributed with respect to  such defaulted
Mortgage  Loans  and  result  in a  loss  to  the  Class  A
Certificateholders  on their  investments.  See  "Certain  Legal
Aspects of the Mortgage Loans" in the Prospectus.

         Insolvency of the Seller or the Depositor. The Seller and the
Depositor will treat as sales the  transfers of the Mortgage  Loans from
the Seller to the Depositor  and from the  Depositor to the Trust Fund.
As a sale of the Mortgage Loans to the Trust Fund, the Mortgage Loans
would not be part of the Seller's or the  Depositor's  assets in the
event of the  insolvency  of the  Seller or the Depositor  and  would
not be  available  to  the  Seller's  or the  Depositor's creditors.
However,  in the  event  of the  insolvency  of  the  Seller  or the
Depositor,  it is possible  that a receiver or  conservator  of the
Seller,  the bankruptcy  trustee of the Depositor,  or a creditor of
either, or the Depositor as debtor in possession,  may attempt to argue
that the transactions between the Seller,  the  Depositor  and the Trust
Fund were a pledge of the Mortgage  Loans rather  than  a  true  sale or
that,  in an  insolvency  of  the  Seller,  the transactions  between
the  Depositor  and the  Trust  Fund were a pledge of the Mortgage Loans
and other  assets of the Trust Fund  rather than a sale and that the
assets of the Depositor should be substantively  consolidated  with
those of the Seller. Either such position, if argued before or accepted
by a court, could prevent  timely  payments  of amounts due on each
class of  Certificates  and/or result in payment of reduced amounts
distributed on each class of Certificates. Furthermore,  so long as the
Seller  retains the  documentation  relating to the Mortgage Loans in
its possession,  if such recharacterization were to occur, the Class A
Certificateholders  may be treated as unsecured creditors of the Seller.
In addition,  cash collections may be commingled with the Master
Servicer's own funds and used for the Master  Servicer's own benefit
prior to each Distribution Date. In the event of the insolvency of the
Seller (so long as the Seller is the Master  Servicer),  the Trust Fund
will likely not have a perfected  interest in such  collections  since
they  would not have been  deposited  in a  segregated account within 10
days after the collection  thereof,  and the inclusion thereof in the
assets of the Seller may result in delays in payment  and  failure to
pay amounts due on the Certificates.

         The  Federal  Deposit  Insurance  Corporation  (the  "FDIC"),
or other conservator,  or other federal banking agency or any other
person or entity,  as receiver or  conservator  for the Seller,  could
attempt to avoid the perfected security  interest  of the Trust  Fund in
the  Mortgage  Loans and  require  the Trustee  to  establish  its
rights  to  those  payments  by  submitting  to and completing  certain
administrative  claims procedures (which may take up to 180 days), or to
request a stay of judicial  proceedings with respect to the Seller. If a
receiver or conservator were successful in such actions, delays in
payments on the  Certificates  and possible  reductions in the amount of
distributions of principal and interest could occur.  A receiver or
conservator  may disaffirm or repudiate the obligation of the Seller to
purchase  Mortgage Loans as to which a breach of  representation  or
warranty has occurred.  A conservator  or receiver also may have the
power to cause the early  sale of the Trust Fund and the early
retirement  of the  Certificates.  Further,  if a  receiver  or
conservator  is appointed  for the Master  Servicer,  the receiver or
conservator  may have the power  either to terminate  the Master
Servicer and replace it with a successor servicer  or  to  prevent  the
termination  of  the  Master  Servicer  and  its replacement  by a
successor  servicer  if no  default  exists  other  than  the insolvency
of the Master Servicer or its receivership or conservatorship.

         Other Legal  Considerations.  Applicable state laws generally
regulate interest  rates and other  charges,  require  certain
disclosures,  and require licensing  of the Seller.  In  addition, other
state  laws,  public  policy and general principles of equity relating
to the protection of consumers, unfair and deceptive practices and debt
collection  practices may apply to the origination, servicing and
collection of the Mortgage Loans.  The Seller will not be required to
repurchase  any Mortgage  Loans which,  at the time of  origination,
did not comply with applicable federal and state laws and regulations.
Depending on the provisions  of the  applicable  law and the  specific
facts  and  circumstances involved,  violations  of these  laws,
policies  and  principles  may limit the ability of the Trust Fund to


                                  S-20

<PAGE>



collect all or part of the principal of or interest on the Mortgage
Loans, may entitle the borrower to a refund of amounts previously paid
and, in addition, could subject the Seller to damages and administrative
enforcement.  See "Certain Legal Aspects of the Mortgage Loans" in the
Prospectus.

         The Mortgage  Loans are also  subject to federal  laws,
including  the Federal Truth in Lending Act and Regulation Z promulgated
thereunder,  the Equal Credit  Opportunity  Act and Regulation B
promulgated  thereunder,  and the Fair Credit Reporting Act. Violations
of certain provisions of these federal laws may limit the  ability of
the Seller to collect all or part of the  principal  of or interest on
the  Mortgage  Loans and, in addition,  could  subject the Seller to
damages  and  administrative  enforcement.   The  Seller  will  be
required  to repurchase any Mortgage Loans which, at the time of
origination,  did not comply with such  federal  laws or  regulations.
See  "Certain  Legal  Aspects  of the Mortgage Loans" in the Prospectus.

                           THE MORTGAGE POOL

         The  mortgage  pool with  respect to the  Certificates  (the "
Mortgage Pool") will consist of approximately  ___ conventional mortgage
loans evidenced by high balance,  adjustable  interest rate promissory
notes (each, a "Mortgage Note")  having  an  aggregate  principal
balance  as of  the  Cut-off  Date  of approximately  $_____________.
The  Mortgage  Notes are secured by mortgages or deeds of trust or other
similar  security  instruments  creating  first liens on one- to
four-family  residential  properties (the "Mortgaged  Properties").  The
Mortgage Loans were  originated by the Seller,  or acquired by the
Seller in the ordinary  course  of  its  real  estate  lending
activities.  With  respect  to approximately  ___% of the Mortgage Loans
(by Cut-off Date  Principal  Balance), the  borrowers  were  initially
solicited  by,  and the  documentation  for the Mortgage Loans was
processed by,  mortgage  brokers,  mortgage  bankers,  credit unions and
other financial institutions that are not affiliated with the Seller.
Personnel of the Seller or its agents reviewed the  documentation  for
each such Mortgage  Loan and  underwrote  such  loans  in  accordance
with  the  Seller's underwriting standards.

         The Mortgaged  Properties will consist of detached  individual
dwelling units,  individual  condominiums,  townhouses,  duplexes,
individual  units  in planned  unit  developments  and  other  attached
dwelling  units.  Based  upon representations  obtained from the
mortgagors at the time of origination of the Mortgage Loans,
approximately _____% (by Cut-off Date Principal Balance) of the related
Mortgaged Properties are owner-occupied.  At the date of issuance of the
Certificates,  none of the Mortgage Loans will be delinquent  more than
30 days. The Trust Fund will include,  in addition to the Mortgage Pool,
(i) the amounts held from time to time in one or more accounts
(collectively,  the  "Collection Account")  maintained  in the name of
the  Trustee,  pursuant to the Pooling and Servicing Agreement dated as
of __________, 1996 (the "Agreement"), by and among the  Depositor,  the
Seller,  as master  servicer (the "Master  Servicer"),  and
_____________________,  as trustee (the  "Trustee"),  (ii) the amounts
held from time to time in the Distribution Account (the "Distribution
Account") maintained in the name of the Trustee  pursuant to the
Agreement,  (iii) any property which initially  secured a Mortgage Loan
and which is acquired by  foreclosure or deed in lieu of  foreclosure,
(iv) all insurance  policies and the proceeds  thereof described below,
(v) any right to require the Seller to repurchase or substitute for the
Mortgage  Loans on account of certain  breaches of  representation  and
warranty  as set forth in the  Agreement,  (vi) the  Reserve  Fund and
(vii) the Certificate Insurance Policy and the proceeds thereof.

         The Depositor will purchase the Mortgage Loans from the Seller
and will cause such  Mortgage  Loans to be assigned to the Trustee.  The
Master  Servicer will  service the Mortgage  Loans,  either by itself or
through  other  mortgage servicing  institutions (the "Sub-servicers"),
pursuant to the Agreement.  With respect  to any  Mortgage  Loans
serviced  by the  Master  Servicer  through  a Sub-servicer,   the
Master  Servicer  will  remain  liable  for  its  servicing obligations
under the Agreement as if the Master  Servicer alone were servicing such
Mortgage Loans.

         The Seller will make certain  representations  and  warranties
for the benefit of the Depositor,  the Certificate  Insurer and the
Trustee with respect to the Mortgage  Loans as  described  in the
Prospectus  under  "Mortgage  Loan Program----Representations   by
Sellers;   Repurchases"   and   will   have  a responsibility  to
repurchase a Mortgage  Loan as to which there is a breach of such
representations  and warranties that materially and adversely  affects
the value of that Mortgage Loan and is not timely cured.  The only
remedy  available to Certificateholders for a breach of


                                  S-21

<PAGE>



these  representations  and warranties will be the repurchase
obligation of the Seller  provided in the Agreement as described in the
sections of the Prospectus referred to above. The Trustee will enforce
the Seller's repurchase  obligation, and the Depositor will not be
obligated to repurchase any Mortgage Loan for such a  breach  of any
representation  or  warranty.  In  lieu  of  such  repurchase
obligation,  the Seller may, within two years after the date of initial
delivery of the  Certificates,  substitute  for the affected  Mortgage
Loan a substitute Mortgage Loan, as described under "Mortgage Loan
Program----Representations  by Sellers; Repurchases" in the Prospectus
and as provided by the Agreement.

         Certain  data with  respect to the  Mortgage  Loans is set
forth below. References  herein to  percentages  of Mortgage  Loans
refer in each case to the percentage of the aggregate  principal balance
of the Mortgage  Loans as of the Cut-off Date, based on the outstanding
balances of the Mortgage Loans as of the Cut-off Date, giving effect to
scheduled Monthly Payments due on or prior to the Cut-off Date.

         Approximately  _____% of the Mortgage  Loans are One-Month
LIBOR Index based  Mortgage  Loans,  approximately  _____% are Six-Month
LIBOR Index based Mortgage  Loans,  approximately  ____% are Prime Index
based Mortgage Loans that adjust monthly,  ___% are Prime Index based
Mortgage Loans that adjust every six months,  approximately  ___% are
Treasury Index based Mortgage Loans that adjust monthly and
approximately  ___% are Treasury  Index based  Mortgage  Loans that
adjust  every  six  months.  Approximately  _____%  of the  Mortgage
Loans  are Convertible Mortgage Loans.

         The Mortgage Loans were originated between ______,  199_, and
________, 199_. No more than ____% of the Mortgaged Properties securing
the Mortgage Loans are located in any one zip code area. At origination,
all of the Mortgage Loans had terms to stated maturity of __ years. The
latest month and year in which any Mortgage Loan matures is _______
202_. The Mortgage Loans had remaining terms to stated maturity,
calculated as of the Cut-off Date, of between approximately ___ and ___
months and a weighted  average  remaining term to stated  maturity as of
the Cut-off Date of approximately ___ months.  The interest rates (the
"Mortgage Rates")  borne by the Mortgage  Loans as of the Cut-off Date
ranged from ______% per annum to _____% per annum and the weighted
average  Mortgage Rate as of the Cut-off Date was approximately _____%
per annum.

         Each Mortgage Loan had an original  principal  balance of not
less than $________ nor more than $________.  The average outstanding
principal balance of the Mortgage Loans as of the Cut-off Date was
approximately $_________.



                                  S-22

<PAGE>



         Set forth below is a description of certain additional
characteristics of the Mortgage Loans.


           Geographical Distribution of Mortgaged Properties

<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
               State or Territory                       Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                  <C>                   <C>
                  ..............................                            $                                      %
                  ..............................
                  ..............................
                  ..............................
                  ..............................
                  ..............................
                  ..............................
                  ..............................
 Other (1)......................................
                                                     -----------------     ------------------    --------------------

         Total..................................                            $                                      %

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


</TABLE>

- --------------------
(1) Other includes __ other States the District of Columbia with
    under _% concentrations individually.



                                  S-23

<PAGE>



              Range of Cut-off Date Principal Balances(1)

<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
             Range of Cut-off Date                     Mortgage             Principal               Principal
               Principal Balances                       Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                 <C>                  <C>
$          0.01 - $   25,000.00.................                            $                                      %
$   25,000.01 - $   50,000.00 ..................
$   50,000.01 - $   75,000.00...................
$   75,000.01 - $  100,000.00...................
$  100,000.01 - $  200,000.00...................
$  200,000.01 - $  300,000.00...................
$  300,000.01 - $  400,000.00...................
$  400,000.01 - $  500,000.00...................
$  500,000.01 - $  600,000.00...................
$  600,000.01 - $  700,000.00...................
$  700,000.01 - $  800,000.00...................
$  800,000.01 - $  900,000.00...................
$  900,000.01 - $1,000,000.00...................
$1,000,000.01 - $1,500,000.00...................
$1,500,000.01 - $2,000,000.00...................
$2,000,000.01 - $2,500,000.00...................
$2,500,000.01 - $3,000,000.00...................
$3,000,000.01 - $3,500,000.00...................
$3,500,000.01 - $4,000,000.00...................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                100.00%

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

</TABLE>


- -------------------
(1)  As of the Cut-off Date, the average outstanding principal balance
     of the Mortgage Loans was approximately $--------.



                                  S-24

<PAGE>



               Range of Original Loan-to-Value Ratios(1)

<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
               Range of Original                       Mortgage             Principal               Principal
              Loan-to-Value Ratios                      Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                 <C>                   <C>
0.01% - 50.00%..................................                            $                                      %
                  ..............................
                  ..............................
                  ..............................
                  ..............................
                  ..............................
                  ..............................
 95.01% - 99.99%................................
100%............................................
                                                     -----------------     ------------------    --------------------

         Total..................................                            $                                100.00%

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



</TABLE>

- -------------------
(1) As of the Cut-off Date, the weighted average Loan-to-Value Ratio at
    origination was approximately -----%.






                            Occupancy Status


<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
                     Status                             Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                   <C>                   <C>
Owner-Occupied..................................                            $                                      %
Second Home.....................................
Investor........................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                100.00%

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



</TABLE>



                                  S-25

<PAGE>



                              Loan Purpose

<TABLE>
<CAPTION>


                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
                  Loan Purpose                          Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                 <C>                    <C>
Purchase........................................                            $                                      %
Rate and Term Refinance.........................
Cash-out Refinance..............................

                                                     -----------------     ------------------    --------------------
         Total..................................                             $                               100.00%

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


</TABLE>

- ------------------
(1) As described under "the Seller and its Mortgage Program."





                          Mortgaged Properties

<TABLE>
<CAPTION>


                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
                 Property Type                          Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                    <C>                  <C>
Single Family...................................                            $                                      %
De minimus Planned Unit Development.............
 Condominium....................................
Planned Unit Development........................
2-4 Family Residence............................

                                                     -----------------     ------------------    --------------------
         Total..................................                             $                               100.00%

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



</TABLE>




                                  S-26

<PAGE>



                       Maximum Mortgage Rates(1)


<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
             Maximum Mortgage Rates                     Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                  <C>                   <C>
12.000% - 12.249%...............................                            $                                      %
12.250% - 12.499%...............................
12.500% - 12.749%...............................
 12.750% - 12.999%..............................
13.000% - 13.249%...............................
13.250% - 13.749%...............................
13.750% - 13.999%...............................
14.000% - 14.249%...............................
14.250% - 14.499%...............................
14.500% - 14.749%...............................
14.750% - 14.999%...............................
15.000% + ......................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                100.00%

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


</TABLE>

- -------------------
(1) As of the Cut-off  Date,  the weighted  average  Maximum  Mortgage
    Rate was ______%.


                                  S-27

<PAGE>



                   Range of Current Mortgage Rates(1)


<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                Range of Current                       Mortgage             Principal               Principal
                 Mortgage Rates                         Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                 <C>                    <C>
6.50% - 6.74%...................................                            $                                      %
6.75% - 6.99%...................................
7.00% - 7.24%...................................
7.50% - 7.74%...................................
 7.75% - 7.99%..................................
8.00% - 8.24%...................................
8.25% - 8.49%...................................
8.50% - 8.74%...................................
8.75% - 8.99%...................................
 9.00% - 9.24%..................................
9.25% - 9.49%...................................
9.50% - 9.74%...................................
9.75% - 9.99%...................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                100.00%

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


</TABLE>

- -------------------
(1)  As of the Cut-off Date, the weighted average current Mortgage Rate
     was _____%.




             Range of Remaining Terms to Stated Maturity(1)


<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
               Range of Remaining                         of                   Date              by Cut-off Date
                Terms to Stated                        Mortgage             Principal               Principal
               Maturity in Months                       Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                  <C>                   <C>
169 - 180.......................................                            $                                      %
253 - 264.......................................
265 - 276.......................................
277 - 288.......................................
289 - 300.......................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                100.00%

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


</TABLE>

- -------------------
(1)  As of the Cut-off Date, the weighted average remaining term to
     stated maturity was ___ months.



                                  S-28

<PAGE>



                 Next Interest Rate Adjustment Date(1)
                     for Prime Index Mortgage Loans
                      That Adjust Every Six Months

<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                 Month of Next                         Mortgage             Principal               Principal
                Adjustment Date                         Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                    <C>                  <C>
May 1, 1996.....................................                            $                                      %
June 1, 1996....................................
July 1, 1996....................................
August 1, 1996..................................
 September 1, 1996..............................
October 1, 1996.................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                      %

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


</TABLE>

- -------------------
(1)  As of the Cut-off Date, the weighted average number of months to
      the next Interest Adjustment Date was __ months.




                 Next Interest Rate Adjustment Date(1)
               for One-Year Treasury Index Mortgage Loans
                      That Adjust Every Six Months


<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                 Month of Next                         Mortgage             Principal               Principal
                Adjustment Date                         Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                   <C>                  <C>
May 1, 1996.....................................                            $                                      %
June 1, 1996....................................
July 1, 1996....................................
August 1, 1996..................................
 September 1, 1996..............................
October 1, 1996.................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                100.00%

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


</TABLE>

- -------------------
(1) As of the Cut-off Date, the weighted average number of months to the
    next Interest Adjustment Date was __ months.


                                  S-29

<PAGE>



                 Next Interest Rate Adjustment Date(1)
                for SIX-Month LIBOR Index Mortgage Loans


<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                 Month of Next                         Mortgage             Principal               Principal
                Adjustment Date                         Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                   <C>                  <C>
May 1, 1996.....................................                            $                                      %
June 1, 1996....................................
July 1, 1996....................................
August 1, 1996..................................
 September 1, 1996..............................
October 1, 1996.................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                      %

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


</TABLE>


- -------------------
(1)  As of the Cut-off Date, the weighted average number of months to
     the next Interest Adjustment Date was __ months.



                   Prime Index Mortgage Loan Margins


<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
                   Margin(1)                            Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                  <C>                   <C>
- -0.875%.........................................                            $                                      %
- -0.750..........................................
- -0.500..........................................
- -0.250..........................................
0.000...........................................
0.250...........................................
0.500...........................................
0.750...........................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                      %

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


</TABLE>


- -------------------
(1) As of the Cut-off Date, the weighted average current Margin was
    _____%.




                                  S-30

<PAGE>


                                  One-Month LIBOR Index Mortgage Loan Margins(1)
<TABLE>
<CAPTION>

                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
                     Margin                             Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                 <C>                  <C>
1.125%..........................................                            $                                      %
1.250...........................................
1.375...........................................
1.500...........................................
1.625...........................................
1.750...........................................
1.875...........................................
2.000...........................................
2.125...........................................
2.250...........................................
2.375...........................................
 2.500..........................................
2.625...........................................
2.875...........................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                      %

                                                     =================     ==================    ====================
</TABLE>

- -------------------
(1)      As of the Cut-off Date, the weighted average current Margin was _____%.





                                                       S-31

<PAGE>



                                  Six-Month LIBOR Index Mortgage Loan Margins(1)
<TABLE>
<CAPTION>
                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
                     Margin                             Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                 <C>                  <C>

0.625%..........................................                            $                                      %
1.000...........................................
1.125...........................................
1.250...........................................
1.375...........................................
1.500...........................................
1.625...........................................
1.750...........................................
1.875...........................................
2.000...........................................
2.125...........................................
2.250...........................................
2.375...........................................
2.500...........................................
2.625...........................................
2.875...........................................

                                                     -----------------     ------------------    --------------------
         Total..................................                            $                                      %

                                                     =================     ==================    ====================
</TABLE>
- -------------------
(1)      As of the Cut-off Date, the weighted average current Margin was _____%.


                                                       S-32

<PAGE>



                                One-Year Treasury Index Mortgage Loan Margins(1)

<TABLE>
<CAPTION>
                                                                                                   Percent of
                                                        Number               Cut-off             Mortgage Loans
                                                          of                   Date              by Cut-off Date
                                                       Mortgage             Principal               Principal
                     Margin                             Loans                Balance                 Balance
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                 <C>                  <C>

1.000%..........................................                            $                                      %
1.500...........................................
1.875...........................................
2.000...........................................
2.125...........................................
2.250...........................................
2.375...........................................
2.500...........................................
2.625...........................................
2.750...........................................

                                                     -----------------     ------------------    --------------------
          Total.................................                            $                                      %

                                                     =================     ==================    ====================
</TABLE>

- -------------------
(1)      As of the Cut-off Date, the weighted average current Margin was _____%.




                                                       S-33

<PAGE>



                                        THE SELLER AND ITS MORTGAGE PROGRAM

         First Union National Bank of North Carolina  ("FUNB") is the Seller and
the Master Servicer under the Agreement.  FUNB is a banking  subsidiary of First
Union Corporation, a North Carolina-based, multi-bank holding company registered
under the Bank Holding Company Act. First Union Corporation is the sixth largest
holding  company in the United  States  based on total assets as of December 31,
1995.  On January 1, 1996,  First  Union  Corporation  acquired  First  Fidelity
Bancorporation,  a New Jersey-based bank holding company with banking offices in
six states. On a combined,  restated basis, as of December 31, 1995, First Union
Corporation had assets of $131.8 billion,  net loans of $89.1 billion,  deposits
of $92.6 billion and shareholders'  equity of $5.04 billion. For the fiscal year
ended December 31, 1995, First Union Corporation had net earnings (after payment
of the redemption  premium on its preferred stock) of $1.4 billion.  At December
31, 1995, First Union  Corporation's  tier 1 and total capital ratios were 6.62%
and 11.33%,  respectively.  First Union Corporation's leverage ratio at December
31, 1995, was 5.49%.

         FUNB  underwriting  standards  are applied to  evaluate an  applicant's
credit  standing  and  repayment  ability,  and the  value and  adequacy  of the
mortgaged  property  as  collateral.  Initially,  an  applicant  is  required to
complete an application  providing  pertinent credit information and to mail the
application along with an application fee to FUNB. As part of the description of
the  applicant's  financial  condition,  the  applicant  is  required to provide
information concerning his or her assets,  liabilities,  income and expenses, as
well  as  an  authorization  permitting  FUNB  to  apply  for  a  credit  report
summarizing the applicant's credit history.

         Upon  receipt of the  application  package,  which  typically  requires
submission of the last two years'  personal  income tax returns and business tax
returns  for  self-employed  applicants,  FUNB  conducts  its own  review of the
application   package  and  obtains   additional   information   concerning  the
prospective  borrower prior to approving the loan. Along with obtaining a credit
report,  FUNB may solicit a written  verification  of the  applicant's  existing
first  mortgage  balance,  if any, and payment  history from the first  mortgage
lender,  if  appropriate.  If such lender  does not  respond in writing,  verbal
verification is attempted and the applicant  generally is required to submit the
prior year's  mortgage  statements  which  generally  reflect a monthly  payment
history.  In addition,  a written employment  verification may be requested from
the applicant's employer or, in lieu thereof, verbal verification is obtained if
the  applicant has supplied a copy of a current pay stub along with personal tax
returns.

         Mortgage loans have  Loan-to-Value  Ratios at origination not in excess
of 95%. The Loan-to-Value Ratio is the ratio, expressed as a percentage,  of the
principal  amount of a  mortgage  loan at  origination  to the lesser of (i) the
appraised  value  of  the  related  mortgaged  property,  as  established  by an
appraisal  obtained by the  originator  generally no more than 120 days prior to
origination,  or (ii) the sale price for such property.  In some instances,  the
Loan-to-Value  Ratio  may be based on an  appraisal  that  was  obtained  by the
originator  more  than  120  days  prior  to  origination,  provided  that (i) a
recertification  of the  original  appraisal  is obtained  and (ii) the original
appraisal was obtained no more than 12 months prior to origination. For purposes
of calculating the  Loan-to-Value  Ratio of any mortgage loan that is the result
of the refinancing  (including a refinancing for "equity take-out"  purposes) of
an existing mortgage loan, the appraised value of the related mortgaged property
is generally determined by reference to an appraisal obtained in connection with
the  origination of the  replacement  loan.  With respect to a loan secured by a
second home, an owner-occupied cooperative or a non-owner occupied property, the
Loan-to-Value  Ratio will not exceed 80%,  and with  respect to a mortgage  loan
which is made to refinance,  for equity take-out purposes,  an existing mortgage
loan  on a  non-owner  occupied  property,  the  Loan-to-Value  Ratio  will  not
generally  exceed 75%. Loans having a Loan-to-Value  Ratio in excess of 80% will
be covered by primary mortgage insurance.

         The  applicant  has the option of directly  obtaining a title report or
may  choose  to have FUNB  obtain  the  report.  Generally,  all  liens  must be
satisfied and removed prior to or upon the closing of the loan.  Title insurance
is required  to be  obtained  for all loans.  Where  applicable,  in addition to
providing proof of standard hazard  insurance on the property,  the applicant is
required to obtain,  to the extent  available,  flood insurance when the subject
property is identified as being in a federally designated flood hazard area.


                                                       S-34

<PAGE>



         Deviations  from  the  above  described  underwriting   guidelines  are
permitted in certain cases deemed appropriate by FUNB's  underwriting  personnel
on the basis of mitigating factors.

         FUNB also  acquires  loans from its  affiliate,  First  Union  Mortgage
Corporation ("FUMC"), and from mortgage brokers, mortgage bankers, credit unions
and other  financial  institutions  that are not  affiliated  with  FUNB.  These
third-party  originators  solicit  the  prospective  borrower  and  process  the
documentation described above for such borrower's loan. Personnel of FUNB review
such  documentation  and  underwrite  the  loan in  accordance  with  the  above
described underwriting standards.

Delinquency and Loan Loss Experience

         Delinquency and Foreclosure Experience.  The following table sets forth
the delinquency and foreclosure  experience of residential mortgage loans master
serviced by FUNB, as of December 31, 1995.  FUNB's  portfolio of mortgage  loans
may differ  significantly  from the Mortgage Loans included in the Mortgage Pool
in  terms  of  interest  rates,  principal  balances,  geographic  distribution,
Loan-to-Value  Ratios  and  other  relevant  characteristics.  There  can  be no
assurance,  and no  representation is made, that the delinquency and foreclosure
experience  with  respect to the  Mortgage  Loans in the  Mortgage  Pool will be
similar to that reflected in the table below, nor is any representation  made as
to the rate at which  losses may be  experienced  on  liquidation  of  defaulted
Mortgage Loans in the Mortgage Pool. The actual loss and delinquency  experience
on the Mortgage  Loans will depend,  among other  things,  upon the value of the
real estate  securing such  Mortgage  Loans and the ability of borrowers to make
required payments.

                                  Loan Delinquency and Foreclosure Experience(1)

<TABLE>
<CAPTION>
                                               As of December 31, 1995
- ------------------------------------------------------------------------------------------------------------------------

                                                                                  Number                  Principal
                                                                                 of Loans                  Balance
<S>                                                                              <C>                      <C>

Loans outstanding ..................................................                   7.938                   $ 1.878

Period of delinquency(2)

         30-59 days.................................................                      88                      17.6

         60-89 days.................................................                      12                       2.2

         90 days or more ...........................................                      18                       6.2
                                                                             -----------------       -------------------

Total delinquencies(3) .............................................                     121                   $  26.1
                                                                             =================       ===================

Delinquencies as a percent of number of mortgage                                           %                         %
loans and principal amount outstanding .............................

 Foreclosures/bankruptcies .........................................                      23                       4.9

Foreclosures as a percentage of number of mortgage                                         %                         %
loans and principal amount outstanding..............................
========================================================================================================================
</TABLE>
- ---------------

(1)      The table  shows  mortgage  loans  which were  delinquent  or for which
         foreclosure  proceedings  had been instituted as of the date indicated.
         All dollar amounts are in millions.
(2)      No mortgage loan is included in this table as delinquent until it is 30
         days past due.
(3)      Entries may not add up to total due to rounding.


                                                       S-35

<PAGE>


         Loss  Experience.  FUNB's portfolio of mortgage loans has had no losses
as of December 31, 1995. It is possible that losses may be  experienced  on some
of the loans  that are  currently  the  subject  of  bankruptcy  or  foreclosure
proceedings.
   
         Because of the short time during which FUNB has originated and serviced
mortgage  loans and the resulting  lack of experience  as to  delinquencies  and
losses on such  loans,  the  following  two  tables are  presented  to set forth
information  regarding the  delinquency  and loss  experience on mortgage  loans
originated  and  serviced  by First  Union  Mortgage  Corporation  ("FUMC"),  an
affiliate of FUNB. FUNB believes that the underwriting standards used by FUMC in
originating  mortgage  loans  are  similar,   although  not  identical,  to  the
underwriting  standards employed by FUNB and required of third party originators
by FUNB. The mortgage loans in FUMC's  portfolio may differ  significantly  from
the Mortgage Loan with respect to interest rates, principal balances, geographic
distribution,  Loan-to-Value  Ratios  and other  relevant  characteristics.  The
delinquency  and loss  information  presented  below  represents  the historical
experience of FUMC, and there can be no assurance that the future  experience on
the Mortgage  Loans in the Mortgage Pool will be the same as, or more  favorable
than, that of the mortgage loans in FUMC's servicing portfolio.
    

                                                       S-36

<PAGE>



                                FUMC Loan Delinquency and Foreclosure Experience
<TABLE>
<CAPTION>

                                                As of December 31,


                                    1991               1992               1993               1994                1995
                             Number              Number             Number             Number             Number
                             of Loans  Amount   of Loans  Amount   of Loans  Amount   of Loans   Amount   of Loans  Amount
                             (Dollars in Thousands)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                <C>               <C>                  <C>                <C>

Loans outstanding...........          $                  $                  $                  $                  $
Period of delinquency:
  30-59 days................
  60-89 days................
  90 days or more*..........
     Total delinquency......
Delinquencies as a percentage of number
of loans and principal amount outstanding
Foreclosures*...............
Foreclosures as a percentage of number of
loans and principal amount outstanding

</TABLE>


                                            As of _______________, 1996
<TABLE>
<CAPTION>

                                                                    Principal            Number of           Principal
                                                                     Amount                Loans              Amount
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                    <C>                 <C>

Loans outstanding.........................................      $                                         $
Period of delinquency:
  30-59 days..............................................
  60-89 days..............................................
  90 days or more*........................................
     Total delinquency....................................
Delinquencies as a percentage of number of loans and
principal amount outstanding..............................
Foreclosures*.............................................
Foreclosures as a percentage of number of loans and
principal amount outstanding..............................

</TABLE>
- ---------

*     Does not include loans subject to bankruptcy proceedings and real estate
      owned.



                                                       S-37

<PAGE>



         The following table presents,  for FUMC's  portfolio of mortgage loans,
the net losses on the  disposition  of properties  acquired in foreclosure or by
deed-in-lieu of foreclosure during the periods indicated.


                                                  FUMC Loan Loss Experience
<TABLE>
<CAPTION>
                                                Fiscal Year Ended December 31,
- --------------------------------------------------------------------------------------------------------------------------------

                                                       1992                1993                1994                1995
                                                       ----                ----                ----                ----
<S>                                                    <C>                 <C>                 <C>                 <C>

Average principal balance outstanding .......                    $                   $                   $                   $

Net losses(1) ...............................        $(          )       $(          )       $(          )       $(          )

Net losses as a percent of average                               %                   %                                       %
principal balance outstanding ...............

</TABLE>
- ---------------

(1)      Net losses are defined for purposes of this table as proceeds from sale
         less  outstanding  principal  balance  less certain  capitalized  costs
         related to  disposition of the related  property  (inclusive of accrued
         interest).


         No assurance can be given that values of the Mortgaged Properties as of
the dates of  origination  of the related  Mortgage  Loans have remained or will
remain constant.  In certain regions of the country,  including regions in which
Mortgaged Properties are located,  real estate values have recently declined. If
the  residential  real estate  market should  experience  an overall  decline in
property values such that the  outstanding  balances of the Mortgage Loans equal
or  exceed  the  value  of  the  Mortgaged  Properties,   the  actual  rates  of
delinquencies,  foreclosures  and losses  could be higher  than those  currently
experienced in the mortgage  lending industry in general.  In addition,  adverse
economic  conditions  (which may or may not affect  real  property  values)  may
affect the timely  payment by borrowers of scheduled  payments of principal  and
interest  on  the  Mortgage  Loans  and,   accordingly,   the  actual  rates  of
delinquencies, foreclosures and losses with respect to the Mortgage Pool. To the
extent that such losses are not covered by the  subordination  feature described
under  "Description  of  the  Certificates----Subordinate  Certificates"  or the
Reserve  Fund,  subject to the  effect of the  Certificate  Insurance  Policy as
described  under  "Description  of  the   Certificates----Distributions  on  the
Certificates,"   they  will  be  borne  by  Holders  of  the  related   Class  A
Certificates.

                                        PREPAYMENT AND YIELD CONSIDERATIONS

         The  rate  of  principal  payments  on the  Class A  Certificates,  the
aggregate amount of each interest payment on such Certificates and the yields to
maturity of such Certificates are related to and affected by the rate and timing
of payments  of  principal  on the  underlying  Mortgage  Loans.  The  principal
payments  on the  Mortgage  Loans  may be in the  form  of  scheduled  principal
payments or  prepayments  or  liquidation  proceeds  due to  default,  casualty,
condemnation and the like. Any such payments will result in distributions to the
Certificateholders of amounts attributable to principal which would otherwise be
distributed over the remaining term of the Mortgage Loans. In addition,  because
the Class A Certificates  will be entitled to receive all or a  disproportionate
percentage of unscheduled  principal  payments on the Mortgage Loans  (including
liquidations  due to  default)  on each  Distribution  Date  until  the  Class A
Principal   Balance  is  reduced  to  zero,  rather  than  the  portion  thereof
proportionate  to their  interest in the Mortgage  Loans,  the rate of principal
payments on the Mortgage Loans will, unless offset by cash flow  insufficiencies
due to delinquencies and liquidation  losses,  have a greater effect on the rate
of principal  payments and the amount of interest payments on, and the yields to
maturity  of, the Class A  Certificates  than if the Class A  Certificates  were
entitled  only  to  their  proportionate   interest  in  the  Formula  Principal
Distribution   Amounts  for  the  Mortgage  Loans.   See   "Description  of  the
Certificates----Distributions  on the  Certificates"  herein.  In  general,  the
prepayment  rate may be  influenced  by a number of factors,  including  general
economic  conditions,  homeowner  mobility  and the  level  of  mortgage  market
interest rates.  Mortgagors are permitted to prepay the Mortgage Loans, in whole
or in part,  at any time without  penalty.  The rate of payment of principal may
also be

                                                       S-38

<PAGE>



affected by any repurchase of the Mortgage  Loans by the Master  Servicer or the
Certificate   Insurer  as  described   herein.   See  "The  Mortgage  Pool"  and
"Description of the Certificates----Optional Termination" herein. In such event,
the repurchase price will be passed through to the applicable Certificateholders
as a  prepayment  of  principal  in  the  month  following  the  month  of  such
repurchase.

         All of the  Mortgage  Loans are  adjustable  rate  loans for which only
interest is due during the first ten years of their terms.  Approximately _____%
of the  Mortgage  Loans (by Cut-off  Date  Principal  Balance)  are  Convertible
Mortgage Loans, in respect of which the Mortgagor, during the related conversion
period,  may  convert the  adjustable  rate to a fixed rate and may convert to a
different Index (and may thereafter  convert to a fixed rate).  The Depositor is
not  aware  of any  publicly  available  statistics  that  set  forth  principal
prepayment  or conversion  experience  or prepayment or conversion  forecasts of
adjustable  rate  mortgage  loans  over an  extended  period  of  time,  and the
experience of the Seller is insufficient to draw any conclusions with respect to
the expected  prepayment or conversion  rates on the Mortgage Loans. The rate of
principal  prepayments and conversions  with respect to adjustable rate mortgage
loans has  fluctuated in recent years.  As is the case with  conventional  fixed
rate mortgage loans,  adjustable rate mortgage loans may be subject to a greater
rate of principal  prepayments  and  conversions  in a declining  interest  rate
environment.  For example,  if  prevailing  interest  rates fall  significantly,
adjustable rate mortgage loans could be subject to higher  prepayment rates than
if prevailing  interest rates remain constant  because the availability of fixed
rate or other  adjustable rate mortgage loans at competitive  interest rates may
encourage  mortgagors to refinance their  adjustable rate loans, or convert them
to a fixed rate or other  adjustable  rate,  to "lock in" a lower  adjustable or
fixed interest rate. The fixed rate conversion option may also be exercised in a
rising interest rate  environment as Mortgagors  avoid the risk of higher rates.
No prediction  can be made as to the rate of  prepayments  or conversions on the
Mortgage  Loans  in  stable  or  changing  interest  rate  environments.   If  a
substantial  number of Mortgagors  exercise their conversion option with respect
to the  Convertible  Mortgage  Loans to convert to a fixed rate,  and the Master
Servicer  purchases such Converting  Mortgage Loans, the Mortgage Loans will, in
effect,  experience substantial prepayments of principal. If the Master Servicer
fails to purchase Converting Mortgage Loans that are converting to a fixed rate,
then the Mortgage Loans will include fixed rate Mortgage Loans,  which will have
the effect of limiting  the extent to which the Net  Mortgage  Rate can increase
(or  decrease) in  accordance  with changes in the Indices and  accordingly  may
limit the Class A Pass-Through  Rate on the Class A Certificates  to the related
Weighted   Average  Net  Mortgage  Rate  rather  than  the  applicable  Class  A
Pass-Through  Rate  calculated  on the basis of the LIBOR  formula.  The  Master
Servicer  will not  purchase  of  Mortgage  Loans  upon  their  conversion  to a
different Index. Consequently, the Mortgage Loans will include any such Mortgage
Loans with the different Index, which may have an adverse effect on the level of
the Class A Pass-Through Rate. See "Yield and Prepayment  Considerations" in the
Prospectus.

         To the  extent  that  amounts  paid  to the  Holders  of  the  Class  A
Certificates  on any  Distribution  Date are less  than  the  amount  due to the
Holders of the Class A Certificates  on such date, the weighted  average life of
the Class A Certificates will be longer than if shortfalls had not occurred.

         In the case of any Class A  Certificates  purchased  at a  discount  to
their original  principal  amounts,  a slower than anticipated rate of principal
payments is likely to result in a lower than  anticipated  yield. In the case of
Class A Certificates purchased at a premium to their original principal amounts,
a faster than  anticipated  rate of principal  payments is likely to result in a
lower than anticipated yield.

         In the  event of the  acceleration  of  Mortgage  Loans as a result  of
enforcement  of  "due-on-sale"  provisions in connection  with  transfers of the
related Mortgaged Properties or the occurrence of certain other events resulting
in acceleration as described under "Description of the Certificates----Servicing
and Insurance," the level of prepayments on the Mortgage Loans will be affected,
thereby  shortening the weighted  average life of the Class A Certificates.  See
"Yield and Prepayment Considerations" in the Prospectus.

         If a Mortgage Loan is prepaid in full,  interest  thereon will cease to
accrue on the date of the prepayment. Consequently, the timing of prepayments in
full on  Mortgage  Loans will  affect the amount of the  Available  Distribution
Amount available to make  distributions of interest on the Certificates and will
therefore  affect the ability of the Trust Fund to make a full  distribution  of
interest  on the Class A  Certificates  and the Formula  Principal  Distribution
Amount.  The  Master  Servicer's  Servicing  Fee  in  respect  of the  month  of
prepayment will be applied

                                                       S-39

<PAGE>



to make up for any  reduced  amount of  interest  collections  on account of the
timing of the receipt of principal  prepayments,  but no assurance  can be given
that the amount of the Servicing Fee will be  sufficient  for such purpose.  Net
Interest Shortfalls will be borne by the  Certificateholders  as described under
"Description of the  Certificates----Distributions on the Certificates" and will
result in a lower than anticipated yield.

         No prediction  can be made as to future levels of LIBOR,  the One-Month
LIBOR Index, the Six-Month LIBOR Index, the Prime Index or the Treasury Index or
as to the timing of any changes therein,  each of which will directly affect the
yields of the Class A  Certificates.  In  addition,  the  Holders of the Class A
Certificates will absorb the yield risk associated with a possible  narrowing of
the  spread  between  the  Class A  Pass-Through  Rate  (which  rate,  except as
otherwise  provided,  is based on LIBOR) and the  Weighted  Average Net Mortgage
Rate.  The Mortgage  Rates reset at different  times and are subject to lifetime
interest rate caps. The  conversions  of  Convertible  Mortgage Loans to a fixed
rate may, if the Master  Servicer  fails to purchase  such  Converting  Mortgage
Loans,  have the effect of narrowing the spread between the Class A Pass-Through
Rate  calculated  on the basis of LIBOR and the  Weighted  Average Net  Mortgage
Rate. If such spread  disappears  (i.e., if LIBOR plus ____% exceeds the related
Weighted Average Net Mortgage Rate), then the Class A Pass-Through Rate for such
Distribution  Date will be limited to such lower  Weighted  Average Net Mortgage
Rate.

         The  Maximum  Mortgage  Rates range from _____% to _____% per annum and
the weighted  average  maximum  Mortgage Rate for the Mortgage Loans (by Cut-off
Date Principal Balance) is equal to _____%.

Weighted Average Life of the Class A Certificates

         The following  information  is given solely to illustrate the effect of
prepayments  of the Mortgage  Loans on the weighted  average life of the Class A
Certificates  under  the  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 from the
date of issuance of a security  until each dollar of principal of such  security
will be  repaid  to the  investor.  The  weighted  average  lives of the Class A
Certificates  will be affected by the rate at which  principal  on the  Mortgage
Loans  is paid.  Principal  payments  on  Mortgage  Loans  may be in the form of
scheduled  amortization or prepayments (for this purpose,  the term "prepayment"
includes  prepayments and liquidations  due to default or other  dispositions of
Mortgage  Loans).  Prepayments on mortgage loans may be measured by a prepayment
standard or model.  The model used in this  Prospectus  Supplement is a Constant
Prepayment  Rate  ("CPR").  The  CPR  represents  an  assumed  constant  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
following  table, the column headed "0%" assumes that none of the Mortgage Loans
is prepaid before maturity. The columns headed "10%," "15%," "18%," "20%," "23%"
and "30%"  assume that  prepayments  on the  Mortgage  Loans are made at CPRs of
"10%,"  "15%,"  "18%,"  "20%," "23%" and "30%,"  respectively.  THE CPR DOES NOT
PURPORT TO BE A HISTORICAL  DESCRIPTION OF PREPAYMENT EXPERIENCE OR A PREDICTION
OF THE ANTICIPATED  RATE OF PREPAYMENT OF ANY POOL OF MORTGAGE LOANS,  INCLUDING
THE MORTGAGE LOANS.

         There is no assurance,  however, that prepayments of the Mortgage Loans
will  conform  to any  level  of CPR,  and no  representation  is made  that the
Mortgage Loans will prepay at the CPRs shown or any other  prepayment  rate. The
rate of principal payments on pools of mortgage loans is influenced by a variety
of  economic,  geographic,  social  and other  factors,  including  the level of
interest rates and the rate at which  homeowners  sell their homes or default on
their  mortgage  loans.  Other factors  affecting  prepayment of mortgage  loans
include changes in borrowers'  housing needs,  job transfers,  unemployment  and
obligors' net equity in their homes.

         The percentages and weighted  average lives in the following table were
determined  assuming that (i) scheduled  interest and principal  payments on the
Mortgage Loans are received in a timely manner and  prepayments  are made at the
indicated  CPRs; (ii) with respect to each table,  principal  prepayments on the
Mortgage  Loans will be  received  on the last day of each month  commencing  in
____________  1996 at the  respective  constant  percentages of CPR set forth in
such table and there are no Prepayment  Interest  Shortfalls;  (iii) neither the
Master

                                                       S-40

<PAGE>



Servicer nor the Certificate Insurer exercises its right of optional termination
described  above;  (iv) each  Mortgage Loan will pay interest only for the first
___ years from origination and will fully amortize during the following  fifteen
years;  (v) each Mortgage  Loan will,  as of the Cut-off Date,  have an original
term to maturity  of ___ months and the  applicable  remaining  term to maturity
specified  below;  (vi) each  Mortgage  Loan bears  interest  at the  applicable
current  Mortgage  Rate  specified  in the table  below for the number of months
specified  in the table below and  thereafter  bears  interest at the sum of the
applicable  Index and Margin  specified in the table  below;  (vii) there are no
losses or delinquencies  on the Mortgage Loans;  (viii) the Class A Certificates
are issued on _________ __, 1996; (ix) the Distribution  Date is the 25th day of
each month  commencing in ________ 1996;  and (x) no Convertible  Mortgage Loans
are  converted  to  fixed  rate  Mortgage  Loans  or to  different  Indices.  No
representation  is made that the actual losses and delinquencies on the Mortgage
Loans will be experienced at the assumed rate or at any other rate. In addition,
the Mortgage Loans are assumed to have the following characteristics:

<TABLE>
<CAPTION>
                                                                      Level of
                                                        Months at    Index After
                          Cut-Off Date      Current      Current       Current
                            Principal      Mortgage      Mortgage     Mortgage                     Remaining
         Index               Balance         Rate          Rate         Rate         Margin      Term (months)
- ----------------------------------------------------------------------------------------------------------------
<S>                       <C>              <C>            <C>          <C>           <C>         <C>
Six-Month LIBOR          $                           %            %             %
Prime                    $                           %            %             %
Treasury                 $                           %            %             %
 One-Month LIBOR         $                           %            %             %

</TABLE>

         Since the table was  prepared  on the basis of the  assumptions  in the
preceding paragraph,  there are discrepancies between the characteristics of the
actual Mortgage Loans and the  characteristics  of the Mortgage Loans assumed in
preparing  the  tables.  Any  such  discrepancy  may  have an  effect  upon  the
percentages  of the  Original  Class A  Principal  Balance  outstanding  and the
weighted average lives of the Class A Certificates  set forth in the tables.  In
particular, the Mortgage Rates are adjustable and will most likely vary from the
assumed interest rates,  which may have a significant  effect on the percentages
of the Original Class A Principal  Balance  outstanding and the weighted average
life.  In  addition,  since the  actual  Mortgage  Loans in the Trust  Fund have
characteristics  which  differ from those  assumed in  preparing  the tables set
forth below,  the  distributions of principal on the Class A Certificates may be
made earlier or later than as indicated in the table.

         It is not likely that the  Mortgage  Loans will prepay at any  constant
CPR to maturity  or that all  Mortgage  Loans will  prepay at the same rate.  In
addition,  the diverse  remaining  terms to maturity of the Mortgage Loans could
produce  slower  distributions  of  principal  than as  indicated in the related
tables at the various CPRs specified even if the weighted average remaining term
to maturity of the Mortgage Loans is as assumed above.

         Investors are urged to make their investment  decisions on a basis that
includes their determination as to anticipated  prepayment rates under a variety
of the assumptions discussed herein.

         Based on the foregoing  assumptions,  the following table indicates the
resulting  weighted average lives of the Class A Certificates and sets forth the
percentage of the Original  Class A Principal  Balance that would be outstanding
after each of the dates shown at the indicated CPR.


                                                       S-41

<PAGE>



                Percent of the Original Principal Balances
                of the Class A Certificates Outstanding For :

<TABLE>
<CAPTION>
                                            Class A Certificates at the
                                            Following Percentages of CPR
                                    --------------------------------------------------
Distribution Date                                  0%   10%  15%  20% 30%  0%    10%
- -----------------------                           ------  ------  ------- ------
<S>                                                <C>  <C> <C> <C> <C> <C> <C>

Initial Percentage................................. 100 100 100 100 100 100 100
_______, 1996......................................
_______, 1997......................................
_______, 1998......................................
_______, 1999......................................
_______, 2000......................................
_______, 2001......................................
_______, 2002......................................
_______, 2003......................................
_______, 2004......................................
_______, 2005......................................
_______, 2006......................................
_______, 2007......................................
_______, 2008......................................
_______, 2009......................................
_______, 2010......................................
_______, 2011......................................
_______, 2012......................................
_______, 2013......................................
_______, 2014......................................
_______, 2015......................................
_______, 2016......................................
_______, 2017......................................
_______, 2018......................................
_______, 2019......................................
_______, 2020......................................
Weighted Average Life (years)(1)..............

</TABLE>
- ---------------------

(1)  The  weighted  average  life  of  an  Offered  Certificate is determined by
     (i) multiplying the amount of each principal  distribution by the number of
     years from the date of the issuance  of  such  Certificate to  the  related
     Distribution Date, (ii) adding the results  and  (iii)  dividing the sum by
     the original principal balance of such Certificate.


                                                       S-42

<PAGE>



                                          DESCRIPTION OF THE CERTIFICATES

         The  Certificates  will be issued  pursuant to the Agreement  among the
Depositor,  the  Master  Servicer  and  the  Trustee.  A copy  of the  Agreement
(exclusive of the list of Mortgage  Loans) will be attached as an exhibit to the
Current  Report  on Form  8-K to be  filed  with  the  Securities  and  Exchange
Commission after the date of delivery of the Certificates.  Reference is made to
the Prospectus for additional  information regarding the terms and conditions of
the  Agreement to the extent not revised by the  following  description.  To the
extent that the statements in this Prospectus  Supplement  modify  statements in
the Prospectus, the statements in this Prospectus Supplement control.

         The  following  summaries do not purport to be complete and are subject
to, and are qualified in their  entirety by reference to, the  provisions of the
Agreement.  When  particular  provisions  or  terms  used in the  Agreement  are
referred  to,  the  actual  provisions  (including  definitions  of  terms)  are
incorporated by reference.

General

         Exclusive  of the  interest  of the Class R  Certificates,  the Class A
Certificates will initially  evidence in the aggregate a beneficial  interest of
approximately _____% in the pool of Mortgage Loans, and the Class B Certificates
will  initially  evidence  the  remaining   approximate   _____%.  The  Class  R
Certificates do not have a principal balance.

         The Class A Certificates  will be issued in fully registered form only,
in denominations of $25,000 and integral  multiples of $1,000 in excess thereof.
The Percentage Interest of a Class A Certificate is the percentage obtained from
dividing its denomination by the Original Class A Principal Balance.  Definitive
Class A Certificates,  if issued,  will be transferable  and exchangeable at the
corporate  trust  office of the Trustee at its  Corporate  Trust  Department  in
California  or, if it so elects,  at the office of an agent in New York City. No
service charge will be made for any  registration  of exchange or transfer,  but
the Trustee may require  payment of a sum  sufficient  to cover any tax or other
governmental charge.

         Distributions  of principal  and  interest on the Class A  Certificates
will be made on the 25th day of each  month,  or, if such day is not a  business
day, the next succeeding business day (each, a "Distribution Date") beginning in
_____________  1996, to the persons in whose names the Class A Certificates  are
registered  at the close of  business on the last  business  day  preceding  the
immediately  preceding  Distribution Date or on the date of the initial issuance
of the  Certificates  in the case of the first  Distribution  Date (the  "Record
Date").  The Class A Certificates  will initially be represented by certificates
registered in the name of Cede & Co.  ("Cede") as the nominee of The  Depository
Trust Company  ("DTC").  See  "Registration  of Class A Certificates"  below. If
definitive Class A Certificates are issued,  distributions will be made by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Certificate  Register,  except  that  a  Certificateholder  who  holds  Class  A
Certificates  with original  denominations  aggregating  at least $5 million may
request  payment by wire  transfer  of funds  pursuant  to written  instructions
delivered  to the Trustee at least ten  business  days prior to the Record Date.
The final  distribution in retirement of Class A Certificates  will be made only
upon  presentation  and surrender of the Class A  Certificates  at the office or
agency of the  Trustee  specified  in the final  distribution  notice to Class A
Certificateholders.

         The Collection  Account will be  established by the Master  Servicer in
the name of and on behalf of the Trustee.

Distributions on the Certificates

         Distributions  of interest  and  principal  to each Holder of a Class A
Certificate will be made on each Distribution Date,  commencing in _____________
1996, in an amount equal to each such Holder's  respective  Percentage  Interest
multiplied by the amount distributed in respect of Class A Certificates. Certain
calculations  with  respect  to the  Certificates  will be  made  by the  Master
Servicer  on the fifth day of the month (or if such  fifth day is not a business
day,  then on the next  preceding  business  day)  (the  "Determination  Date").
Distributions on the Class A Certificates  will be applied first to interest and
then to principal. All calculations of interest on the

                                                       S-43

<PAGE>



Certificates  will be made on the  basis  of the  actual  number  of days in the
Accrual  Period  divided  by 360.  Interest  will  accrue  with  respect to each
Distribution  Date during the one-month  period beginning on the 25th day of the
month  preceding  the month of such  Distribution  Date (or,  in the case of the
first Distribution Date,  beginning on _______________,  1996) and ending on the
14th day of the month of such Distribution Date (each, an "Accrual Period").

         With respect to each  Distribution  Date,  the  Available  Distribution
Amount will be the amount  received in respect of the Mortgage  Loans that is on
deposit in the  Collection  Account as of the close of  business  on the related
Determination  Date plus the  Advances  deposited  in the  Distribution  Account
(described below) for such Distribution Date, less the following amounts:

         (a) amounts  received on particular  Mortgage Loans as late payments or
other  recoveries  of interest or  principal  (including  Liquidation  Proceeds,
Insurance  Proceeds and  condemnation  awards) and  respecting  which the Master
Servicer previously made an unreimbursed Advance of such amounts;

         (b) amounts representing the reimbursement for Nonrecoverable  Advances
and other amounts (including the Servicing Fee) permitted to be withdrawn by the
Master  Servicer  from,  or not  required  to be  deposited  in, the  Collection
Account;

         (c) amounts representing all or part of a Monthly Payment due after the
             immediately preceding Due Date;

         (d)  all  Repurchase  Proceeds,   Principal  Prepayments,   Liquidation
Proceeds,  Insurance  Proceeds and condemnation  awards with respect to Mortgage
Loans received after the related Principal  Prepayment  Period,  and all related
payments  of  interest  representing  interest  for any period of time after the
related Due Date; and

         (e)      all income from Eligible Investments held in the Collection
                  Account for the account of the Master Servicer.

         On each  Distribution  Date the Available  Distribution  Amount will be
deposited  into  the  Distribution  Account.  In  addition,  on or  before  each
Distribution  Date, the Trustee will deposit into the  Distribution  Account (i)
the payments, if any, it has received under the Certificate Insurance Policy and
(ii) any  Reserve  Fund  draw  amounts,  in each case for  distribution  on such
Distribution Date.

         On each  Distribution  Date the Available  Distribution  Amount will be
distributed in the following amounts and order of priority:

               (i)         to the Class A  Certificateholders,  interest for the
                           related  Accrual  Period at the Class A  Pass-Through
                           Rate on the Class A Principal Balance,  together with
                           any previously  undistributed  shortfalls in required
                           distributions of interest on the Class A Certificates
                           (the "Class A Unpaid Interest  Shortfall").  Interest
                           distributions  are subject to reduction on account of
                           Net Interest Shortfalls as described below;

              (ii)         the Class A Formula  Principal Distribution Amount to
                           the   Class   A   Certificateholders    on    account
                           of principal until the Class A  Principal  Balance is
                           reduced to zero;

             (iii)         to the Certificate Insurer,  the  monthly premium due
                            on the Certificate Insurance Policy;

              (iv)         [intentionally omitted]

               (v)         to the  Certificate  Insurer,  an amount equal to any
                           previously   unreimbursed  payments  made  under  the
                           Certificate   Insurance   Policy  and  any  fees  and
                           expenses  owed  to it  under  the  related  insurance
                           agreement,    together    with    interest    thereon
                           (collectively, the " Unreimbursed Insurer Amounts");

                                                       S-44

<PAGE>




              (vi)         to the Reserve Fund, the amount (but not in excess of
                           the  Formula  Excess  Interest Amount) required to be
                           deposited in the Reserve Fund;

             (vii)         to the Class B  Certificateholders,  interest for the
                           related  Accrual  Period at the Class B  Pass-Through
                           Rate on the Class B Principal Balance,  together with
                           any previously  undistributed  shortfalls in required
                           distributions    of   interest   on   the   Class   B
                           Certificates;

            (viii)         on   account   of   principal,   to   the   Class   A
                           Certificateholders,    the   Unrecovered    Principal
                           Amounts,  if any,  for the  Mortgage  Loans  for such
                           Distribution  Date and all prior  Distribution  Dates
                           that have not previously been distributed pursuant to
                           this clause  until the Class A  Principal  Balance is
                           reduced to zero;

              (ix)         to the Class B Certificateholders on account of
                           principal the Class B Formula Principal Distribution
                           Amount until the Class B Principal Balance is reduced
                           to zero;

               (x)         to the Class B Certificateholders, the Class B Loss
                           Amounts not previously distribute to them pursuant to
                           this clause; and

              (xi)         any remaining balance to the Class R
                           Certificateholders.

         As to  any  Distribution  Date,  the  "Formula  Principal  Distribution
Amount" is the sum of:

         (a) the  principal  portion  of all  Monthly  Payments,  whether or not
received,  which were due on the related Due Date on Outstanding  Mortgage Loans
as of the related Due Date;

         (b) with respect to each Mortgage Loan, all Principal  Prepayments made
by the Mortgagor during the month (the " Principal Prepayment Period") preceding
the month of such Distribution Date;

         (c) with respect to each Mortgage Loan not described in (e) below,  all
Insurance  Proceeds,  condemnation  awards  and any other cash  proceeds  from a
source other than the Mortgagor,  to the extent  required to be deposited in the
Collection  Account pursuant to the Agreement,  which are allocable to principal
and were received during the related Principal Prepayment Period, net of related
unreimbursed Servicing Advances;

         (d) with  respect  to each  Mortgage  Loan  that  has been  repurchased
pursuant  to  Section  11.01  of the  Agreement  during  the  related  Principal
Prepayment Period, an amount equal to the Principal Balance of the Mortgage Loan
as of the date of repurchase;

         (e) with  respect  to each  Mortgage  Loan  that  became  a  Liquidated
Mortgage  Loan  during  the  related  Principal  Prepayment  Period,  the amount
allocable to the principal of such  Liquidated  Mortgage Loan that was recovered
out of the net liquidation  proceeds in respect of such Liquidated Mortgage Loan
in such Principal Prepayment Period;

         (f) with respect to each Mortgage Loan  repurchased  during the related
Principal  Prepayment  Period by the Master Servicer on account of a breach of a
representation  or warranty that materially  adversely  affects the interests of
the  Certificateholders  or  the  Certificate  Insurer,  or on  account  of  its
conversion to a fixed rate  Mortgage Loan or to a new Index,  an amount equal to
the principal  portion of the Purchase Price  (exclusive of any portion  thereof
included in clause (a) above); and

         (g) any  previously  undistributed  shortfall  in the  distribution  of
amounts in clauses (a) through (f) of the Formula Principal  Distribution Amount
for a prior Distribution Date.

         The  "Scheduled  Formula   Principal   Distribution   Amount"   for   a
Distribution  Date  is  the amount specified in clause (a) of this paragraph for
such Distribution Date.  The "Unscheduled Formula Principal Distribution

                                                       S-45

<PAGE>



Amount" for a  Distribution  Date is the sum of the amounts in clauses (b), (c),
(d), (e) and (f) of this paragraph for such Distribution Date.

         The "Unrecovered  Principal Amount" in respect of a Liquidated Mortgage
Loan is the portion,  if any, of the principal of such Liquidated  Mortgage Loan
that was not recovered upon its liquidation.  An Unrecovered Principal Amount in
respect  of a  Distribution  Date is one that was  incurred  in the  immediately
preceding Principal Prepayment Period.

         An  "Outstanding  Mortgage Loan" in respect of a Due Date is a Mortgage
Loan which was not the subject of a Principal  Prepayment  in full prior to such
Due Date, which did not become a Liquidated Mortgage Loan prior to such Due Date
and which was not repurchased on account of certain breaches of a representation
or warranty or conversion prior to such Due Date.

         The  "Principal  Balance" of a Mortgage Loan is its  principal  balance
remaining  to be paid at the  close  of  business  on the  Cut-off  Date  (after
deduction of all principal payments due on or before the Cut-off Date whether or
not paid, but without  deducting Monthly Payments due after the Cut-off Date and
received  on or before  the  Cut-off  Date)  reduced by all  amounts  (including
Advances,  if any)  distributed to  Certificateholders  relating to principal of
such Mortgage Loan.

         The interest entitlement above for the Class A and Class B Certificates
with  respect  to each  Distribution  Date will be  reduced by the amount of Net
Interest  Shortfall  allocable to each such Class. The Net Interest Shortfall on
any  Distribution  Date will be allocated pro rata among the Class A and Class B
Certificates  based on the amount of  interest  each such Class of  Certificates
would otherwise be entitled to receive on such Distribution Date.

         The "Net Interest Shortfall" in respect of a Distribution Date is equal
to the sum of (i) the  amount  of  interest  which  would  otherwise  have  been
received  with respect to any Mortgage Loan that was the subject of a Relief Act
Reduction and (ii) any Net Prepayment  Interest  Shortfall.  The "Net Prepayment
Interest  Shortfall" in respect of a  Distribution  Date is the aggregate of the
Prepayment  Interest  Shortfalls incurred on the Mortgage Loans in the preceding
Principal  Prepayment  Period  that were not made up by the  application  of the
Servicing  Fees  collected by the Master  Servicer in respect of such  Principal
Prepayment  Period.  A "Relief Act  Reduction"  is a reduction  in the amount of
monthly interest on a Mortgage Loan pursuant to the Soldiers' and Sailors' Civil
Relief Act of 1940, as amended.

         In no event  will  the  aggregate  distributions  of  principal  to the
Holders  of the  Class  A or  Class B  Certificates  (whether  out of  Available
Distribution   Amounts,   Reserve  Fund  draw  amounts  or  payments  under  the
Certificate  Insurance  Policy)  exceed the Original  Principal  Balance of such
Class.

         The "Formula Excess Interest Amount" in respect of a Distribution  Date
is the amount, if any, by which (i) one month's interest at the Weighted Average
Net Mortgage  Rate for Loan on the aggregate  Principal  Balance of the Mortgage
Loans as of the beginning of the preceding month (giving effect to the scheduled
principal  payments  due on such  Due Date and  unscheduled  principal  payments
received  prior to such Due Date) exceeds (ii) interest for the related  Accrual
Period at the weighted average of the Class A and Class B Pass-Through Rates for
such Distribution Date on the aggregate Principal Balance of such Certificates.

         The Class A Principal Balance is the Original Class A Principal Balance
less all  prior  distributions  to Class A  Certificateholders,  on  account  of
principal.

         The Class B Principal  Balance,  which shall not be less than zero,  is
the  Original  Class  B  Principal  Balance  less  the  sum  of  (i)  all  prior
distributions to the Class B Certificateholders on account of principal and (ii)
the sum of all Class B Loss  Amounts for prior  Distribution  Dates.  A "Class B
Loss Amount" for a Distribution Date is the amount, if any, by which (a) the sum
of (x) the Formula  Principal  Distribution  Amount  (exclusive of the amount in
clause (g) of the definition  thereof) and (y) the aggregate of the  Unrecovered
Principal  Amounts,  if any, for such  Distribution  Date exceeds (b) the amount
distributed on account of principal to the Holders of the  Certificates  on such
Distribution Date. Class B Loss Amounts will not bear interest.

                                                       S-46

<PAGE>




         The  term  "Principal  Balance,"  when  used in  respect  of a Class or
Classes of Certificates,  refers to the principal  balance thereof as calculated
in the preceding two paragraphs.

         The "Class A Formula Principal  Distribution Amount" for a Distribution
Date is equal to the sum of (i) the Class A Percentage of the Scheduled  Formula
Principal  Distribution Amount and (ii) the Class A Prepayment Percentage of the
Unscheduled Formula Principal Distribution Amount.

         The  "Class  A  Percentage"  for a  Distribution  Date is  equal to the
percentage  (which shall in no event be greater than 100%) derived from dividing
the Class A Principal  Balance by the Pool Scheduled  Principal  Balance (before
giving effect to the Formula Principal Distribution Amount for such Distribution
Date). The " Class A Prepayment Percentage" for a Distribution Date on or before
the  Distribution  Date in _______  2004 will be 100%.  The " Class A Prepayment
Percentage" for a Distribution  Date after the Distribution  Date in ______ 2004
will be as follows:  for any Distribution  Date subsequent to ______ 2004 to and
including the  Distribution  Date in ________  2005,  the Class A Percentage for
such  Distribution  Date  plus  70%  of the  Subordinated  Percentage  for  such
Distribution  Date; for any Distribution  Date subsequent to _______ 2005 to and
including the Distribution Date in _______ 2006, the Class A Percentage for such
Distribution Date plus 60% of the Subordinated  Percentage for such Distribution
Date; for any Distribution  Date subsequent to _______ 2006 to and including the
Distribution  Date in _______ 2007, the Class A Percentage for such Distribution
Date plus 40% of the Subordinated Percentage for such Distribution Date; for any
Distribution  Date subsequent to ________ 2007 to and including the Distribution
Date in ________ 2008, the Class A Percentage  for such  Distribution  Date plus
20% of the  Subordinated  Percentage  for such  Distribution  Date;  and for any
Distribution Date thereafter,  the Class A Percentage for such Distribution Date
(unless  on any of the  foregoing  Distribution  Dates  the  Class A  Percentage
exceeds the initial  Class A  Percentage,  in which case the Class A  Prepayment
Percentage for such Distribution Date will once again be 100%). Reduction of the
Class A Prepayment  Percentage  in  accordance  with the  preceding  sentence is
subject to the satisfaction of certain criteria  regarding  delinquency and loss
experience of the Mortgage Loans.

         Notwithstanding  the  foregoing,  if on any  Distribution  Date (i) the
Current  Subordination  Level equals at least twice the  Original  Subordination
Level,  (ii) cumulative  Realized  Principal Losses with respect to the Mortgage
Loans have not exceeded ___% of the initial Class B Principal Balance, and (iii)
over the prior six months, the average aggregate  outstanding  principal balance
of the Mortgage Loans delinquent 60 days or more (including for this purpose any
Mortgage  Loans in  foreclosure  and  Mortgage  Loans with  respect to which the
related Mortgage  Property has been acquired by the Trust Fund) has not exceeded
__% of the  average  aggregate  outstanding  principal  balance of all  Mortgage
Loans, then the Class A Prepayment Percentage for such Distribution Date will be
as follows:  (A) as to any Distribution  Date prior to the third  anniversary of
the first  Distribution  Date, the Class A Percentage for such Distribution Date
plus 50% of the Subordinated  Percentage for such Distribution  Date; and (B) as
to  any  Distribution   Date  thereafter,   the  Class  A  Percentage  for  such
Distribution Date.

         The "Current  Subordination Level" in respect of a Distribution Date is
the percentage  derived from dividing (i) the Class B Principal  Balance (before
giving  effect  to the  distributions  and  the  allocation  of the  Unrecovered
Principal  Amounts  for such  Distribution  Date)  by (ii)  the  Pool  Scheduled
Principal  Balance (before giving effect to the Formula  Principal  Distribution
Amount for such Distribution  Date). The "Original  Subordination  Level" is the
percentage  derived from dividing (i) the Original Class B Principal  Balance by
(ii) the Original Pool Scheduled Principal Balance, which percentage is ____%.

         The "Class B Formula Principal  Distribution Amount" for a Distribution
Date is the sum of (i) the  Subordinated  Percentage  of the  Scheduled  Formula
Principal Distribution Amount and (ii) the Subordinated Prepayment Percentage of
the  Unscheduled  Formula  Principal   Distribution   Amount.  The  Subordinated
Percentage  is  equal to 100%  less the  Class A  Percentage.  The  Subordinated
Prepayment Percentage is equal to 100% less the Class A Prepayment Percentage.

         With  respect  to  any  Distribution  Date,  a  "Distribution   Account
Shortfall"  is the sum of (a) the amount,  if any, by which (x) the aggregate of
the full  amounts due to be  distributed  pursuant to clauses (i) and (ii) above
exceeds (y) the amount of funds  (exclusive  of funds  representing  the Insured
Payment  in respect  of such  Distribution  Date) that will be on deposit in the
Distribution Account in respect of such Distribution Date and available to be

                                                       S-47

<PAGE>



distributed on the Class A Certificates,  after taking into account all deposits
to be made to the Distribution  Account on or prior to such  Distribution  Date,
including without limitation all Advances,  all funds to be transferred from the
Reserve  Fund and (b) on the  Distribution  Date that follows the month in which
there occurs the latest  original  scheduled  maturity date of any Mortgage Loan
that was an Outstanding  Mortgage Loan at any time during such month, the amount
necessary to reduce the Class A Principal  Balance to zero (after  giving effect
to all other  distributions of principal to be made on such Distribution Date in
respect of the Class A Certificates). Subject to the terms and conditions of the
Certificate  Insurance  Policy,  the Insured Amount for a Distribution Date will
include the Distribution Account Shortfall,  if any, for such Distribution Date.
See "The Certificate Insurance Policy and the Certificate Insurer" herein.

         The Class A Pass-Through  Rate for a Distribution Date will be equal to
LIBOR (as described  below) plus ____% subject to the following  limitation.  If
the Class A Pass-Through Rate for a Distribution Date so calculated on the basis
of LIBOR is greater than the Weighted Average Net Mortgage Rate for the Mortgage
Loans applicable at the beginning of the preceding month (after giving effect to
the Monthly  Payments due on such Due Date and  unscheduled  principal  payments
received prior to such Due Date),  then the Class A Pass-Through  Rate, for such
Distribution  Date will equal such lower Weighted Average Net Mortgage Rate. The
Class B  Pass-Through  Rate will be similarly  calculated,  but will equal LIBOR
plus ____% subject to the same  limitation of the related  Weighted  Average Net
Mortgage  Rate.  The "Net Mortgage Rate" of a Mortgage Loan is its Mortgage Rate
less the sum of (i) the  Servicing  Fee Rate of ____%  and (ii) the  Certificate
Insurance  Policy  annual  premium rate (which,  together with the Servicing Fee
Rate,  will not exceed ____%).  The "Weighted  Average Net Mortgage Rate" is the
weighted   average  of  the  Net  Mortgage   Rates  for  the   Mortgage   Loans.
Notwithstanding  the  foregoing,  the __% margin added to the  applicable  LIBOR
formula for the calculation of the Class A Pass-Through Rate will instead be __%
for each Distribution  after the first Distribution Date in respect of which the
option to purchase the  Mortgage  Loans,  described  under  "Description  of the
Certificates----Option  Termination,"  may  first  be  exercised  by the  Master
Servicer. The Class A Pass-Through Rate thus calculated will still be subject to
the limitation of the Weighted  Average Net Mortgage Rate as described  above in
this paragraph.

         Calculation of LIBOR. LIBOR with respect to any Distribution Date shall
be established by the Trustee and shall equal the arithmetic  mean (rounded,  if
necessary,  to the nearest  one-sixteenth of a percent, with a one thirty-second
being rounded  upwards) of the offered  rates for United States dollar  deposits
for one month which appear on the Reuters Screen LIBO Page (as defined below) as
of 11:00  a.m.,  London  time,  on the second  LIBOR  Business  Day prior to the
immediately  preceding  Distribution Date (but as of ____________,  1996, in the
case of the Distribution Date on _________ 15, 1996); provided that at least two
such offered rates appear on the Reuters Screen LIBO Page on such date. If fewer
than  two  offered  rates  appear,  LIBOR  will be  determined  on such  date as
described in the paragraph  below.  "Reuters Screen LIBO Page" means the display
designated  as page "LIBO" on the Reuters  Monitor  Money Rates Service (or such
other  page as may  replace  the LIBO page on that  service  for the  purpose of
displaying London interbank offered rates of major banks). "LIBOR Business Day,"
for purposes of the Agreement, is a day which is both a Business Day (as defined
in the Agreement) and a day on which banking institutions in the City of London,
England are not required or authorized by law to be closed.

         If on such date  fewer than two  offered  rates  appear on the  Reuters
Screen LIBO Page,  the Trustee will request the principal  London office of each
of the Reference  Banks (which shall be major banks  specified in, or determined
by the Master Servicer under,  the Agreement that are engaged in transactions in
the London interbank  market) to provide the Trustee with its offered  quotation
for United  States  dollar  deposits  for one month to prime banks in the London
interbank  market as of 11:00 a.m.,  London time,  on such date. If at least two
Reference Banks provide the Trustee with such offered quotations,  LIBOR on such
date  will  be the  arithmetic  mean  (rounded,  if  necessary,  to the  nearest
one-sixteenth of a percent,  with a one thirty-second  being rounded upwards) of
all such  quotations.  If on such date  fewer  than two of the  Reference  Banks
provide the Trustee with such an offered  quotation,  LIBOR on such date will be
the arithmetic mean (rounded,  if necessary,  to the nearest  one-sixteenth of a
percent,  with a one  thirty-second  being  rounded  upwards) of the offered per
annum rates which one or more leading banks in The City of New York specified in
or determined by the Agreement are quoting as of 11:00 a.m., New York City time,
on such date to leading European banks for United States dollar deposits for one
month;

                                                       S-48

<PAGE>



provided,  however, that if such banks are not quoting as described above, LIBOR
will be the LIBOR applicable to the immediately preceding Distribution Date.

Reserve Fund

         The Reserve  Fund will be an account  established  with the Trustee and
will initially be funded up to $________  from the  application in the aggregate
of  the   Available   Distribution   Amount   pursuant   to  clause  (vi)  under
"Distributions on the Certificates"  above. On each Distribution Date, funds, if
any, in the Reserve Fund will be applied in the following order of priority: (i)
to make any required  Advance that the Master  Servicer  fails to make,  (ii) to
distribute any shortfall in the amount required to be distributed to the Class A
Certificateholders  on such  Distribution  Date, (iii) to pay to the Certificate
Insurer the premium on the Certificate  Insurance  Policy for such  Distribution
Date to the extent not paid under  "Distributions on the Certificates" above and
(iv) to pay to the Certificate Insurer any Unreimbursed Insurer Amounts for such
Distribution   Date  to  the  extent  not  paid  under   "Distributions  on  the
Certificates" above. Collections of late Monthly Payments covered by any Advance
from the  Reserve  Fund will be applied to  reinstate  the amount in the Reserve
Fund up to $_______.  Similarly,  the application of the Available  Distribution
Amount pursuant to clause (vi) under  "Distributions on the Certificates"  above
may  reinstate  the amount in the  Reserve  Fund up to  $_______.  If the amount
available in the Reserve Fund on a  Distribution  Date is not  sufficient to pay
the entire  amount of  shortfalls  referred  to in clauses  (i) and (ii) in this
paragraph,  the amount of such deficiency  shall be allocated pro rata among the
Class A Certificates on the basis of their respective  Principal  Balances prior
to such Distribution Date.  Notwithstanding the foregoing,  the aggregate amount
distributed from the Reserve Fund pursuant to clause (ii) of this paragraph over
the life of the Trust Fund  shall not  exceed  $_________.  If an  aggregate  of
$________ has been applied  pursuant to clause (ii) of this paragraph,  then the
Reserve Fund may be reinstated one time up to $________ from the  application of
the Available  Distribution Amount pursuant to clause (vi) under  "Distributions
on the  Certificates"  above,  and  funds,  if  any,  in the  Reserve  Fund  may
thereafter be applied only pursuant to clause (i) of this paragraph.

Subordinated Certificates

         The  rights  of  the  Class  B  Certificateholders   and  the  Class  R
Certificateholders  to receive  distributions with respect to the Mortgage Loans
will be subordinated to the rights of the Holders of Class A Certificates to the
extent  described  herein.   This  subordination  is  intended  to  enhance  the
likelihood of regular receipt by the Holders of Class A Certificates of the full
amount of monthly  distributions  due them and to protect the Holders of Class A
Certificates against losses.

         The protection  afforded to the Holders of the Class A Certificates  by
means of the  subordination,  to the extent provided herein,  of the Class B and
Class  R  Certificates  as  described  above  will  be  accomplished  (i) by the
application of the Available  Distribution  Amount in the order  specified under
"Distributions on the Certificates" above and (ii) if the Available Distribution
Amount on such Distribution Date is not sufficient to permit the distribution of
the entire  Class A Formula  Principal  Distribution  Amount and all  previously
undistributed   Unrecovered   Principal  Amounts  to  the  Holders  of  Class  A
Certificates,  by the  right of the  Holders  of such  Class A  Certificates  to
receive any such shortfall out of future distributions of Available Distribution
Amounts  that would  otherwise  have been  payable to the Holders of the related
Class  B  Certificates  and  the  Class  R  Certificates,  as  applicable.  This
subordination  feature is effected for the Class A  Certificates  by  allocating
principal  among  the  Certificates  on a  shifting-interest  payment  basis  as
described herein.

         As described  above,  the  distribution  of principal to the Holders of
Class A  Certificates  is  intended  to include  the  principal  balance of each
Mortgage  Loan  that  became a  Liquidated  Mortgage  Loan  during  the  related
Principal  Prepayment  Period.  A "Liquidated  Mortgage Loan" is,  generally,  a
defaulted  Mortgage  Loan as to  which  all  amounts  that the  Master  Servicer
believes can be recovered  with  respect to such  Mortgage  Loan or the property
acquired in respect  thereof have been recovered.  If the Liquidation  Proceeds,
net of related  Liquidation  Expenses and any Advances in respect thereof,  from
such  Liquidated  Mortgage  Loan are less  than the  principal  balance  of such
Liquidated  Mortgage  Loan, the  deficiency  may, in effect,  be absorbed by the
Holders  of the  Class  B  Certificates  since a  portion  of  future  Available
Distribution Amounts funded by future principal collections on the

                                                       S-49

<PAGE>



Mortgage  Loans,  up to the aggregate  amount of such  deficiencies,  that would
otherwise  have been  distributable  to them may be paid to the  Holders  of the
Class A Certificates  or to the Certificate  Insurer.  No assurance can be given
that the Class A Certificates will not experience any losses.

         If, due to losses and delinquencies,  the Available Distribution Amount
for any  Distribution  Date is not sufficient to cover,  in addition to interest
distributable  to the Holders of the Class A  Certificates,  the entire  Formula
Principal   Distribution   Amount   and  any   Unrecovered   Principal   Amounts
distributable  to the Holders of such Class A Certificates on such  Distribution
Date,  then the  aggregate  of the Pool  Scheduled  Principal  Balance will have
become less than the outstanding  Principal  Balance of the  Certificates.  Such
disproportionate  reduction reduces the protection afforded by the subordination
of the Class B Certificates. Consequently, but for the effect of the Certificate
Insurance  Policy,  the Holders of Class A Certificates will bear all losses and
delinquencies on the Mortgage Loans, and could incur losses on their investment,
if the Pool  Scheduled  Principal  Balance  becomes  equal  to or less  than the
aggregate outstanding Principal Balance of such Class A Certificates.

Certificate Insurance Policy

         The Depositor will obtain the Certificate  Insurance Policy, which will
be issued by the  Certificate  Insurer in favor of the Trustee and will  provide
for payment of Insured  Amounts (as defined herein) in accordance with the terms
of the Certificate Insurance Policy solely for the benefit of the Holders of the
Class A Certificates.  The Certificate  Insurance Policy is non-cancelable.  See
"The Certificate Insurance Policy and the Certificate Insurer" herein.

         The  Certificate  Insurer is  required  to pay  Insured  Amounts to the
Trustee as paying agent on the later of the applicable  Distribution Date or the
Business Day next  following the Business Day on which the  Certificate  Insurer
receives a notice of  Nonpayment  (as  defined  herein) in  accordance  with and
subject  to the  terms of the  Certificate  Insurance  Policy.  The  Certificate
Insurer is not responsible for the application of any Insured Amount  subsequent
to the receipt thereof by the Trustee.

         The Certificate  Insurance  Policy does not cover  shortfalls,  if any,
attributable  to the  liability of the Trust Fund,  the REMIC or the Trustee for
withholding  taxes,  if any (including  interest and penalties in respect of any
such liability).  In addition, the Certificate Insurance Policy does not protect
against the adverse consequences of, and does not guarantee,  any specified rate
of prepayments  nor protect  against any risk other than  Nonpayment,  including
failure of the Trustee to make any Insured Payment due to Holders of the Class A
Certificates.  In addition,  the Certificate Insurance Policy does not cover any
Net Interest Shortfalls in respect of the Class A Certificates.  The Certificate
Insurer  has the right to  terminate  the Trust Fund,  causing  the  transfer of
amounts in certain  accounts and the  acceleration  of the Class A Certificates,
under certain  circumstances  if the Pool Scheduled  Principal  Balance  becomes
equal to or less  than 10% of the Pool  Scheduled  Principal  Balance  as of the
Cut-off Date.

Assignment of Mortgage Loans

         The  Depositor  will cause the  Mortgage  Loans to be  assigned  to the
Trustee,  together with all principal and interest  collected on or with respect
to the  Mortgage  Loans  and due after  the  Cut-off  Date.  The  Trustee  will,
concurrently  with such assignment,  authenticate and deliver the  Certificates.
Each Mortgage  Loan will be identified in a schedule  appearing as an exhibit to
the  Agreement  (the  "Mortgage  Loan  Schedule").  The Mortgage  Loan  Schedule
specifies,  among other things, with respect to each Mortgage Loan, the original
principal  amount and the unpaid  principal  balance as of the Cut-off Date; the
Monthly Payment as of the Cut-off Date; the months  remaining to maturity of the
Mortgage Loan; the Margin; and the Mortgage Rate as of the Cut-off Date.

         The Mortgage  Notes and  Mortgages  and certain  other  documents  (the
"Mortgage  Files") will be delivered by the Master  Servicer to the Trustee or a
custodian of the Trustee  within 21 days after the date of the initial  issuance
of the  Certificates,  and at least  50% of the  Mortgage  Notes  will have been
delivered by such issuance date. The Trustee, or its custodian, will review each
Mortgage File (or copies thereof) and if any document required to be included in
any Mortgage  File is found to be  defective  in any  material  respect and such
defect is not cured within 60 days (or such longer period as may be agreed to by
the Trustee) following notification thereof to the Master

                                                       S-50

<PAGE>



Servicer by the Trustee,  the Master  Servicer will repurchase or substitute for
such  Mortgage  Loan in the manner set forth under "The  Pooling  and  Servicing
Agreement----Assignment of Mortgage  Assets----Assignment of the Mortgage Loans"
in the Prospectus and as set forth in the Agreement.

         The assignments of the Mortgages to the Trustee will not be recorded.

Amendments to Mortgage Loan Documents

         In  connection  with the  servicing of the Mortgage  Loans,  the Master
Servicer  may at the  request of a borrower  or at its own  initiative  agree to
modify the  Mortgage  Note or  Mortgage  relating  to a  Mortgage  Loan or waive
compliance  by the borrower with any provision of the Mortgage Note or Mortgage,
provided that any such  modification or waiver (i) does not extend the scheduled
maturity  date of, modify the interest rate payable under (except as required by
law or as  contemplated  by the Mortgage  Note), or constitute a cancellation or
discharge of the outstanding principal balance under such Mortgage Loan, (ii) is
not inconsistent  with the Master  Servicer's then current  practice  respecting
comparable  mortgage  loans  held  in its  own  portfolio,  or  (iii)  does  not
materially and adversely affect the security afforded by the Mortgaged Property;
provided, however, that the Master Servicer may agree to changes to the terms of
a Mortgage  Note or Mortgage  which would  otherwise be violative of clauses (i)
and (iii) above if (a) the Master  Servicer has determined that such changes are
necessary  to avoid  prepayment  of the  related  Mortgage  Loan as a result  of
refinancing  provided  by  another  lender or to  accommodate  the  request of a
borrower to extend the scheduled  maturity date of the related Mortgage Loan and
such changes are  consistent  with  prudent  business  practice,  (b) the Master
Servicer  repurchases  the related  Mortgage Loan for the Purchase  Price on the
business day preceding the Distribution Date immediately following the Principal
Prepayment  Period  during which such changes were made and (c) such changes and
subsequent repurchase will not affect the status of the Trust Fund as a REMIC as
evidenced by an opinion of counsel.  Any such repurchase will be accomplished in
the manner  described under  "Description of the  Certificates----Assignment  of
Mortgage Loans" herein.

Servicing and Insurance

         The Mortgage  Loans will be serviced in accordance  with  procedures as
described   generally  in  the  Prospectus  under  "The  Pooling  and  Servicing
Agreement" and as set forth in the Agreement.

         Except as described below,  when any Mortgaged  Property is conveyed by
the  Mortgagor,  the Master  Servicer may, but is not obligated to,  enforce any
due-on-sale clause contained in the Mortgage Loan, to the extent permitted under
applicable law and governmental regulations. Acceleration of Mortgage Loans as a
result of  enforcement  of such  "due-on-sale"  provisions  in  connection  with
transfers  of  the  related  Mortgaged  Properties  will  affect  the  level  of
prepayments on the Mortgage Loans,  thereby  affecting the weighted average life
of the Class A Certificates.  See "Yield and Prepayment  Considerations"  in the
Prospectus  and  "Prepayment  and Yield  Considerations"  herein.  If the Master
Servicer  elects not to enforce  any  due-on-sale  clause or is  prevented  from
enforcing such  due-on-sale  clause under applicable law, the Master Servicer is
authorized  to enter into an  assumption  and  modification  agreement  with the
person  to whom such  Mortgaged  Property  has been or is about to be  conveyed,
pursuant to which such person becomes liable under the Mortgage Loan and, to the
extent permitted by applicable law, the borrower remains liable thereon.

         The Master  Servicer  will be obligated  to maintain a Standard  Hazard
Insurance  Policy with respect to each  Mortgage  Loan in an amount equal to the
replacement  cost  of  the  improvements  securing  such  Mortgage  Loan  or the
outstanding principal balance of such Mortgage Loan, whichever is less. See "The
Pooling and  Servicing  Agreement----Hazard  Insurance"  in the  Prospectus.  No
Mortgage Pool Insurance  Policy,  Special Hazard  Insurance  Policy or Mortgagor
Bankruptcy  Insurance will be maintained  with respect to the Mortgage Pool, nor
will any Mortgage Loan included in the Mortgage Pool be subject to FHA Insurance
or VA Guaranty or be covered by a Primary Mortgage Insurance Policy.


                                                       S-51

<PAGE>



Servicing Compensation and Payment of Expenses

         The Master Servicer will be paid a monthly Servicing Fee (including any
sub-servicing  compensation)  with  respect to each  Mortgage  Loan in an amount
equal to  approximately  one-twelfth  of ____% of the principal  balance of each
Mortgage Loan (the " Servicing Fee Rate").  The Master Servicer will not receive
excess interest or excess  proceeds as additional  servicing  compensation.  See
"Certain Federal Income Tax Consequences" herein and in the Prospectus.

         The Master  Servicer  is  obligated  to pay  certain  ongoing  expenses
associated  with the  Mortgage  Pool and  incurred  by the  Master  Servicer  in
connection with its responsibilities  under the Agreement.  See "The Pooling and
Servicing Agreement----Servicing and Other Compensation and Payment of Expenses"
in the Prospectus for information  regarding other possible  compensation to the
Master Servicer and for  information  regarding  expenses  payable by the Master
Servicer.

         The  Servicing Fee in respect of a month will be applied to make up any
Prepayment  Interest Shortfall  experienced on any prepayment of a Mortgage Loan
in such month in respect of which less than one month's interest is collected in
respect  of such  month.  A  "Prepayment  Interest  Shortfall"  in  respect of a
Mortgage  Loan  is the  amount  by  which  interest  paid  by the  Mortgagor  in
connection  with a principal  prepayment  of such Mortgage Loan is less than one
month's  interest  at the  related  Mortgage  Rate on the  amount  prepaid.  See
"Prepayment and Yield Considerations." No assurance can be given that the amount
of the Servicing Fee will be sufficient for such purpose.

Optional Purchase of Defaulted Mortgage Loans

         The Master  Servicer  may, in its sole  discretion,  purchase  from the
Trust Fund any Mortgage  Loan as to which a Monthly  Payment is 180 or more days
delinquent.  Any such purchase will be at a price equal to 100% of the Principal
Balance  of such  Mortgage  Loan,  plus any  unreimbursed  Advances  in  respect
thereof,  together with accrued  interest  thereon at the Mortgage Rate from the
date through which interest was last paid by the related borrower or advanced by
the Master Servicer to the end of the Principal  Prepayment Period preceding the
Distribution  Date on which the  proceeds of such  purchase  are  required to be
distributed.

Advances

         The Master  Servicer is obligated to make  Advances of cash each month,
which will be part of the Available  Distribution Amount, equal to the amount of
the delinquent  Monthly  Payments due on the immediately  preceding Due Date and
not paid.  The Master  Servicer is under no  obligation  to make an Advance with
respect to any  Mortgage  Loan if the Master  Servicer  determines,  in its sole
discretion,  that such Advance will not be recoverable  from future payments and
collections  on such  Mortgage  Loans  based  upon  its  general  experience  in
servicing  mortgage loans,  its assessment of the likelihood of ultimate payment
by the related Mortgagors and its estimate of Liquidation  Proceeds.  The Master
Servicer will be reimbursed for Advances out of the related late collections and
Liquidation  Proceeds.  The Master Servicer will be reimbursed for Advances that
it  determines  will not be  recoverable  out of related  late  collections  and
Liquidation Proceeds  ("Non-recoverable  Advances") from funds in the Collection
Account.  Advances are intended to maintain a regular flow of scheduled interest
payments to the Class A  Certificateholders,  not to guarantee or insure against
losses.  Accordingly,  any  funds so  advanced  are  recoverable  by the  Master
Servicer out of amounts received on Mortgage Loans.  Advances are required to be
deposited  in the  Collection  Account by the second  Business  Day prior to the
related  Distribution  Date. The Master  Servicer may make an Advance (i) out of
its own funds, (ii) out of funds in the Collection  Account that are not part of
the Available  Distribution Amount for the related Distribution Date or (iii) by
any  combination of clauses (i) and (ii).  Advances made pursuant to clause (ii)
must be restored from the Master Servicer's funds when such amounts are required
to be distributed as part of an Available Distribution Amount.


                                                       S-52

<PAGE>



Optional Termination

         The Master  Servicer  may, at its  option,  on any  Distribution  Date,
repurchase  from the Mortgage Pool all Mortgage Loans  remaining  outstanding at
such time as the Pool Scheduled  Principal  Balance is less than 10% of the Pool
Scheduled  Principal  Balance as of the Cut-off Date. The repurchase price to be
distributed  to  Certificateholders  will equal the greater of (i) the aggregate
Principal  Balances of the Mortgage Loans plus accrued  interest  thereon at the
related Net Mortgage Rate, plus the appraised value of any property  acquired in
respect of a Mortgage Loan, (ii) the fair market value of the Mortgage Loans and
any property acquired in respect of a Mortgage Loan (as determined by the Master
Servicer)  and  (iii)  the sum of (a) the  aggregate  of the  Class A  Principal
Balance together with one month's interest at the Class A Pass-Through  Rate and
any Class A Unpaid  Interest  Shortfall and (b) the sum of the Class B Principal
Balance together with one month's interest at the Class B Pass-Through  Rate and
any  previously   undistributed  shortfall  in  interest  due  on  the  Class  B
Certificates  on  prior  Distribution   Dates.  The  repurchase  price  will  be
distributed  to   Certificateholders   in  the  month  following  the  month  of
repurchase,  first to the Class A Certificateholders to the extent of the amount
in clause  (iii)(a) and then in  accordance  with the  Agreement.  Under certain
circumstances,  the Certificate Insurer may exercise the Master Servicer's right
of repurchase.

Miscellaneous

         In  determining  the  percentage  of  the  Trust  Fund  evidenced  by a
Certificate  for purposes of determining  the consent of  Certificateholders  or
other action by Certificateholders as discussed under "The Pooling and Servicing
Agreement----Amendment"  in the Prospectus,  such percentage shall be based upon
the relative outstanding  Principal Balances of the Certificates.  Amendments to
the Agreement requiring the consent of Certificateholders shall require only the
consent  of  the  Holders  of  Certificates  of  each  Class  affected  thereby,
evidencing,  as to such Class,  Percentage  Interests  aggregating at least 66%.
Amendments to the  Agreement may be made only with the prior written  consent of
the Certificate Insurer.  Certain other actions under the Agreement also require
the prior written consent of the Certificate  Insurer.  The Certificate  Insurer
may direct the  Trustee to waive any  default by the Master  Servicer  under the
Agreement,  except  that a default in making any  required  distribution  on any
Certificate may only be waived by the affected Certificateholder.  Upon an Event
of Default,  the Trustee may  terminate  the rights of the Master  Servicer only
with the consent of the  Certificate  Insurer,  and shall  terminate  the Master
Servicer at the direction of the Certificate Insurer.

         A successor Master Servicer,  if any, will become obligated to purchase
Convertible  Mortgage  Loans that  convert to a fixed rate after such  successor
becomes the Master  Servicer  only if such  successor  Master  Servicer,  at its
discretion,  elects to  obligate  itself to make such  purchases.  A  terminated
Master Servicer (including the initial Master Servicer) will not be obligated to
make such purchases after its termination as Master Servicer.

Registration of Class A Certificates

         The Class A  Certificates  will  initially be registered in the name of
Cede, the nominee of DTC. DTC is a limited-purpose trust company organized under
the laws of the State of New York,  a member of the Federal  Reserve  System,  a
"clearing  corporation"  within the meaning of the New York  Uniform  Commercial
Code, and a "clearing agency"  registered  pursuant to the provisions of Section
17A of the 1934 Act. DTC accepts  securities for deposit from its  participating
organizations  ("Participants")  and facilitates the clearance and settlement of
securities   transactions   between  Participants  in  such  securities  through
electronic  book-entry changes in accounts of Participants,  thereby eliminating
the need for physical movement of certificates.  Participants include securities
brokers and dealers, banks and trust companies and clearing corporations and may
include certain other  organizations.  Indirect access to the DTC system is also
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly.

         Certificate  Owners who are not  Participants  but desire to  purchase,
sell or  otherwise  transfer  ownership of Class A  Certificates  may do so only
through  Participants  (unless and until  Definitive  Class A  Certificates,  as
defined below,  are issued).  In addition,  Certificate  Owners will receive all
distributions of principal of and interest on the Class A Certificates  from the
Trustee through DTC and Participants. Certificate Owners will not receive

                                                       S-53

<PAGE>



or be entitled to receive  certificates  representing their respective interests
in the Class A Certificates,  except under the limited  circumstances  described
below.

         Unless and until Definitive Class A Certificates (as defined below) are
issued,  it is  anticipated  that the only  "Certificateholder"  of the  Class A
Certificates  will be Cede,  as nominee of DTC.  Certificate  Owners will not be
Certificateholders as that term is used in the Agreement. Certificate Owners are
only permitted to exercise the rights of  Certificateholders  indirectly through
Participants and DTC.

         While  the  Class A  Certificates  are  outstanding  (except  under the
circumstances  described  below),  under the rules,  regulations  and procedures
creating  and  affecting  DTC  and  its  operations,  DTC is  required  to  make
book-entry  transfers among Participants on whose behalf it acts with respect to
the Class A Certificates  and is required to receive and transmit  distributions
of principal  of, and interest  on, the Class A  Certificates.  Unless and until
Definitive  Class A  Certificates  are  issued,  Certificate  Owners who are not
Participants  may  transfer  ownership  of  Class A  Certificates  only  through
Participants by instructing such  Participants to transfer Class A Certificates,
by book-entry  transfer,  through DTC for the account of the  purchasers of such
Certificates,  which account is maintained with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership of Class A Certificates  will be executed through DTC and the accounts
of the respective Participants at DTC will be debited and credited.

         Class A Certificates  will be issued in registered  form to Certificate
Owners, or their nominees,  rather than to DTC (such Certificates being referred
to  herein  as  "Definitive  Class  A  Certificates"),  only  if (i)  DTC or the
Depositor  advises the Trustee in writing that DTC is no longer  willing or able
to  discharge  properly  its  responsibilities  as nominee and  depository  with
respect to the Class A  Certificates  and the Depositor or the Trustee is unable
to locate a qualified successor, (ii) the Depositor, at its sole option and with
the consent of the Trustee,  elects to terminate the  book-entry  system through
DTC or (iii) after the occurrence of an Event of Default,  DTC, at the direction
of Certificate  Owners having a majority in Percentage  Interests of the Class A
Certificates together, advises the Trustee in writing that the continuation of a
book-entry  system through DTC (or a successor  thereto) to the exclusion of any
physical  certificates  being issued to  Certificate  Owners is no longer in the
best  interest  of  Certificate  Owners.  Upon  issuance of  Definitive  Class A
Certificates  to Certificate  Owners,  such  Certificates  will be  transferable
directly (and not exclusively on a book-entry basis) and registered Holders will
deal  directly  with  the  Trustee  with  respect  to  transfers,   notices  and
distributions.

         DTC has advised the Depositor  and the Trustee  that,  unless and until
Definitive Class A Certificates  are issued,  DTC will take any action permitted
to be taken by a Holder of Class A Certificates  under the Agreement only at the
direction  of one or  more  Participants  to  whose  DTC  account  the  Class  A
Certificates are credited. DTC has advised the Depositor that DTC will take such
action with respect to any Percentage Interests of the Class A Certificates only
at the  direction  of and on behalf of such  Participants  with  respect to such
Percentage  Interests of the Class A Certificates.  DTC may take actions, at the
direction of the related Participants, with respect to some Class A Certificates
which conflict with actions taken with respect to other Class A Certificates.

         Issuance of the Class A Certificates  in book-entry form rather than as
physical  certificates  may  adversely  affect  the  liquidity  of the  Class  A
Certificates  in the secondary  market and the ability of Certificate  Owners to
pledge them. In addition,  since  distributions on the Class A 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 Certificate Owners,  Certificate Owners may experience
delays in the receipt of such distributions.

The Trustee

         _________________________  will act as Trustee of the Trust  Fund.  The
mailing    address    of   the    Trustee's    corporate    trust    office   is
______________________ and its telephone number is ______________.



                                                       S-54

<PAGE>



                  THE CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER

         The following  information has been supplied by the Certificate Insurer
for inclusion in this Prospectus Supplement.

         The Certificate Insurer, in consideration of the payment of the premium
and subject to the terms of the Certificate  Insurance  Policy,  unconditionally
and  irrevocably  guarantees  that an  amount  equal to each  full and  complete
Insured  Amount  (as  defined  below)  will  be  received  by  the  Trustee  for
distribution to Holders of the Class A Certificates in accordance with the terms
of the Agreement (as defined below). The Certificate Insurer's obligations under
the  Certificate  Insurance  Policy with respect to a particular  Insured Amount
shall be finally  and  completely  discharged  to the extent  funds equal to the
applicable  Insured  Amount are  received  from the  Certificate  Insurer by the
Trustee.  The Certificate  Insurer is not responsible for the application of any
Insured Amount subsequent to the receipt thereof by the Trustee. Insured Amounts
shall be paid only at the time set forth in the Certificate Insurance Policy.

         Notwithstanding  the foregoing  paragraph,  the  Certificate  Insurance
Policy does not cover shortfalls,  if any,  attributable to the liability of the
Trust Fund, the REMIC or the Trustee for  withholding  taxes,  if any (including
interest  and  penalties  in respect  of any such  liability).  The  Certificate
Insurance Policy does not protect against the adverse  consequences of, and does
not guarantee,  any specified rate of prepayments  nor protect  against any risk
other than  Nonpayment,  including  failure of the  Trustee to make any  Insured
Payment due to Holders of the Class A Certificates. In addition, the Certificate
Insurance  Policy does not cover any Net Interest  Shortfalls  in respect of the
Class A Certificates.

         In the event the Trustee has notice  that any payment of  principal  or
interest  which has been made to a Holder of the Class A  Certificates  by or on
behalf of the Trustee has been deemed a  preferential  transfer and  theretofore
recovered  from its registered  owner  pursuant to the United States  Bankruptcy
Code in  accordance  with a final,  nonappealable  order of a court of competent
jurisdiction,  the  Certificate  Insurer  will make  payment  to the  Trustee in
respect thereof.

         The  Certificate   Insurer  will  pay  any  amount  payable  under  the
Certificate Insurance Policy from its own funds on the later of (a) the Business
Day next following the Business Day on which the Certificate  Insurer receives a
notice of  Nonpayment or (b) the  applicable  Distribution  Date.  Such payments
shall be made only upon  presentation  of an  instrument  in form and  substance
satisfactory to the Certificate Insurer who shall be subrogated to all rights of
the Holders of the Class A  Certificates  to payment on the Class A Certificates
to the extent of the  insurance  disbursements  so made.  Once  payments  of the
Insured  Amounts have been made to the Trustee,  the  Certificate  Insurer shall
have no further obligation in respect of such Insured Amounts.

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

                  "Agreement" means the Pooling and Servicing Agreement dated as
         of October 1, 1996, by and among the Depositor, the Master Servicer and
         the Trustee  without  regard to any  amendment  or  supplement  thereto
         without the prior consent of the Certificate Insurer.

                  "Insured  Amount" and  "Nonpayment"  mean with  respect to any
         Distribution Date the sum of (i) the Distribution Account Shortfall for
         such Distribution Date and (ii) any Preference Amount.

                  "Insured  Payment" means with respect to any Distribution Date
         the Insured Amounts paid to the Trustee by the Certificate Insurer.

                  "Preference Amount" means any payment of principal or interest
         which has been made to a Holder  of the Class A  Certificates  by or on
         behalf of the Trustee which has been deemed a preferential transfer and
         theretofore  recovered from its registered owner pursuant to the United
         States Bankruptcy Code in accordance with a final,  nonappealable order
         of a court of competent jurisdiction.

                                                       S-55

<PAGE>




         The Certificate Insurance Policy is being issued under and pursuant to,
and shall be construed under, the laws of the State of New York,  without giving
effect to the conflict of laws principles thereof.

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

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

         The following  table sets forth selected  financial  information on the
basis of generally accepted accounting principles.

                                         [Selected Financial Information]

         The Certificate Insurer makes no representation  regarding Certificates
or the advisability of investing in the Certificates and makes no representation
regarding,  nor has it participated in the preparation of, the Prospectus or the
Prospectus  Supplemental other than the information  supplied by the Certificate
Insurer  and  presented  under the  heading  "The  Certificate  Insurer"  and in
Appendix A and Appendix B.

                                      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 Certificates and the 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 Class A  Certificates  [may]  [will not] be treated as having  been
issued  with  original  issue  discount.  [It is  anticipated  that the  Class A
Certificates  will be issued at a premium.] The prepayment  assumption that will
be used for purposes of computing  original issue discount,  if any, for federal
income tax purposes is a CPR of __%. No representation is made that the Mortgage
Loans will, in fact, prepay at these or any other rates.

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

                                               ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes  certain  restrictions  on employee  benefit  plans that are
subject to ERISA  ("Plans") and on persons who are  fiduciaries  with respect to
such Plans. See "ERISA Considerations" in the Prospectus.

   

         The U.S.  Department  of Labor has granted to First Union  Corporation,
the  parent  of First Union Capital Markets Corp.,  an  administrative exemption
(Prohibited  Transaction Exemption 96-22,  Exemption Application No. D-10165, 61
Fed.  Reg.  5577  (1996)  (the  "Exemption")  from  certain  of  the  prohibited
transaction  provisions of Sections  406(a) and(b) and 407(a) of ERISA,  and the
excise  taxes  imposed on such  prohibited  transactions  pursuant  to  Sections
4975(a) and (b) of the Code with  respect to the initial  purchase,  the holding
and the subsequent  resale by Plans of  certificates  representing  interests in
asset-backed pass-through trusts that consist of certain receivables,  loans and
other  obligations  that meet the conditions and  requirements of the Exemption.
The  receivables  covered by the Exemption  apply to mortgage  loans such as the
Mortgage Loans in the Trust Fund.  The Exemption will apply to the  acquisition,
holding   and  resale  of  the  Class  A   Certificates,   underwritten   by  an
"Underwriter,"  as  hereinafter  defined,  provided that certain  conditions set
forth  in  the  Exemption  application  are  satisfied.  For  purposes  of  this
discussion,  the term  "Underwriter"  shall  include  (a) FUNB,  (b) any  person
directly  or  indirectly,  through  one  or  more  intermediaries,  controlling,
controlled  by or under  common  control  with  FUNB  and(c)  any  member of the
underwriting  syndicate or selling group of which FUNB or a person  described in
(b) is a manager or co-manager with respect to the Class A Certificates.

    

                                                       S-56

<PAGE>




         The Exemption  application sets forth six general conditions which must
be satisfied for a transaction involving the purchase, sale and holding of Class
A Certificates to be eligible for exemptive  relief under the Exemption,  if and
when the Exemption is issued.  First, the acquisition of Class A Certificates by
a Plan must be on terms that are at least as favorable to the Plan as they would
be in an arm's-length  transaction with an unrelated party.  Second,  the rights
and interests  evidenced by the Class A Certificates must not be subordinated to
the rights and interests  evidenced by the other certificates of the same trust.
Third,  the Class A Certificates  at the time of acquisition by the Plan must be
rated in one of the three  highest  generic  rating  categories  by  Standard  &
Poor's,  Moody's,  Duff & Phelps,  Inc.  (" Duff & Phelps")  or Fitch  Investors
Service, Inc. ("Fitch"). Fourth, the Trustee cannot be an affiliate of any other
member  of the  "Restricted  Group,"  which  consists  of any  Underwriter,  the
Depositor,  the Master Servicer, any Sub-servicer,  the Trustee, the provider of
any Credit Enhancement, any borrower with respect to Mortgage Loans constituting
more than 5% of the  aggregate  unamortized  principal  balance of the  Mortgage
Loans as of the date of initial  issuance of the Class A Certificates  and their
affiliates.  Fifth,  the  sum of  all  payments  made  to  and  retained  by the
Underwriter   must  represent  not  more  than   reasonable   compensation   for
underwriting or placing the Class A  Certificates;  the sum of all payments made
to and  retained by the  Depositor  pursuant to the  assignment  of the Mortgage
Loans to the Trust Fund must  represent  not more than the fair market  value of
such  Mortgage  Loans;  and the sum of all payments  made to and retained by the
Master  Servicer and any  sub-servicer  must represent not more than  reasonable
compensation  for  such  person's  services  under  the  Pooling  and  Servicing
Agreement and reimbursement of such person's  reasonable  expenses in connection
therewith.  Sixth, the investing Plan must be an accredited  investor as defined
in Rule  501(a)(1) of  Regulation D of the  Securities  and Exchange  Commission
under the Securities Act.

         Because  the Class A  Certificates  are not  subordinated  to any other
class of Certificates, the second general condition set forth above is satisfied
with respect to the Class A  Certificates.  It is a condition of the issuance of
the Class A  Certificates  that they be rated not lower than "AAAr" and "Aaa" by
Standard & Poor's and Moody's,  respectively;  thus, the third general condition
set forth above is satisfied with respect to the Class A Certificates  as of the
Closing Date. In addition,  the fourth general condition set forth above is also
satisfied as of the Closing Date. A fiduciary of a Plan contemplating purchasing
a Class A Certificate  in the secondary  market must make its own  determination
that, at the time of such purchase, the Class A Certificates continue to satisfy
the third and fourth  general  conditions set forth above. A fiduciary of a Plan
contemplating purchasing any purchase of a Class A Certificate must make its own
determination that the first, fifth and sixth general conditions set forth above
will be  satisfied  with respect to such Class A  Certificate  as of the date of
such purchase.

         Employee  benefit  plans  that are  governmental  plans (as  defined in
section 3(32) of ERISA) and certain church plans (as defined in section 3(33) of
ERISA) are not subject to ERISA requirements.  Accordingly, assets of such plans
may be  invested  in the  Class  A  Certificates  without  regard  to the  ERISA
restrictions  described above, subject to applicable provisions of other federal
and state laws.

         Any Plan  fiduciary  who  proposes to cause a Plan to purchase  Class A
Certificates  should  consult with its own counsel with respect to the potential
consequences  under ERISA and the Code, of the Plan's  acquisition and ownership
of Class A  Certificates.  Assets  of a Plan or  individual  retirement  account
should not be invested in the Class A  Certificates  unless it is clear that the
assets of the Trust Fund will not be plan  assets or unless it is clear that the
Exemption or a prohibited  transaction class exemption will apply and exempt all
potential prohibited transactions.

                                                 LEGAL INVESTMENT

         The Class A Certificates will constitute  "mortgage related securities"
for purposes of the Secondary  Mortgage Market Enhancement Act of 1984 ("SMMEA")
so long as they are  rated in one of the two  highest  rating  categories  by at
least one nationally  recognized  statistical rating organization.  As such, the
Class A Certificates  are legal  investments for certain  entities to the extent
provided in the SMMEA. The Depositor makes no  representation  as to the ability
of particular  investors to purchase the Class A Certificates  under  applicable
legal  investment  or other  restrictions.  All  institutions  whose  investment
activities  are subject to legal  investment  laws and  regulations,  regulatory
capital  requirements  or review by regulatory  authorities  should consult with
their own legal advisors in

                                                       S-57

<PAGE>



determining whether and to what extent the Class A Certificates constitute legal
investments   for  them  or  are  subject  to   investment,   capital  or  other
restrictions. It should also be noted that certain states recently have enacted,
or have proposed enacting,  legislation  limiting to varying extents the ability
of certain  entities (in particular  insurance  companies) to invest in mortgage
related  securities.  Investors  should consult with their own legal advisors in
determining whether and to what extent the Class A Certificates constitute legal
investments for such investors. See "Legal Investment" in the Prospectus.

                                                  USE OF PROCEEDS

         Substantially  all of the net proceeds to be received  from the sale of
the Class A Certificates  will be applied by the Depositor to the purchase price
of the Mortgage Loans and expenses connected with pooling the Mortgage Loans and
issuing the Certificates.

                                                   UNDERWRITING

         First Union Capital Markets Corp., the [sole] underwriter,  has agreed,
on the terms and conditions of the Underwriting  Agreement and a Terms Agreement
(together,  the "Underwriting  Agreement") relating to the Class A Certificates,
to purchase  the entire  principal  amount of the Class A  Certificates  offered
hereby.

         In the Underwriting  Agreement,  the Underwriter has agreed, subject to
the  terms  and  conditions  set  forth  therein,  to  purchase  all the Class A
Certificates offered hereby if any Class A Certificates are purchased.

         The  distribution of the Class A Certificates by the Underwriter may be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying  prices to be  determined,  in each case,  at the time of sale.  This
Prospectus  Supplement  and the  Prospectus  may be used by the  Underwriter  in
connection  with offers and sales related to  market-making  transactions in the
Class A  Certificates.  The  Underwriter  may act as  principal or agent in such
transactions.

         The  Underwriter  may effect such  transactions  by selling the Class A
Certificates to or through dealers, and such dealers may receive compensation in
the  form  of  underwriting  discounts,  concessions  or  commissions  from  the
Underwriter.  In  connection  with the  sale of the  Class A  Certificates,  the
Underwriter  may be deemed to have received  compensation  from the Depositor in
the form of  underwriting  compensation.  The  Underwriter  and any dealers that
participate with the Underwriter in the distribution of the Class A Certificates
may be deemed to be underwriters  and any  commissions  received by them and any
profit  on the  resale  of the Class A  Certificates  positioned  by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933.

         The Underwriting  Agreement  provides that the Depositor will indemnify
the Underwriter  against certain  liabilities,  including  liabilities under the
Securities  Act of 1933,  or  contribute  to  payments  the  Underwriter  may be
required to make in respect thereof.

         All of the Mortgage Loans evidenced by the Certificates  will have been
acquired by the Depositor in a privately negotiated transaction with the Seller.

                                                      EXPERTS

         The   consolidated   balance  sheets  [and  other  selected   financial
information]  of [the  Certificate  Insurer]  appearing  in  Appendix  A to this
Prospectus Supplement,  have been included herein in reliance upon the report of
_____________________________________, independent certified public accountants,
included in Appendix A to this Prospectus Supplement,  and upon the authority of
said firm as experts in accounting and auditing.



                                                       S-58

<PAGE>



                                                   LEGAL MATTERS

         Certain  legal  matters will be passed upon for the Depositor by Petree
Stockton,  L.L.P., Charlotte,  North Carolina and for the Underwriter by Moore &
Van Allen,  PLLC,  Charlotte,  North Carolina.  The material  federal income tax
consequences of the Certificates will be passed upon for the Depositor by Petree
Stockton, L.L.P.

                                                CERTIFICATE RATING

         It is a condition to the issuance of the Certificates  that the Class A
Certificates  be rated AAAr by Standard & Poor's and Aaa by Moody's.  Standard &
Poor's assigns the additional  symbol of "r" to highlight  classes of securities
that  Standard  &  Poor's  believes  may  experience  high  volatility  or  high
variability in expected returns due to non-credit risks; however, the absence of
an "r" symbol should not be taken as an indication  that a class will exhibit no
volatility or variability in total return.

         The  ratings  of  Standard & Poor's and  Moody's do not  represent  any
assessment  of the ability of the Master  Servicer to  purchase  any  Converting
Mortgage Loan. If the Master  Servicer  fails to purchase a Converting  Mortgage
Loan that it is  obligated to  purchase,  investors in the Class A  Certificates
might  experience a lower than  anticipated  yield.  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 rating agency. The ratings assigned to the Class A
Certificates  address the likelihood of the receipt of distributions  due on the
Class  A  Certificates   according  to  their  terms.   The  ratings  take  into
consideration, among other things, the credit quality of the Mortgage Loans, the
structural and legal aspects  associated with the Class A Certificates,  and the
claims-paying  ability of the Certificate  Insurer.  An adverse change in any of
such  factors or in other  factors may be a basis for the  downward  revision or
withdrawal of the rating of any Class of Class A  Certificates  affected by such
change.  The ratings  assigned to the Class A Certificates  do not represent any
assessment of the likelihood that principal  prepayments might differ from those
originally  anticipated.  The rating does not address the  possibility  that the
Holders of the Class A Certificates might suffer a lower than anticipated yield.
There can be no assurance  as to whether any other  rating  agency will rate the
Class A  Certificates,  or if it does, what rating it will assign to the Class A
Certificates.





   
056\ 203574
056\204187
    


                                                       S-59

<PAGE>



                        INDEX OF PRINCIPAL TERMS

Accrual Period    ..........................................S-10, S-44
Advances          ................................................S-15
Agreement         .....................................S-5, S-21, S-55
Available Distribution Amount.....................................S-10
Cede              ..........................................S-18, S-43
Certificate Insurance Policy.......................................S-1
Certificate Insurer................................................S-1
Certificate Owners...........................................S-2, S-18
Certificateholders................................................S-18
Certificates      .................................................S-1
Class A Certificates...............................................S-4
Class A Formula Principal Distribution Amount.....................S-47
Class A Percentage................................................S-47
Class A Prepayment Percentage.....................................S-47
Class A Unpaid Interest Shortfall...........................S-10, S-44
Class B Formula Principal Distribution Amount.....................S-47
Class B Loss Amount...............................................S-46
Code              ................................................S-17
Collection Account................................................S-21
Conversion Price  ............................................S-2, S-8
Convertible Mortgage Loans.........................................S-2
Converting Mortgage Loan......................................S-2, S-7
CPR               ................................................S-40
Current Subordination Level.......................................S-47
Definitive Class A Certificates...................................S-54
Depositor         ............................................S-1, S-4
Determination Date................................................S-43
Distribution Account..............................................S-21
Distribution Account Shortfall....................................S-47
Distribution Date .....................................S-2, S-10, S-43
DTC               ..........................................S-18, S-43
Due Date          ............................................S-2, S-6
Duff & Phelps     ................................................S-57
ERISA             ..........................................S-17, S-56
ERISA Considerations..............................................S-17
Exemption         ................................................S-56
FDIC              ................................................S-20
Fitch             ................................................S-57
Formula Excess Interest Amount....................................S-46
Formula Principal Distribution Amount.............................S-45
   
FUMC              ....................................S-21, S-35, S-36
    
FUNB              ...........................................S-4, S-34
Holders           ................................................S-18
Insured Amount    ................................................S-55
Insured Payment   ................................................S-55
Interest Adjustment Date...........................................S-6
Legal investments ................................................S-17
LIBOR             .................................................S-5
LIBOR Business Day................................................S-48
Liquidated Mortgage Loan..........................................S-49
Loan-to-Value Ratio...............................................S-34
Margin            .................................................S-6
Master Servicer   ...........................................S-1, S-21
Maximum Mortgage Rate..............................................S-7
Monthly Payments  .................................................S-6
Moody's           ................................................S-18
Mortgage Files    ................................................S-50
Mortgage Loan Schedule............................................S-50
Mortgage Loans    ............................................S-1, S-6
Mortgage Note     ................................................S-21
Mortgage Pool     ......................................S-1, S-9, S-21
Mortgage Rate     .................................................S-6
Mortgage Rates    ................................................S-22
Mortgage related securities.......................................S-17
Mortgaged Properties..............................................S-21
Net Interest Shortfall............................................S-46
Net Mortgage Rate ...........................................S-5, S-48
Net Prepayment Interest Shortfall.................................S-46
Non-recoverable Advances..........................................S-52
Nonpayment        ................................................S-55
One-Month LIBOR Index..............................................S-7
Original Subordination Level......................................S-47
Outstanding Mortgage Loan.........................................S-46
Participants      ................................................S-53
Percentage Interest...............................................S-10
Plans             ................................................S-56
Pool Scheduled Principal Balance..................................S-12
Preference Amount ................................................S-55
Prepayment Interest Shortfall.....................................S-52
Prime Index       .................................................S-6
Principal Balance ..........................................S-46, S-47
Principal Prepayment Period.......................................S-45
Prospectus        .................................................S-1
Record Date       ................................................S-43
Relief Act Reduction..............................................S-46
REMIC             .................................................S-2
Reuters Screen LIBO Page..........................................S-48
Scheduled Formula Principal Distribution
                  Amount..........................................S-45
Seller            .................................................S-1
Servicing Fee Rate................................................S-52
Six-Month LIBOR Index..............................................S-7
SMMEA             ................................................S-57
Standard & Poor's ................................................S-18
Sub-servicers     ................................................S-21
Subordinated Certificates.....................................S-1, S-4
Treasury Index    .................................................S-7
Trust Fund        .................................................S-1
Trustee           ...........................................S-6, S-21
Underwriter       ......................................S-2, S-4, S-56
Underwriting Agreement............................................S-58
Unrecovered Principal Amount......................................S-46
Unreimbursed Insurer Amounts................................S-10, S-44
Unscheduled Formula Principal Distribution
                  Amount..........................................S-45
Weighted Average Net Mortgage Rate...........................S-5, S-48

                                        S-60

<PAGE>


No person has been authorized to give any information or to make
any representations other than those contained in this Prospectus
Supplement or the Prospectus and, if given or made, such
information or representations must not be relied upon.  This Prospectus
Supplement and the Prospectus do not constitute an offer to sell or a
solicitation of an offer to buy any securities other than the Class A
Certificates,  nor an offer of the Class A Certificates in any state or
jurisdiction  in which,  or to any person to whom, such offer would be
unlawful.  The delivery of this  Prospectus Supplement or the Prospectus
at any time does not imply that information herein or therein is correct
as of any time subsequent to its date; however, if any material
change occurs while this Prospectus Supplement or the Prospectus is
required by law to be delivered, this Prospectus Supplement or the
Prospectus will be amended or supplemented accordingly.

                       -------------------
                    TABLE OF CONTENTS
                  Prospectus Supplement


SUMMARY OF TERMS OF THE CERTIFICATES..................S-4
   
RISK FACTORS.........................................S-19
    
THE MORTGAGE POOL....................................S-21
THE SELLER AND ITS MORTGAGE PROGRAM..................S-34
PREPAYMENT AND YIELD CONSIDERATIONS..................S-38
DESCRIPTION OF THE CERTIFICATES......................S-43
THE CERTIFICATE INSURANCE POLICY AND THE
         CERTIFICATE INSURER........................ S-55
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..............S-56
ERISA CONSIDERATIONS.................................S-56
LEGAL INVESTMENT.....................................S-57
USE OF PROCEEDS......................................S-58
UNDERWRITING.........................................S-58
EXPERTS  ............................................S-58
LEGAL MATTERS........................................S-59
CERTIFICATE RATING...................................S-59
INDEX OF PRINCIPAL TERMS.............................S-60
Appendix A--Audited Financial Statements of the
         Certificate Insurer..........................A-1
Appendix B--Unaudited Financial Statements of
         the Certificate Insurer......................B-1

                       Prospectus
PROSPECTUS SUPPLEMENT...................................3
AVAILABLE INFORMATION...................................3
REPORTS TO CERTIFICATEHOLDERS...........................3
INCORPORATION OF CERTAIN INFORMATION
         BY REFERENCE...................................4
SUMMARY OF TERMS........................................5
   
RISK FACTORS...........................................16
    
THE TRUST FUND.........................................17
USE OF PROCEEDS........................................27
THE DEPOSITOR..........................................27
MORTGAGE LOAN PROGRAM..................................27
DESCRIPTION OF THE CERTIFICATES........................31
CREDIT ENHANCEMENT.....................................40
YIELD AND PREPAYMENT CONSIDERATIONS....................45
THE POOLING AND SERVICING AGREEMENT....................46
CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS............59
CERTAIN FEDERAL INCOME TAX CONSEQUENCES................67
STATE TAX CONSIDERATIONS...............................89
ERISA CONSIDERATIONS...................................89
LEGAL INVESTMENT.......................................92
METHOD OF DISTRIBUTION.................................93
LEGAL MATTERS..........................................94
FINANCIAL INFORMATION..................................94
RATING.................................................94
INDEX TO DEFINED TERMS..................................i



                   $
                   (Approximate)



             First Union Residential
   
                Securitization
    
              Transactions, Inc.,
                   Depositor



         Senior/Subordinate Residential
             Mortgage Pass-Through
                Certificates,
          Series 1996-__, Class A




        First Union National Bank of
              North Carolina,
        Seller and Master Servicer



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



       First Union Capital Markets Corp.


              ____________, 1996



                                           S-61

<PAGE>
(A redherring appears on the left-hand side of this page, rotated 90 
degrees. Text is as follows.)


A registration statement relating to these securities has been filed
with the Securities and Exchange Commission but has not yet become
effective. Information contained herein is subject to completion or
amendment. These securities may not be sold nor may offers to buy be
accepted prior to the time the registration statement becomes effective.
This preliminary 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 state.

                 Subject to completion, dated __________, 199__
PROSPECTUS SUPPLEMENT
(To Prospectus dated _________, 199__)
                         $_______________ (Approximate)
           First Union Residential Securitization Transactions, Inc.,
                                    Depositor
                  First Union National Bank of North Carolina,
                           Seller and Master Servicer
               $_______________ Class A-1 _____% Pass-Through Rate
               $_______________ Class A-2 _____% Pass-Through Rate
                    Class S _____% Interest Only Certificates
           Home Equity Loan Asset-Backed Certificates, Series 199__-__
 Principal and interest payable on the _ day of each month, beginning in __ 199_

         The Series  199__-__ Home Equity Loan  Asset-Backed  Certificates  (the
"Certificates")  will consist of  __________  Classes (each a "Class") of senior
Certificates   (the  "Senior   Certificates")   consisting   of  the  Class  A-1
Certificates,   the  Class  A-2  Certificates,   [the  Class  A-3  Certificates]
(collectively, the "Class A Certificates"), the Class S Certificates (the "Class
S  Certificates"),  and one Class of  subordinated  Certificates  (the  "Class R
Certificates").  Only the Class A Certificates and the Class S Certificates (the
"Offered  Certificates")  are being offered hereby.  The Certificates  represent
undivided  interests in FURST Home Equity Loan Trust 199__-__ (the "Trust Fund")
consisting  of a pool of  fixed-rate  home equity loans (the  "Mortgage  Loans")
secured by mortgages,  security deeds or deeds of trust (of which  approximately
___% by principal balance are first liens and the remainder are second liens) on
one- to four-family residential properties, all monies received thereunder after
__________,  199__ (the "Cut-Off  Date"),  security  interests in the properties
which secure the Mortgage Loans,  the  Certificate  Insurance  Policy  described
below and certain other property.  The aggregate  original  principal balance of
the  Mortgage  Loans as of the  Cut-Off  Date  was  $__________  (the  "Original
Aggregate Loan Balance").
                                                        (Continued on Next Page)

                           [Certificate Insurer Logo]

         The Offered  Certificates  represent  beneficial interests in the Trust
Fund only and do not represent interests in or obligations of the Depositor, the
Master  Servicer,   the  Trustee  or  any  of  their  affiliates.   The  Offered
Certificates are not insured or guaranteed by any governmental  agency or by any
other  person or entity  (other than the  Certificate  Insurer),  including  the
Depositor,  the  Master  Servicer,  the  Trustee  or  any of  their  affiliates.
Distributions on the Offered Certificates will be payable solely from the assets
transferred  to the Trust  Fund for the  benefit of the  holders of the  Offered
Certificates.

   
         FOR A DISCUSSION  OF CERTAIN  FACTORS  RELATING TO AN INVESTMENT IN THE
OFFERED  CERTIFICATES,  SEE "RISK  FACTORS" ON PAGE S-9 HEREIN AND ON PAGE 16 IN
THE ACCOMPANYING PROSPECTUS.
    

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

         The  Offered  Certificates  are being  offered by First  Union  Capital
Markets Corp. (the "Underwriter"),  an affiliate of the Depositor and the Master
Servicer,  from time to time in negotiated  transactions or otherwise at varying
prices  to be  determined,  in each  case,  at the time of sale.  The  aggregate
proceeds  to the  Depositor  from the sale of the Offered  Certificates  will be
approximately  $__________,  plus accrued  interest,  before deducting  expenses
payable by the Depositor,  estimated to be  $__________  in the  aggregate.  The
Underwriter will reimburse the Depositor for  approximately  $__________ of such
expenses.

         The Underwriter expects to enter into market making transactions in the
Offered Certificates and may act as principal or agent in any such transactions.
Any such purchases or sales will be made at prices related to prevailing  market
prices at the time of sale. This Prospectus Supplement and the Prospectus may be
used by the Underwriter in connection with such transactions.

         The Offered  Certificates  offered hereby are offered  subject to prior
sale,  when, as and if issued by the Trust Fund and accepted by the  Underwriter
and  subject to its right to reject  orders in whole or in part.  It is expected
that delivery of the Offered  Certificates  will be made in book-entry form only
through the Same Day Funds Settlement  System of The Depository Trust Company on
or about __________, 199__.

                        First Union Capital Markets Corp.

                    The date of this Prospectus Supplement is
_______________, 199__.


<PAGE>




         The  Mortgage   Loans  conveyed  to  the  Trust  Fund  by  First  Union
Residential Securitization  Transactions,  Inc. (the "Depositor") on the Closing
Date were originated or purchased by First Union National Bank of North Carolina
(in such  capacity,  the "Seller") or its  affiliates and were acquired from the
Seller by the  Depositor.  First  Union  National  Bank of North  Carolina  will
service the Mortgage Loans (in such capacity,  the"Master Servicer").  The Trust
Fund will be created  pursuant to a Pooling and Servicing  Agreement to be dated
as of  ___________,  199__ (the  "Pooling and  Servicing  Agreement")  among the
Depositor,  the Master  Servicer,  First Union National Bank of North  Carolina,
Trust Fund Department,  as document  custodian (the "Document  Custodian"),  and
_______________,  as  Trustee  (the  "Trustee").  Terms  used and not  otherwise
defined herein shall have the respective  meanings ascribed to such terms in the
Prospectus dated ___________, 199__, attached hereto (the "Prospectus").

         Holders (alternatively,  the "Holders" or the  "Certificateholders") of
the Class A Certificates  will receive  distributions of principal and interest,
and Holders of Class S Certificates will receive distributions of interest only,
on the _____ day of each month (or, if such day is not a business  day, the next
following  business  day),  beginning  _______________,  199__ (each such day, a
"Distribution  Date").  Interest  will  be paid to the  Holders  of the  Class A
Certificates on each  Distribution  Date based on the Class A Principal  Balance
(as defined herein) applicable to each such Class of Certificates. The principal
amount of a Class of Class A Certificates  (each, a "Class A Principal Balance")
on any Distribution Date is equal to the applicable Class A Principal Balance on
the  Closing  Date  minus the  aggregate  of  amounts  actually  distributed  as
principal to the holders of such Class of Class A Certificates. On any date, the
"Aggregate Class A Principal  Balance" is the aggregate of the Class A Principal
Balances of each Class of Class A Certificate. Distributions in reduction of the
Class A  Certificate  Principal  Balance  will be made  to  Holders  of  Class A
Certificates  on  each  Distribution  Date  in the  manner  and  in the  amounts
described  herein.  Interest will be paid to owners of Class S  Certificates  on
each Distribution Date based upon the Aggregate Loan Balance (as defined herein)
as of the first day of the Collection  Period related to such  Distribution Date
and at the Class S Certificate Rate (as described herein).

         The Class S Certificates are interest-only  certificates.  The yield to
investors on the Class S  Certificates  is  extremely  sensitive to the rate and
timing of principal payments (including prepayments,  repurchases,  defaults and
liquidations)  on the  Mortgage  Loans,  which vary over  time.  A rapid rate of
principal   payments   (including   prepayments,   repurchases,   defaults   and
liquidations)  on the Mortgage Loans could result in the failure of investors in
the Class S Certificates to recover their initial investments.  See "Prepayments
and Yield Considerations----Yield Sensitivity of the Class S Certificates."

         On or before the  issuance  of the  Certificates,  the  Depositor  will
obtain  from   ______________________________   (the  "Certificate  Insurer")  a
certificate guaranty insurance policy, relating to the Offered Certificates (the
"Certificate  Insurance  Policy"),  in favor  of the  Trustee.  The  Certificate
Insurance  Policy  will  protect  holders of the  Offered  Certificates  against
shortfalls  in  amounts  due to be  distributed  at the times and to the  extent
described  herein.  See "The Certificate  Insurer and the Certificate  Insurance
Policy."

         An election will be made to treat certain assets of the Trust Fund as a
real  estate  mortgage  investment  conduit (a "REMIC")  for federal  income tax
purposes.  The Offered  Certificates  will  represent  regular  interests in the
REMIC.  The Class R  Certificates  will  represent  the sole class of  "residual
interest" in the REMIC. See "Certain Federal Income Tax Consequences" herein and
in the Prospectus.

         The  Underwriter  intends  to make a  secondary  market in the  Offered
Certificates,  but has no obligation to do so. There can be no assurance  that a
secondary  market  for the  Offered  Certificates  will  develop,  or if it does
develop, that it will provide holders of the Offered Certificates with liquidity
of  investment  at  any  particular   time  or  for  the  life  of  the  Offered
Certificates.  The  Offered  Certificates  will not be listed on any  securities
exchange.

         The Offered  Certificates  constitute part of a separate series of Home
Equity Loan Asset-Backed  Certificates  being offered by the Depositor from time
to time pursuant to its Prospectus dated _______________, 199__. This Prospectus
Supplement  does not  contain  complete  information  about the  offering of the
Offered Certificates. Additional information is contained in the Prospectus, and
investors are urged to read both this  Prospectus  Supplement and the Prospectus
in full.  Sales of the Offered  Certificates  may not be consummated  unless the
purchaser has received both this Prospectus Supplement and the Prospectus.

         To the extent that any statements in this Prospectus  Supplement modify
statements  contained  in the  Prospectus,  the  statements  in this  Prospectus
Supplement shall control.

         Upon receipt of a request by an investor who has received an electronic
Prospectus  Supplement and Prospectus  from the Underwriter or a request by such
investor's  representative within the period during which there is an obligation
to  deliver  a  Prospectus  Supplement  and  Prospectus,  the  Depositor  or the
Underwriter will deliver or cause to be delivered,  without charge, a paper copy
of the Prospectus Supplement and Prospectus.

         Until 90 days from 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
Prospectus.  This is in  addition  to the  obligation  of  dealers  to deliver a
Prospectus  Supplement  and  Prospectus  when  acting as  underwriters  and with
respect to their unsold allotments or subscriptions.
                                 ---------------


                                       S-2

<PAGE>




                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The  following  documents  have been  filed by the  Depositor  with the
Commission  pursuant to the  Securities  Exchange  Act of 1934,  as amended (the
"1934 Act"),  and are  incorporated  herein by reference and made a part of this
Prospectus Supplement and Prospectus:


         There are  incorporated  herein by reference all documents filed by the
Depositor with the Commission  pursuant to Sections 13(a), 13(c), 14 or 15(d) of
the 1934 Act, on or subsequent  to the date of this  Prospectus  Supplement  and
prior to the  termination  of the offering of the Offered  Certificates  made by
this  Prospectus  Supplement.  The Depositor will provide without charge to each
person to whom this  Prospectus  Supplement and  Prospectus  are  delivered,  on
request  of  such  person,  a copy of any or all of the  documents  incorporated
herein by  reference  other than the  exhibits to such  documents  (unless  such
exhibits are specifically incorporated by reference in such documents). Requests
should be directed to the  Secretary of First Union  Residential  Securitization
Transactions,  Inc. in writing at 301 South  College  Street,  Charlotte,  North
Carolina 28288-0600, or by telephone at (704) 383-3624.


                                       S-3

<PAGE>




SUMMARY OF TERMS OF THE OFFERED CERTIFICATES

         This  summary is qualified in its entirety by reference to the detailed
information  appearing  elsewhere  in  this  Prospectus  Supplement  and  in the
accompanying Prospectus. Capitalized terms used herein and not otherwise defined
shall have the respective  meanings assigned them in the Prospectus or elsewhere
in this Prospectus Supplement.

Securities Offered         Home Equity Loan  Asset-Backed  Certificates,  Series
                           199__-__, Class A [and Class S] Certificates.

Issuer                     FURST Home Equity  Loan Trust  199__-__ is the issuer
                           of the Certificates.

Depositor                  First Union Residential Securitization  Transactions,
                           Inc., a North Carolina  corporation,  a wholly owned,
                           limited  purpose  subsidiary of the Seller and Master
                           Servicer and an affiliate  of the  Underwriter,  will
                           sell the Mortgage Loans to the Trust Fund in exchange
                           for the  Certificates.  The  Mortgage  Loans  will be
                           acquired by the Depositor from the Seller.

Seller                     First  Union  National  Bank  of  North  Carolina,  a
                           national   banking   association,   a  wholly   owned
                           subsidiary   of  First  Union   Corporation   and  an
                           affiliate  of  the  Underwriter,  will  originate  or
                           acquire  the  Mortgage  Loans  and  sell  them to the
                           Depositor.

Master Servicer            First  Union  National  Bank  of  North  Carolina,  a
                           national   banking   association,   a  wholly   owned
                           subsidiary   of  First  Union   Corporation   and  an
                           affiliate  of  the  Underwriter,   will  service  the
                           Mortgage Loans.

Document Custodian         First Union  National Bank of North  Carolina,  Trust
                           Fund  Department,  an affiliate  of the  Underwriter,
                           will maintain  possession  of the Mortgage  Files (as
                           defined herein) until the occurrence of an Assignment
                           Event (as defined herein).

Trustee                    _______________________.

Original Class A Certificate
Principal Balance          $______________________.

Description of the  
Certificates               The Certificates will consist of _________ classes of
                           Class  A  Certificates[,   two  classes  of  Class  S
                           Certificates]  and one class of Class R Certificates,
                           and each such class will evidence undivided interests
                           in the  Trust  Fund  to be  created  pursuant  to the
                           Pooling  and   Servicing   Agreement.   The  Class  A
                           Certificates  and the  Class S  Certificates  will be
                           senior  certificates as described herein. The Class R
                           Certificates  will  be  subordinate  certificates  as
                           described   herein  and  are   referred   to  as  the
                           "Subordinated Certificates." The Class R Certificates
                           are  not   being   offered   hereby.   The   Class  R
                           Certificates will not have a principal balance.

                           The  Offered  Certificates  will  evidence  undivided
                           ownership   interests   in  a  pool   of   closed-end
                           [fixed-rate]  home equity loans.  The Mortgage  Loans
                           (as  defined  herein)  are  secured by  mortgages  on
                           primarily residential one- to four-family properties.
                           The Mortgage  Loans are secured by mortgages of which
                           approximately  ________%  by Cut-Off  Date  principal
                           balance are first mortgages and  substantially all of
                           the remainder are second mortgages.

Prepayment and Yield
Considerations             The actual rate of  prepayment  of  principal  on the
                           Mortgage  Loans cannot be predicted.  The  investment
                           performance  of the  Class A  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.  In addition,  the Class A Certificates
                           will be more sensitive to prepayments on the Mortgage
                           Loans than the  Subordinated  Certificates due to the
                           disproportionate  allocation of such  prepayments  to
                           investors in the Class A  Certificates  then entitled
                           to  principal  distributions  during the ______ years
                           beginning on the first  Distribution Date. The actual
                           yield to the holder of a Class A 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  weighted  average  life of the
                           Certificate may not be realized.

                           Yield. If an investor purchases a Class A Certificate
                           at an amount  equal to its unpaid  principal  balance
                           (at  "par"),  the  effective  yield to that  investor
                           (assuming  that there are no interest  shortfalls and
                           assuming the full return of the purchaser's  invested
                           principal) will approximate the pass-through  rate on
                           that  Certificate.  If an investor  pays less



                                       S-4

<PAGE>



                           or more than the unpaid principal  balance of a Class
                           A    Certificate    (a   "discount"   or   "premium,"
                           respectively),  then,  based on the  assumptions  set
                           forth in the preceding sentence,  the effective yield
                           to  the   investor   will   be   higher   or   lower,
                           respectively,  than the stated  interest  rate on the
                           Certificate, because such discount or premium will be
                           amortized  over  the  life  of the  Certificate.  Any
                           deviation  in the actual rate of  prepayments  on the
                           Mortgage  Loans from the rate assumed by the investor
                           will  affect  the period of time over  which,  or the
                           rate  at  which,  the  discount  or  premium  will be
                           amortized   and,   consequently,   will   change  the
                           investor's  actual yield from that  anticipated.  The
                           timing of receipt of prepayments  may also affect the
                           investor's actual yield.

                           Reinvestment  Risk.  As  stated  above,  if a Class A
                           Certificate  is  purchased  at an amount equal to its
                           unpaid principal balance, fluctuations in the rate of
                           distributions  of principal will generally not affect
                           the yield to maturity of that  Certificate.  However,
                           the  total  return  on  any  investor's   investment,
                           including an investor who  purchases at par,  will be
                           reduced to the extent  that  principal  distributions
                           received  on  its  Class  A  Certificate   cannot  be
                           reinvested  at a rate as high as the stated  interest
                           rate of the Certificate.

                           Weighted Average Life  Volatility.  One indication of
                           the impact of varying  prepayment rates on a security
                           is the  change  in its  weighted  average  life.  The
                           "weighted  average life" of a Class A Certificate  is
                           the average  amount of time that will elapse  between
                           the date of issuance of the  Certificate and the date
                           on which each dollar in  reduction  of the  principal
                           balance  of the  Certificate  is  distributed  to the
                           investor.  Low rates of prepayment  may result in the
                           extension   of  the   weighted   average  life  of  a
                           Certificate;  high rates may result in the shortening
                           of such weighted  average  life.  In general,  if the
                           weighted  average life of a Certificate  purchased at
                           par is extended  beyond that  initially  anticipated,
                           such  Certificate's  market  value  may be  adversely
                           affected  even  though the yield to  maturity  on the
                           Certificate is unaffected. The weighted average lives
                           of the Class A Certificates, under various prepayment
                           scenarios,  are  displayed  in the  tables  appearing
                           under    the    heading    "Prepayment    and   Yield
                           Considerations" in this Prospectus Supplement.

Certificate Rate           The  "Certificate  Rate"  applicable  to  each of the
                           Offered  Certificates on any Distribution Date is the
                           respective  rate per  annum  set  forth on the  cover
                           hereof  [or,  as to the Class S  Certificates  on any
                           Distribution  Date,  _____% per  annum].  Interest on
                           each Class of Offered  Certificates in respect of any
                           Distribution  Date will  accrue from the first day of
                           the  calendar  month  preceding  the  month  of  such
                           Distribution  Date  through  the  last  day  of  such
                           calendar  month  on  the  basis  of  a  360-day  year
                           consisting of twelve 30-day months.

Denominations              The Offered  Certificates will be issuable in minimum
                           denominations  of $1000  and  integral  multiples  of
                           $1000 in excess thereof.

Cut-Off Date               ______________ ___, 199___.

Pooling and Servicing
Agreement                  The  Pooling  and  Servicing  Agreement  dated  as of
                           __________ __, 199__ among the Depositor, the Seller,
                           the Master  Servicer and the Trustee  relating to the
                           Certificates.

The Mortgage Loans         The  Mortgage  Loans to be conveyed to the Trust Fund
                           by the  Seller  consist of [____]  Mortgages  and the
                           related Mortgage Notes on single-family  homes (which
                           may  be   condominiums,   mobile/manufactured/modular
                           homes,  townhouses,  rowhouses  or  homes  in one- to
                           four-  family   residences),   including   investment
                           properties, located in [___] states [and the District
                           of  Columbia].  No  Loan-to-Value  Ratio (as  defined
                           herein)(based  upon  appraisals  made at the  time of
                           origination of the related Mortgage Loan) relating to
                           any Mortgage Loan  exceeded  [___%] as of the Cut-Off
                           Date.  The Mortgage  Loans are not insured by primary
                           mortgage  insurance  policies,   nor  does  any  pool
                           insurance insure the Mortgage Loans; however, certain
                           distributions  due to  the  holders  of  the  Offered
                           Certificates   are  guaranteed  by  the   Certificate
                           Insurer   in   accordance   with  the  terms  of  the
                           Certificate  Insurance  Policy.  See "The Certificate
                           Insurer and Certificate  Insurance  Policy."  Neither
                           the Offered  Certificates nor the underlying Mortgage
                           Loans are guaranteed by the Depositor,  the Seller or
                           the  Master   Servicer  or  any   affiliate   of  the
                           Depositor, the Seller or the Master Servicer. Neither
                           the Offered  Certificates nor the underlying Mortgage
                           Loans are  guaranteed or insured by any  governmental
                           agency or instrumentality.

                           As of the Cut-Off  Date,  the average Loan Balance of
                           the Mortgage Loans was [$__________],  the Loan Rates
                           of the Mortgage Loans ranged from [____%] to [____%],
                           the weighted average combined  Loan-to-Value ratio of
                           the Mortgage Loans was [____%],  the weighted average
                           Loan  Rate of the  Mortgage  Loans was  [____%],  the
                           weighted  average  remaining  term to maturity of the
                           Mortgage Loans was [____] months. The remaining terms
                           to maturity of the  Mortgage  Loans as of the Cut-Off
                           Date ranged from [____] months to [____] months.  The
                           maximum Loan  Balance of any Mortgage  Loan as of the
                           Cut-Off  Date,  was   [$_________].   Mortgage  Loans
                           containing      balloon     payments      represented
                           [$___________]  of the aggregate  Loan Balances as of
                           the Cut-Off Date of the Mortgage


                                       S-5

<PAGE>




                           Loans.  No Mortgage Loan matures  after  [_________].
                           The Trust Fund consists of [_____]  Mortgage Loans as
                           of the Cut-Off  Date,  of which [____] are secured by
                           first  mortgages or deeds of trust and the  remainder
                           are secured by second  mortgages,  security  deeds or
                           deeds of trust. As a percentage of the aggregate Loan
                           Balance  as of the  CutOff  Date of  Mortgage  Loans,
                           [____%]  were  secured by first  liens,  [____%] were
                           secured by  mortgages,  deeds to secure debt or deeds
                           of trust on single-family detached dwellings, [____%]
                           were  secured by  mortgages,  deeds to secure debt or
                           deeds of trust on  single-family  dwellings,  [____%]
                           were  secured by  mortgages,  deeds to secure debt or
                           deeds  of  trust  on  two-to-four  family  dwellings,
                           [____%]  were secured by  mortgages,  deeds to secure
                           debt or deeds of trust on condominium units,  [____%]
                           were  secured by  mortgages,  deeds to secure debt or
                           deeds of trust  on  mobile  homes  and  [____%]  were
                           secured by  mortgages,  deeds to secure debt or deeds
                           of trust on other types of dwellings.

Pre-Funding Account        On the  Closing  Date,  an  aggregate  cash amount of
                           $___________   (the  "Pre-Funded   Amount")  will  be
                           deposited  in a  trust  account  in the  name  of the
                           Trustee (the  "Pre-Funding  Account") and may be used
                           to acquire  Subsequent  Mortgage Loans.  The "funding
                           Period" is the period from the Closing Date until the
                           earliest  of (i) the  date on  which  the  amount  on
                           deposit  in the  Pre-Funding  Account  is  less  than
                           $________  and  (ii)  ___________,  199__.  The  Pre-
                           Funded  Amount  will be reduced  during  the  Funding
                           Period  by  the  amount  thereof,  if  any,  used  to
                           purchase Subsequent Mortgage Loans in accordance with
                           the  Pooling  and  Servicing  Agreement.   Subsequent
                           Mortgage  Loans  purchased by and  transferred to the
                           Trust Fund on any date (each, a "Subsequent  Transfer
                           Date" and  together  with the Closing  Date,  each of
                           "Transfer  Date") must satisfy the criteria set forth
                           in  the  Pooling   and   Servicing   Agreement.   The
                           approximate  aggregate principal amount of Subsequent
                           Mortgage  Loans  which may be  acquired  by the Trust
                           Fund is $____________.  Any portion of the Pre-Funded
                           Amount  remaining  at the end of the  Funding  Period
                           will be applied as a distribution of principal to the
                           holders   of  the  Class  or   Classes   of  Class  A
                           Certificates    entitled    to   receive    principal
                           distributions   on  the   Distribution   Date   which
                           immediately  follows the end of the Funding Period as
                           described herein. The Pre-Funding Account will not be
                           an asset of the  REMIC.  See  "Prepayment  and  Yield
                           Considerations--Mandatory Prepayment" below.

Distributions on the 
Certificates               On  each  Distribution  Date,  the  Trustee  will  be
                           required to distribute from funds available  therefor
                           in the Distribution  Account (as described herein) to
                           the Holders of the Offered  Certificates of record as
                           of the last day of the  calendar  month in which such
                           Distribution  Date occurs (the "Record Date"), in the
                           priorities described below, an aggregate amount equal
                           to the sum of (a) the Class Interest Distribution for
                           each Class of Offered Certificates, and (b) the Class
                           A Principal  Distribution.  So long as a  Certificate
                           Insurer  Default has not occurred and is  continuing,
                           the   Class   A   Principal   Distribution   will  be
                           distributed  sequentially such that no Class of Class
                           A Certificates having a higher numerical  designation
                           is entitled to  distributions  of principal until the
                           Class A  Principal  Balance  of each  such  Class  of
                           Certificates having a lower numerical designation has
                           been reduced to zero. On any Distribution Date during
                           the continuance of a Certificate Insurer Default, the
                           Class A Principal  Distribution relating to the Class
                           A Certificates will be distributed to each such Class
                           A  Certificates  outstanding  on a pro rata  basis in
                           accordance with the Class A Principal Balance of each
                           such Class.  See  "Description of the Certificates --
                           Distributions to Certificateholders" herein.

                           The  Class S  Certificates  have no  class  principal
                           balances and represent the right to receive  interest
                           at the applicable  Certificate  Rate. With respect to
                           any Distribution  Date, the "Class S Notional Amount"
                           is the  aggregate  of the  Principal  Balances of all
                           Mortgage  Loans,  as of the close of  business on the
                           last day of the second  calendar  month  before  such
                           Distribution Date.

                           Interest

                           On each  Distribution  Date,  to the  extent of funds
                           available therefor as described herein, interest will
                           be  distributed  with respect to each Class of Senior
                           Certificates  in an amount (each,  a "Class  Interest
                           Distribution")  equal  to the sum of (a) one  month's
                           interest  at  the  related  Certificate  Rate  on the
                           related Class A Principal Balance or Class S Notional
                           Amount,  as  applicable,  immediately  prior  to such
                           Distribution   Date  (the  "Class  Monthly   Interest
                           Distributable  Amount")  and (b) any  Class  Interest
                           Carryover   Shortfall   for  such   Class  of  Senior
                           Certificates  for such  Distribution  Date. As to any
                           Distribution  Date and Class of Senior  Certificates,
                           the "Class Interest  Carryover  Shortfall" is the sum
                           of (a)  the  excess  of the  related  Class  Interest
                           Distribution for the preceding  Distribution Date and
                           any outstanding  Class Interest  Carryover  Shortfall
                           with   respect  to  such  Class  on  such   preceding
                           Distribution  Date,  over the  amount in  respect  of
                           interest that is actually  distributed  to such Class
                           on such preceding Distribution Date plus (b) interest
                           on such  excess,  to the extent  permitted by law, at
                           the Certificate  Rate for the  immediately  preceding
                           Collection Period.


                                       S-6

<PAGE>



                           On  each   Distribution   Date,  the  Class  Interest
                           Distribution  for each  Class of Senior  Certificates
                           will be  distributed  on an  equal  priority  and any
                           shortfall in the amount required to be distributed as
                           interest thereon to each such Class will be allocated
                           between  such  Classes  pro rata  based on the amount
                           each such Class  would have been  distributed  in the
                           absence of such shortfall.

                           Principal

                           On each  Distribution  Date,  to the  extent of funds
                           available  therefor as  described  herein,  principal
                           will  be  distributed  to  the  holders  of  Class  A
                           Certificates   then  entitled  to   distributions  of
                           principal in an amount equal to the lesser of (A) the
                           related  Aggregate Class A Principal  Balance and (B)
                           the related Class A Principal  Distribution  for such
                           Distribution  Date. "Class A Principal  Distribution"
                           means, with respect to any Distribution Date, the sum
                           of   the   related   Class   A   Monthly    Principal
                           Distributable  Amount for such  Distribution Date and
                           any Outstanding Class A Principal Carryover Shortfall
                           as  of  the  close  of  business  on  the   preceding
                           Distribution Date.

                           "Class  A  Monthly  Principal  Distributable  Amount"
                           means,  with respect to any  Distribution  Date,  the
                           amount  equal  to the  sum of the  following  amounts
                           (without duplication) with respect to the immediately
                           preceding  Collection Period (as defined below):  (i)
                           each payment of principal on a Mortgage Loan received
                           by the Master Servicer during such Collection Period,
                           including all full and partial principal prepayments,
                           (ii)  the  Principal  Balance  as of  the  end of the
                           immediately   preceding  Collection  Period  of  each
                           Mortgage Loan that became a Liquidated  Mortgage Loan
                           for the first  time  during  the  related  Collection
                           Period,  (iii)  the  portion  of the  Purchase  Price
                           allocable to principal of all  repurchased  Defective
                           Mortgage  Loans  with  respect  to  such   Collection
                           Period,  (iv)  any  Substitution  Adjustment  Amounts
                           received  on or prior to the  previous  Determination
                           Date and not yet  distributed  and (v) related Excess
                           Spread,  if  any,  up  to  the  overcollateralization
                           requirement in effect for such Distribution Date (the
                           "Distributable Excess Spread").

                           "Outstanding Class A Principal  Carryover  Shortfall"
                           means with  respect  to any  Distribution  Date,  the
                           excess of the Class A Principal  Distribution for the
                           preceding   Distribution  Date  over  the  amount  in
                           respect of principal that is actually  distributed to
                           the  Class A  Certificateholders  on  such  preceding
                           Distribution Date.

                           If the  required  level of  overcollateralization  is
                           reduced   below   the   then   existing   amount   of
                           overcollateralization  (described  below)  or if  the
                           required level of overcollateralization is satisfied,
                           the   amount  of  the   Class  A  Monthly   Principal
                           Distributable  Amount on the  following  Distribution
                           Date will be correspondingly reduced by the amount of
                           such  reduction or by the amount  necessary such that
                           the   overcollateralization   will  not   exceed  the
                           required level of overcollateralization  after giving
                           effect to the distribution in respect of principal to
                           be made on such Distribution Date.

                           "Collection   Period"  means,  with  respect  to  any
                           Determination Date or Distribution Date, the calendar
                           month immediately  preceding such  Determination Date
                           or Distribution Date, as the case may be.

                           For a description of a "Liquidated Mortgage Loan" see
                           "Description   of  the   Certificates  --  Principal"
                           herein.

                           "Excess   Spread"   means,   with   respect   to  any
                           Distribution  Date, the positive  excess,  if any, of
                           (x)  Available  Funds (as  defined  herein)  for such
                           Distribution  Date over (y) the amount required to be
                           distributed  pursuant to items (i)  through  (iv) set
                           forth   under  the   heading   "Description   of  the
                           Certificates  -- Priority of  Distributions"  on such
                           Distribution Date.  Distributions of Excess Spread to
                           the  Holders of Class A  Certificates  will result in
                           acceleration of principal  payments to the Holders of
                           such      Class     A      Certificates      creating
                           overcollateralization  to the extent  required by the
                           Pooling and  Servicing  Agreement.  This feature will
                           have the  effect of  reducing  the  weighted  average
                           lives of the Class A Certificates.  See  "Description
                           of   the   Certificates   --    Overcollateralization
                           Provisions" and "Prepayment and Yield Considerations"
                           herein.

                           The last scheduled  Distribution  Date for each Class
                           of    Offered    Certificates    is    as    follows:
                           __________________.  It is  expected  that the actual
                           last  Distribution  Date  for each  Class of  Offered
                           Certificates  will occur  significantly  earlier than
                           such scheduled  Distribution  Dates.  See "Prepayment
                           and Yield Considerations."

Overcollateralization      The credit  enhancement  provisions of the Trust Fund
                           result  in a  limited  acceleration  of the  Class  A
                           Certificates  relative  to  the  amortization  of the
                           Mortgage   Loans   in  the   early   months   of  the
                           transaction. The accelerated amortization is achieved
                           by the  application  of Excess  Spread  to  principal
                           distributions  on  the  Class  A  Certificates.  This
                           acceleration  feature  creates  overcollateralization
                           (i.e.,  the excess of the Aggregate Loan Balance over
                           the related  Aggregate  Class A  Principal  Balance).
                           Once the required level of  overcollateralization  is
                           reached and


                                                                S-7

<PAGE>


                           subject  to the  provisions  described  in  the  next
                           paragraph, the acceleration feature will cease, until
                           necessary   to  maintain   the   required   level  of
                           overcollateralization.

                           The Pooling and Servicing  Agreement  provides  that,
                           subject to certain  floors,  caps and  triggers,  the
                           required level of overcollateralization  may increase
                           or decrease  over time.  An increase in the  required
                           level  of  overcollateralization  will  result  in  a
                           temporary  period of accelerated  amortization of the
                           related Class A  Certificates  to increase the actual
                           level of overcollateralization to its required level;
                           a  decrease  would  result in a  temporary  period of
                           decelerated  amortization  to reduce the actual level
                           of overcollateralization to its required level.

                           See   "Prepayment  and  Yield   Considerations"   and
                           "Description      of     the      Certificates     --
                           Overcollateralization Provisions."

Certificate Insurance
Policy                     The  Seller  will  obtain the  Certificate  Insurance
                           Policy,  which  is  non-cancelable,  in  favor of the
                           Trustee,  which will  provide  for payment of insured
                           amounts solely to the Class A  Certificateholders  in
                           accordance   with  the   terms  of  the   Certificate
                           Insurance  Policy.  The Certificate  Insurance Policy
                           does not guarantee to Class A Certificateholders, and
                           does not protect  against  any  adverse  consequences
                           caused by, any specified  rate of  prepayments of the
                           Mortgage Loans. See "The Certificate  Insurer and the
                           Certificate Insurance Policy" herein.

Certificate Insurer        _______________________________________.

Advances                   The  Master   Servicer  will  be  obligated  to  make
                           advances of cash in an amount equal to all amounts of
                           interest and principal,  if any, at the time known by
                           the  Master  Servicer  to be  delinquent  on the Loan
                           Balance  of each  Mortgage  Loan  and not  previously
                           advanced,  but only to the  extent  that  the  Master
                           Servicer   believes   that  such   amounts   will  be
                           recoverable by it.

                           Any advance made by the Master  Servicer with respect
                           to a Mortgage  Loan will be  reimbursable  to it. The
                           Master Servicer will be entitled to reimburse  itself
                           in respect of otherwise non-recoverable advances from
                           funds    otherwise    distributable    to   Class   A
                           Certificateholders.    See    "Description   of   the
                           Certificates -- Payments on Mortgage Loans;  Deposits
                           to Collection  and  Distribution  Accounts -- Monthly
                           Advances" herein.

Servicing Fee              The  Master   Servicer   will   receive  a  fee  (the
                           "Servicing  Fee")  computed  daily at an annual  rate
                           equal to _____% on the Loan Balance of each  Mortgage
                           Loan as of the  first day of each  Collection  Period
                           and, for any  Distribution  Date,  the  Servicing Fee
                           will  be  deducted  from  collections   allocable  to
                           payments  of  interest  received  during the  related
                           Collection    Period.   See   "Description   of   the
                           Certificates -- Servicing and Other  Compensation and
                           Payment of Expenses" herein.

Certain Federal
Income Tax Consequences    For  federal  income  tax  purposes,  the Trust  Fund
                           (exclusive of the Pre-Funding  Account) will elect to
                           be treated as a REMIC. The Class A Certificates  will
                           constitute  the "Regular  Interests" in the REMIC and
                           generally  will be  treated  for  federal  income tax
                           purposes as debt  instruments  of the Trust Fund with
                           payment  terms   equivalent  to  the  terms  of  such
                           certificates.   The   Class   R   Certificates   will
                           constitute  the single class of "Residual  Interests"
                           in the REMIC.  Continued  qualification  of the Trust
                           Fund as a REMIC will be subject  to  compliance  with
                           the  applicable  provisions  of the Internal  Revenue
                           Code  of  1986,  as  amended  (the  "Code"),  and the
                           related  requirements  set forth in the  Pooling  and
                           Servicing   Agreement.   Interest   on  the  Class  A
                           Certificates  will be  required to be included in the
                           income of the holders  thereof in accordance with the
                           accrual  method of accounting.  See "Certain  Federal
                           Income   Tax   Consequences"   herein   and   in  the
                           Prospectus.

ERISA Considerations       A fiduciary  of a pension or other  employee  benefit
                           plan (a "Plan")  subject to the  Employee  Retirement
                           Income  Security Act of 1974,  as amended  ("ERISA"),
                           contemplating  the  purchase of Class A  Certificates
                           should  consult  with  its  counsel  before  making a
                           purchase and the  fiduciary  and such legal  advisors
                           should  consider  the  possible  application  of  the
                           prohibited  transaction  exemption  and certain other
                           exemptions     described    herein.     See    "ERISA
                           Considerations" herein and in the Prospectus.

Legal Investment
Considerations             The   Offered   Certificates   will  not   constitute
                           "Mortgage  Related  Securities"  for  purposes of the
                           Secondary  Mortgage  Market  Enhancement  Act of 1984
                           ("SMMEA") because,  among other reasons,  many of the
                           mortgages  securing the Mortgage  Loans are not first
                           mortgages.  Accordingly, many institutions with legal
                           authority to invest in  comparably  rated  securities
                           based  on first  mortgage  loans  may not be  legally
                           authorized to invest in the Offered Certificates. See
                           "Legal Investment Considerations" herein.



                                                                S-8

<PAGE>


Use of Proceeds            Substantially  all of the net proceeds  from the sale
                           of the  Offered  Certificates  will be applied by the
                           Depositor to the purchase price of the Mortgage Loans
                           and  to  pay  expenses  connected  with  pooling  the
                           Mortgage Loans and issuing the Certificates.

Certificate Rating         It is a  condition  to the  issuance  of the  Offered
                           Certificates  that they be rated  "AAA" by Standard &
                           Poor's Rating  Services  ("S&P") and "Aaa" by Moody's
                           Investors Service,  Inc. ("Moody's" and together with
                           S&P, 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  Agency.  There  can be no
                           assurance  that the  ratings  assigned to the Offered
                           Certificates on the date the Offered Certificates are
                           initially  issued will not be lowered or withdrawn at
                           any time by such Rating  Agencies.  A security rating
                           does not address the frequency of  prepayments on the
                           Mortgage Loans or the  corresponding  effect on yield
                           to investors. See "Certificate Rating" herein.

Registration of Offered
Certificates               The   Offered   Certificates    initially   will   be
                           represented by certificates registered in the name of
                           Cede & Co.  ("Cede") as the nominee of The Depository
                           Trust Company ("DTC"),  and will only be available in
                           the form of  book-entries  on the  records of DTC and
                           participating    members    thereof.     Certificates
                           representing the Offered  Certificates will be issued
                           in   definitive   form   only   under   the   limited
                           circumstances described herein. All references herein
                           to "Holders" or  "Certificateholders"  shall  reflect
                           the   rights  of  owners  of   Offered   Certificates
                           ("Certificate   Owners")   as  they  may   indirectly
                           exercise  such rights  through DTC and  participating
                           members  thereof,   except  as  otherwise   specified
                           herein.  See  "Description  of  the  Certificates  --
                           Registration of Offered Certificates" herein.

   
                                  RISK FACTORS
    

         Limited  Liquidity.  There  is  currently  no  market  for the  Offered
Certificates.  While the Underwriter  currently  intends to make a market in the
Offered  Certificates,  it is  under no  obligation  to do so.  There  can be no
assurance  that a secondary  market will develop or, if a secondary  market does
develop, that it will provide holders of the Offered Certificates with liquidity
of   investment  or  that  it  will  continue  for  the  lives  of  the  Offered
Certificates.  The  Offered  Certificates  will not be listed on any  securities
exchange.

         Issuance of the Offered  Certificates in book-entry form may reduce the
liquidity of such  Certificates in the secondary  trading market since investors
may be unwilling to purchase  Offered  Certificates for which they cannot obtain
physical  certificates.  See "Description of the Certificates -- Registration of
Offered Certificates" herein.

         Nature of Collateral. Because some of the Mortgage Loans are secured by
second liens subordinate to the rights of the mortgagee or beneficiary under the
related first  mortgage,  security deed or deed of trust,  the proceeds from any
liquidation, insurance or condemnation proceedings with respect to such Mortgage
Loans will be available to satisfy the  outstanding  balance of a Mortgage  Loan
only to the extent that the claims of such first  mortgagee or beneficiary  have
been satisfied in full,  including any related foreclosure costs. In addition, a
second  mortgagee may not foreclose on the property  securing a second  mortgage
unless it forecloses subject to the first mortgage, in which case it must either
pay the entire  amount due on the first  mortgage to the first  mortgagee  at or
prior to the  foreclosure  sale or undertake the  obligation to make payments on
the first  mortgage  in the event the  mortgagor  is in default  thereunder.  In
servicing  second  mortgages  in  its  portfolio,  it is  generally  the  Master
Servicer's practice to satisfy the first mortgage at or prior to the foreclosure
sale. The Master Servicer is required, in certain circumstances described in the
Pooling and Servicing  Agreement,  to advance  funds to keep the first  mortgage
current until such time as the Master Servicer satisfies the first mortgage. The
Trust  Fund will have no source  of funds  (and may not be  permitted  under the
REMIC provisions of the Code) to satisfy the first mortgage or make payments due
to the first  mortgagee.  The Master  Servicer  generally  will be  required  to
advance such amounts in accordance with the Pooling and Servicing Agreement.

                  Certain  of the  Mortgage  Loans  do not  fully  amortize  the
principal  balance  of the  Mortgage  Loan and,  consequently,  the  payment  (a
"Balloon  Payment") of a substantial  portion of the principal balance of such a
Mortgage  Loan is due at the  maturity  of the  Mortgage  Loan.  As a result,  a
borrower 


                                      S-9

<PAGE>



generally  will be required to pay the entire  principal  amount of the Mortgage
Loan at its  maturity.  The  ability  of a borrower  to make such a payment  may
depend on the borrower's ability to obtain refinancing of the balance due on the
Mortgage  Loan. An increase in interest  rates over the Loan Rate  applicable at
the time the  Mortgage  Loan was  originated  may have an adverse  effect on the
borrower's  ability  to  obtain  refinancing  and to pay  the  required  Balloon
Payment.

                  An overall decline in the residential real estate market,  the
general  condition of a Mortgaged  Property,  or other factors,  could adversely
affect the values of the Mortgaged Properties such that the outstanding balances
of the  Mortgage  Loans,  together  with  any  senior  liens  on  the  Mortgaged
Properties,  equal or exceed the value of the Mortgaged Properties. A decline in
the value of a Mortgaged Property would affect the interest of the Trust Fund in
the Mortgaged  Property  before having any effect on the interest of the related
first  mortgagee,  and could cause the Trust  Fund's  interest in the  Mortgaged
Property,  to be  extinguished.  If such a decline  occurs,  the actual rates of
delinquencies,  foreclosures  and losses on the  Mortgage  Loans could be higher
than those currently experienced in the mortgage lending industry in general.

                  In addition, adverse economic conditions (which may or may not
affect real  property  values)  may affect the timely  payment by  borrowers  of
payments  of  principal  and  interest  when  due on  the  Mortgage  Loans  and,
accordingly,  the actual rates of  delinquencies,  foreclosures  and losses with
respect to the Mortgage Loans. For instance,  if a Mortgaged  Property secures a
senior deed of trust or mortgage for an adjustable-rate loan, and interest rates
have  increased  since  the  origination  of  the  related  Mortgage  Loan,  the
borrower's ability to pay the required monthly payment on such Mortgage Loan may
be further adversely affected by the increase in monthly payments on such senior
loan.  Further,  application  of federal and state  bankruptcy and debtor relief
laws would affect the interests of the  Certificateholders in the Mortgage Loans
if such laws result in certain Mortgage Loans being uncollectible.  See "Certain
Legal Aspects of the Mortgage Loans -- Anti-Deficiency  Legislation;  Bankruptcy
and Consumer Protection Legislation."

                  Even assuming that the Mortgaged  Properties  provide adequate
security for the Mortgage  Loans,  delay could be encountered in connection with
the liquidation of defaulted  Mortgage Loans, with  corresponding  delays in the
receipt of  related  proceeds  by the  Certificateholders.  Further,  the Master
Servicer  will be entitled  to deduct from  Liquidation  Proceeds  all  expenses
reasonably  incurred in attempting to recover amounts due on Liquidated Mortgage
Loans and not yet repaid,  including payments to prior  lienholders,  legal fees
and costs of legal action,  real estate taxes,  and maintenance and preservation
expenses,  thereby reducing collections available to the Certificateholders.  In
the event that any Mortgaged  Properties fail to provide  adequate  security for
the related  Mortgage  Loans and the  protection  provided by the  subordination
feature and amounts  available under the Certificate  Insurance Policy described
herein have been exhausted,  Certificateholders could experience a loss on their
investment. See "Certain Legal Aspects of the Mortgage Loans -- Foreclosure" and
"-- Rights of Redemption."

                  Under  federal  and  state   environmental   legislation   and
applicable  case law, it is unclear  whether  liability for costs of eliminating
environmental  hazards in respect of real  property  may be imposed on a secured
lender  (such as the Trust Fund)  acquiring  title to such real  property.  Such
costs could be substantial.  See "Certain Legal Aspects of the Mortgage Loans --
Environmental Legislation."

         Local Real Estate Markets.  An overall decline in the residential  real
estate markets in the states in which the Mortgaged Properties are located could
adversely  affect  the  values  of  the  Mortgaged   Properties  such  that  the
outstanding Loan Balances,  together with the outstanding balances of any senior
lien  thereon,  equals or exceeds the value of the  Mortgaged  Properties.  Such
declines would adversely affect the position of a second mortgagee before having
such an effect on that of the related first  mortgagee and could  extinguish the
interest  of  the  holder  of a  second  mortgage  on  the  Mortgaged  Property.
Residential


                                      S-10

<PAGE>




real estate  markets in many states have softened in recent  years.  There is no
reliable  information  available to the Seller with respect to the rate at which
real estate values have declined in such states. The Seller can neither quantify
the impact of such declines in property values nor predict how long such decline
may continue or when such declines will end.  During a period of such  declines,
the rates of delinquencies,  foreclosures and losses on the Mortgage Loans would
be expected to be higher than those experienced in the mortgage lending industry
in general.

         Moreover,  in many cases home equity  revolving  credit line  borrowers
have primary  residences  with above average  values,  and those  properties may
experience  greater relative  declines in value than other properties with lower
values. A rise in interest rates over a period of time and the general condition
of the  Mortgaged  Property  as well as other  factors  may have the  effect  of
reducing the value of the Mortgaged  Property  from the  appraised  value at the
time the Mortgage Loan was  originated.  If there is a reduction in value of the
Mortgaged Property, the ratio of the amount of the Mortgage Loan to the value of
the  Mortgaged  Property may increase  over what it was at the time the Mortgage
Loan was  originated.  Such an increase may reduce the likelihood of liquidation
or  other  proceeds  being   sufficient  to  satisfy  the  Mortgage  Loan  after
satisfaction of any senior liens. In addition, if the borrower has an adjustable
rate first  mortgage  loan,  any  increase  in the  interest  rate  thereon  may
adversely  affect  such  borrower's  ability  to make  payments  on the  related
Mortgage Loan.

         Cash Flow  Considerations.  General  credit risk may also be greater to
Certificateholders  than to holders of  certificates  representing  interests in
level  payment  first  mortgage  loans since no payment of principal is required
until final maturity. Borrowers under the Mortgage Loans are under no obligation
to pay  down  all or part of  their  outstanding  principal  balances  prior  to
maturity and, in the event such balances have not been  substantially  paid down
prior to  maturity,  some  borrowers  may  find  themselves  unable  to make the
required  final  payment.  Even assuming that the Mortgaged  Properties  provide
adequate   security  for  such  Mortgage  Loans,   substantial  delay  could  be
encountered in connection with the  liquidation of defaulted  Mortgage Loans and
corresponding   delays  in  the  receipt  of  related  liquidation  proceeds  by
Certificateholders  could occur.  Further,  liquidation  expenses (such as legal
fees, real estate taxes, and maintenance and preservation  expenses) will reduce
the proceeds payable to  Certificateholders  and thereby reduce the security for
the  Mortgage  Loans.  In the event any  Mortgaged  Properties  fail to  provide
adequate  security for the related Mortgage Loans,  required  payments under the
Certificate  Insurance Policy were not made, and the protection  provided by the
availability   of   overcollateralization   has   been   exhausted,    Class   A
Certificateholders could experience a loss on their investment.

         Prepayments;  Due-on-Sale  Provisions.  Substantially  all the Mortgage
Loans  may be  prepaid  in  whole  or in part at any time  without  penalty.  In
addition,  a  substantial  portion of the  Mortgage  Loans  contain  due-on-sale
provisions which, to the extent enforced by the Master Servicer,  will result in
prepayment of such Mortgage Loans. See "Prepayment and Yield  Consideration" and
"Certain  Legal  Aspects  of the  Mortgage  Loans --  Enforceability  of Certain
Provisions." The rate of prepayments on fixed-rate  mortgage loans,  such as the
Mortgage  Loans,  is sensitive  to  prevailing  interest  rates.  Generally,  if
prevailing  interest  rates fall  significantly  below the interest rates on the
Mortgage Loans, the Mortgage Loans are likely to be subject to higher prepayment
rates than if  prevailing  rates  remain at or above the  interest  rates on the
Mortgage  Loans.  Conversely,  if prevailing  interest rates rise  significantly
above the  interest  rates on the Mortgage  Loans,  the rate of  prepayments  is
likely to  decrease.  The  average  life of the  Offered  Certificates,  and, if
purchased  at other  than par,  the  yields  realized  by Owners of the  Offered
Certificates  will be  sensitive  to levels of  payment  (including  prepayments
relating to the Mortgage  Loans,  the  "Prepayments")  on the Mortgage Loans. In
general, the yield on an Offered Certificate that is purchased at a premium from
the outstanding  principal amount thereof will be adversely affected by a higher
than  anticipated  level of  Prepayments of the Mortgage Loans and enhanced by a
lower than anticipated level.  Conversely,  the yield on an Offered  Certificate
that is purchased at a discount from the  



                                      S-11

<PAGE>


outstanding  principal  amount  thereof  will  be  enhanced  by  a  higher  than
anticipated  level  of  Prepayments  and  adversely  affected  by a  lower  than
anticipated level.

                  The  Pooling  and  Servicing   Agreement  provides  a  limited
acceleration  of the  Certificates  relative to the  amortization of the related
Mortgage  Loans  in  the  early  months  of  the  transaction.  The  accelerated
amortization  is achieved by the  application of certain excess  interest to the
payment of the Class A Principal  Balance.  This  acceleration  feature  creates
overcollateralization  which  results  from the  excess  of the  Aggregate  Loan
Balance  over  the  Class  A  Principal  Balance.   Once  a  required  level  of
overcollateralization  is reached,  the acceleration  feature will cease, unless
necessary to maintain the required level of overcollateralization.

         Difficulty in Pledging.  Since transactions in Offered Certificates can
be effected only through DTC, participating organizations, indirect participants
and  certain  banks,  the  ability of a  Certificate  Owner to pledge an Offered
Certificate to persons or entities that do not participate in the DTC system, or
otherwise to take actions in respect of such Certificates, may be limited due to
lack of a  physical  certificate  representing  the  Offered  Certificates.  See
"Description  of the  Certificates  --  Registration  of  Offered  Certificates"
herein.

         Potential Delays in Receipt of  Distributions.  Certificate  Owners may
experience  some  delay  in their  receipt  of  distributions  of  interest  and
principal on the Class A Certificates since such distributions will be forwarded
by the Trustee to DTC and DTC will credit such  distributions to the accounts of
its  Participants  (as defined herein) which will thereafter  credit them to the
accounts of Certificate  Owners either directly or indirectly  through  indirect
participants.  See  "Description of the  Certificates -- Registration of Offered
Certificates" herein.

         Certificate Ratings. The rating of the Offered Certificates will depend
primarily on an assessment  by the Rating  Agencies of the  underlying  Mortgage
Loans, the Certificate Insurance Policy and the amount of overcollateralization.
The  rating  by  the  Rating  Agencies  of  the  Offered  Certificates  is not a
recommendation to purchase,  hold or sell the Offered Certificates,  inasmuch as
such  rating  does not  comment  as to the  market  price or  suitability  for a
particular investor.  There is no assurance that the ratings will remain for any
given  period of time or that the  ratings  will not be  reduced,  suspended  or
withdrawn by the Rating Agencies.

         Certificate  Insurance Policy.  Credit  enhancement with respect to the
Offered  Certificates will be provided by the Certificate  Insurance Policy. See
"Certificate Insurer and Certificate  Insurance Policy" herein. If the available
amount under the  Certificate  Insurance  Policy is reduced to zero, the Class A
Certificateholders  will be at  greater  risk  with  respect  to  losses  on the
Mortgage Loans.

         Other Legal  Considerations.  [The Mortgage Loans are primarily secured
by first deeds of trust, security deeds or first mortgages.] With respect to any
Mortgage Loan secured by a first deed of trust, security deed or first mortgage,
the Master  Servicer has the power under certain  circumstances  to consent to a
new mortgage lien on the  Mortgaged  Property  having  priority over the related
Mortgage  Loan.  With respect to each  Mortgage Loan secured by a second deed of
trust or second  mortgage,  the Trust will be entitled  to the extent  described
herein to proceeds that remain from the sale of the related  Mortgaged  property
after any  related  first deed of trust or first  mortgage  and any other  prior
liens have been satisfied.  In the event that such proceeds are  insufficient to
satisfy  both  loans and such  other  liens in the  aggregate,  the  Trust  and,
accordingly, the Certificateholders,  as the holders of the second deed of trust
or  second  mortgage  loan,  bear  the risk of  delay  in  distribution  while a
deficiency  judgment against the borrower is pursued and the risk of loss if the
deficiency judgment is not obtained and realized upon.


                                      S-12

<PAGE>



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

                  Applicable  state laws generally  regulate  interest rates and
other charges, require certain disclosures, and require licensing of the Seller.
In addition,  other state laws,  public policy and general  principles of equity
relating to the protection of consumers, unfair and deceptive practices and debt
collection  practices may apply to the origination,  servicing and collection of
the Mortgage Loans. The Seller will be required to repurchase any Mortgage Loans
which,  at the time of origination  did not comply with  applicable  federal and
state laws and  regulations.  Depending on the  provisions of the applicable law
and the specific  facts and  circumstances  involved,  violations of these laws,
policies  and  principles  may limit the  ability of the Trust to collect all or
part of the  principal  of or interest on the  Mortgage  Loans,  may entitle the
borrower to a refund of amounts previously paid and, in addition,  could subject
the Seller to damages and administrative enforcement. See "Certain Legal Aspects
of Mortgage Loans."

                  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 Contracts;

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

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

                  (iv) the Americans with Disabilities  Act, which,  among other
         things, prohibits discrimination on the basis of disability in the full
         and equal  enjoyment of the goods,  services,  facilities,  privileges,
         advantages or accommodations of any place of public accommodation;

                  (v) the Home  Equity  Loan  Consumer  Protection  Act of 1988,
         which required additional application disclosures,  limits changes that
         may be made to the loan documents  without the  borrower's  consent and
         restricts  a  lender's  ability  to  declare a default or to suspend or
         reduce a borrower's credit line to certain enumerated events.

Violations of certain  provisions of these federal laws may limit the ability of
the  Seller  to  collect  all or part of the  principal  of or  interest  on the
Mortgage  Loans  and in  addition  could  subject  the  Seller  to  damages  and
administrative  enforcement.  The Seller  will be  required  to  repurchase  any
Mortgage  Loans  which,  at


                                      S-13

<PAGE>




the time of  origination  did not comply with such federal laws or  regulations.
See "Certain Legal Aspects of the Mortgage Loans."

                  The federal  Soldiers'  and Sailors'  Civil Relief Act of 1940
may  affect  the  ability of the Master  Servicer  to  collect  full  amounts of
interest on certain  Mortgage Loans and could  interfere with the ability of the
Master Servicer to foreclose on certain  properties.  See "Certain Legal Aspects
of the Mortgage Loans -Soldiers' and Sailors' Civil Relief Act of 1940."

                  Risk of  Early  Defaults.  Substantially  all of the  Mortgage
Loans were  originated  within 12 months prior to the Cut-Off Date. The weighted
average  remaining term to maturity of the Mortgage Loans as of the Cut-Off Date
is approximately [____] months.  Although little data is available,  defaults on
mortgage loans,  including home equity loans similar to the Mortgage Loans,  are
generally  expected to occur with  greater  frequency  in the early years of the
terms of mortgage loans.

                  Risk  of   Seller/Master   Servicer   Insolvency  --  Document
Custodian.  The Seller  believes that the transfer of the Mortgage  Loans to the
Depositor  constitutes a sale by the Seller to the Depositor  and,  accordingly,
that such  Mortgage  Loans  will not be part of the  assets of the Seller in the
event of the insolvency of the Seller and will not be available to the creditors
of the Seller. The terms of the Pooling and Servicing Agreement provide that the
[Seller]  will deliver all of the  Mortgages,  the Mortgage  Notes and the other
Related Documents to the First Union National Bank of North Carolina, Trust Fund
Department,  as Document  Custodian,  which  shall  maintain  possession  of the
Mortgages, the Mortgage Notes and the other Related Documents, and no assignment
of any Mortgage is required to be recorded,  in either case unless an Assignment
Event as defined in the Pooling and Servicing  Agreement (an "Assignment Event")
has occurred, e.g., the long-term unsecured debt rating of the Seller is reduced
below  [A-]  by S&P or  below  [A3] by  Moody's.  Upon  any  such  downgrade  or
occurrence of another  Assignment  Event, the Document  Custodian is required to
deliver the Mortgages, Mortgage Notes and the other Related Documents the to the
Trustee and to either cause proper  assignments  of each Mortgage to be recorded
in the relevant  real  property  recording  office for each such  Mortgage or to
deliver  assignments  of the  Mortgages,  in  recordable  form,  to the Trustee,
together  with an opinion of counsel  to the  effect  that  recordation  of such
assignments  is not necessary in order to perfect the interest of the Trust Fund
in such  Mortgages.  Prior to such delivery and  recording,  the interest of the
Trustee in the  Mortgages,  the Mortgage  Notes and the proceeds  thereof may be
subject to claims of the Seller's creditors or to sale to a third party, as well
as to a receiver or conservator  appointed in the event of the insolvency of the
Seller.  In the event of an  insolvency  of the Seller,  it is  possible  that a
receiver or  conservator  for, or a creditor of, the Seller,  may argue that the
transaction between the Seller and the Trust was a pledge of such Mortgage Loans
in connection  with a borrowing by the Seller  rather than a true sale.  Such an
attempt,  even if  unsuccessful,  could result in delays in distributions on the
Certificates.

                  If the  transfer  of the  Mortgage  Loans by the Seller to the
Depositor is deemed, contrary to the intent of the parties, to be a grant to the
Trust Fund of a security  interest in the Mortgage Loans,  the Depositor  should
have an enforceable first priority  perfected  security interest in the Mortgage
Loans upon delivery to the Trustee of the Mortgage Notes  (properly  endorsed to
the  Trustee or in blank) and of the  Mortgages  and upon the  recordation  of a
proper assignment to the Trustee of each Mortgage in the real property recording
office for each such Mortgage. Prior to such delivery and recording, the Trustee
will not have a perfected security interest in the Mortgages, the Mortgage Notes
or the  proceeds  thereof  and,  accordingly,  creditors  of the Seller may take
priority over the  interests of the Depositor and the Trustee.  If a receiver or
conservator were appointed for the Seller,  certain  administrative  expenses of
the receiver or conservator may have priority over the Depositor's and the Trust
Fund's interest in the Mortgages,  the Mortgage Notes and the proceeds  thereof.
For so long as (i) the Master Servicer remains an Affiliate of the Seller,  (ii)
no Event of  Default  under the  Pooling  and  Servicing  Agreement  shall  have
occurred and be continuing and (iii) the Seller maintains a short-term rating of
at least A-1 by Standard & Poor's and

                                      S-14

<PAGE>



P-1 by Moody's,  and for five  Business  Days  following any reduction in either
such rating,  the Master Servicer is not required to make daily deposits of cash
collections on the Mortgage Loans and Loan Balances into the Collection  Account
and the  Master  Servicer  may  commingle  such cash with its funds for  certain
periods.  In an insolvency  proceeding or receivership or conservatorship of the
Master  Servicer,  the  Trust  Fund may not have a  perfected  interest  in such
commingled collections.

                  In the  event  the  Seller  is  determined  to have  granted a
security  interest in the Mortgage Loans and that security  interest was validly
perfected  prior to the  Seller's  insolvency  and was not  granted  or taken in
contemplation  thereof  or with the  intent  to  hinder,  delay or  defraud  the
institution or its creditors,  the Federal Deposit  Insurance  Corporation  (the
"FDIC"),  or other  conservator,  or other federal  banking  agency or any other
person or entity,  based on opinions  issued by the general  counsel of the FDIC
and a statement of policy of the FDIC addressing the enforceability  against the
FDIC,  as receiver or  conservator  for a depository  institution,  the security
interest  should not be subject to avoidance in the event of  insolvency  of the
Seller or upon the appointment of a receiver or conservator for the Seller,  and
payments to the Depositor and the Trust Fund with respect to the Mortgage  Loans
should not be subject to recovery by such receiver or conservator.  If, however,
the receiver or conservator were to assert a contrary  position,  to require the
Trustee  to  establish  its  rights  to  those  payments  by  submitting  to and
completing  certain  administrative  claims procedures (which may take up to 180
days), or to request a stay of judicial  proceedings with respect to the Seller,
delays in payments on the Certificates and possible  reductions in the amount of
distributions  of principal and interest  could occur. A receiver or conservator
may disaffirm or repudiate  provisions of the Purchase Agreement and the Pooling
and  Servicing  Agreement,   including  provisions   obligating  the  Seller  to
repurchase Defective Mortgage Loans. A conservator or receiver also may have the
power to cause the early sale of the Trust Fund and the early  retirement of the
Certificates.  Further, if a receiver or conservator is appointed for the Master
Servicer, the receiver or conservator may have the power either to terminate the
Master  Servicer  and  replace it with a  successor  servicer  or to prevent the
termination of the Master Servicer and its  replacement by a successor  servicer
if no default  exists other than the  insolvency  of the Master  Servicer or its
receivership or conservatorship.

                  In an insolvency  proceeding  of the Seller,  if the Mortgages
and the Mortgage  Notes have not been  delivered to the Trustee,  in the case of
the Mortgage  Notes,  and have not been  assigned of record in the real property
recording  office for each Mortgage,  the Trust Fund may be a general  unsecured
creditor  of the  Seller.  If the  Trust  Fund were  determined  to be a general
unsecured  creditor of the Seller,  the  Mortgages,  the Mortgage  Notes and the
proceeds   thereof   would  not  be  available  to  make   payments  on  Offered
Certificates.

                  On the  Closing  Date,  the  Trustee  and the Seller will have
received  an opinion of Moore & Van Allen,  PLLC,  counsel to the  Seller,  with
respect to the transfer of the Mortgage  Loans from the Seller to the Depositor,
in form and substance satisfactory to the Trust Fund, Moody's and S&P.


                             THE MORTGAGE LOAN POOL

General

                  The Mortgage  Loans to be  transferred by the Depositor to the
Trust Fund on __________  ___,  199__ (the "Startup Day") will consist of [____]
fixed-rate  conventional  home equity loans  evidenced by promissory  notes (the
"Mortgage Notes") secured by first- and  second-priority  mortgages and deeds of
trust, security deeds or mortgages,  which are located in [____] states [and the
District of Columbia].  The  Mortgaged  Properties  securing the Mortgage  Loans
consist  of  single-family   residences  (which  may  be  detached,  part  of  a
two-to-four  family  dwelling,  a condominium  unit, a mobile,  manufactured  or
modular

                                      S-15

<PAGE>



home,  a  townhouse  or a unit in a planned  unit  development).  The  Mortgaged
Properties may be owner-occupied  (which includes second and vacation homes) and
non-owner occupied investment properties.  All Mortgage Loans were originated or
purchased after ____________. Mortgage Loans aggregating [____%] of the Original
Aggregate Loan Balance are secured by first liens on the related properties, and
the  remaining  Mortgage  Loans  are  secured  by  second  liens on the  related
properties.

                  The  Loan-to-Value  Ratios shown below were  calculated  based
upon the appraised values of the Mortgaged Properties at the time of origination
(the "Appraised Values").

                  No  assurance  can be  given  that  values  of  the  Mortgaged
Properties  have  remained  or will  remain  at  their  levels  on the  dates of
origination of the related Mortgage Loans. If the residential real estate market
in general or in any particular  area has  experienced  or should  experience an
overall  decline in property  values such that the  outstanding  balances of the
Mortgage Loans,  together with the  outstanding  balances of any first mortgage,
become  equal to or  greater  than the value of the  Mortgaged  Properties,  the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.

                  No Loan-to-Value Ratio (based upon appraisals made at the time
of  origination  of the related  Mortgage  Loan)  relating to any Mortgage  Loan
exceed  [__%] as of the  Cut-Off  Date.  The  Mortgage  Loans are not insured by
primary  mortgage  insurance  policies,  nor does any pool insurance  insure the
Mortgage Loans, however, certain distributions due to the holders of the Offered
Certificates  are guaranteed by the  Certificate  Insurer in accordance with the
terms  of  the  Certificate  Insurance  Policy.  See  "Certificate  Insurer  and
Certificate  Insurance  Policy." The Mortgage  Loans are not  guaranteed  by the
Depositor, the Seller or any affiliate of the Depositor or the Seller.

                  As of the  Cut-Off  Date,  the  average  Loan  Balance  of the
Mortgage Loans was [$____________],  the Loan Rates of the Mortgage Loans ranged
from [____%] to [____%],  the weighted average combined  Loan-to-Value  Ratio of
the Mortgage Loans was [____%],  the weighted  average Loan Rate of the Mortgage
Loans was  [____%],  the  weighted  average  remaining  term to  maturity of the
Mortgage  Loans was  [____]  months.  The  remaining  terms to  maturity  of the
Mortgage  Loans as of the Cut-Off Date ranged from [____]  months to 360 months.
The maximum Loan  Balance of all Mortgage  Loans,  as of the Cut-Off  Date,  was
[$_______]. Mortgage Loans containing Balloon Payments represented [$__________]
of the aggregate Loan Balances as of the Cut-Off Date of the Mortgage  Loans. No
Mortgage Loan matures after  [_____________].  The Trust Fund consists of [____]
Mortgage  Loans as of the  Cut-Off  Date,  of which  [____] are secured by first
mortgages,  security  deeds or deeds of trust and the  remainder  are secured by
second  mortgages,  security  deeds or deeds of trust.  As a  percentage  of the
aggregate Loan Balances as of the Cut-Off Date of Mortgage  Loans,  [____%] were
secured by first mortgages or deeds of trust,  [____%] were secured by mortgages
or deeds of trust on single-family dwellings,  [____%] were secured by mortgages
or deeds of trust on  two-to-four  family  dwellings,  [____%]  were  secured by
mortgages  or deeds of trust on  condominium  units,  [____%]  were  secured  by
mortgages or deeds of trust on mobil homes and [____%] were secured by mortgages
or deeds of trust on other types of dwellings.

                 Geographic Distribution of Mortgaged Properties

                  The geographic  distribution of Mortgage Loans by state, as of
the Cut-Off Date, was as follows:


State                      No.             Percent             Loan Balance




                                      S-16

<PAGE>

State                      No.             Percent             Loan Balance



Total


                     Original Combined Loan-to-Value Ratios

                  The  original   combined   loan-to-value   ratios  as  of  the
origination dates of the Mortgage Loans (the "Loan-to-Value  Ratios") (assuming,
in the case of a Mortgage Loan secured by a second lien, no principal paydown on
the related  first  mortgage) of the Mortgage  Loans as of the Cut-Off Date were
distributed as follows:



Loan-to-Value          No.        Unpaid Principal Balance              Percent
Ratio





Total:



                             Cut-Off Date Loan Rates

                  The Certificate  Rates borne by the Mortgage Notes relating to
the Mortgage Loans were distributed as follows as of the Cut-Off Date:


Loan Rate                 No.            Unpaid Principal             Percent
                                              Balance







Total


                           Cut-Off Date Loan Balances

                  The distribution of the outstanding  principal  amounts of the
Mortgage Loans as of the Cut-Off Date was as follows:


     Loan Balance on        No.         Unpaid Principal             Percent
      Cut-Off Date                          Balance





Total


                          Types of Mortgaged Properties





                                      S-17

<PAGE>


                  The Mortgaged  Properties  securing the Mortgage Loans were of
the property types as follows:


    Property Type               No.          Loan Balance                Percent





Total


                    Distribution of Months Since Origination

                  The  distribution  of the  number of months  since the date of
origination of the Mortgage Loans as of the Cut-Off Date was as follows:


    Months               No.               Unpaid Principal              Percent
                                                Balance





Total


                   Distribution of Remaining Term to Maturity

                  The distribution of the number of months remaining to maturity
of the Mortgage Loans as of the Cut-Off Date was as follows:


   Months                 No.           Unpaid Principal                 Percent
                                             Balance







Total


                            Use of Mortgaged Property

                  The Mortgaged Properties securing the Mortgage Loans were used
as follows as of the Cut-Off Date:


   Occupancy Status            No.         Loan Balance                 Percent





Total


                                      S-18

<PAGE>


Interest Payments on the Mortgage Loans

                  The Mortgage  Loans  provide  that  interest is charged to the
Mortgagors  thereunder,  and  payments  are due from  such  Mortgagors,  as of a
scheduled day of each month which is fixed at the time of origination. Scheduled
monthly  payments made by the Mortgagors on the Mortgage Loans either earlier or
later than the  scheduled  due dates  thereof  will not affect the  amortization
schedule or the relative application of such payments to principal and interest.
All of the Mortgage  Loans  provide for monthly  installments  of principal  and
interest.  Certain Mortgage Loans provide for full amortization of the principal
amount thereof over the term of the Mortgage Loan.  Certain other Mortgage Loans
provide for  amortization  of the principal  amount thereof over the term of the
Mortgage Loan and a balloon payment of the remaining principal amount thereof at
the end of the term of the Mortgage Loan.


                       THE SELLER AND THE MASTER SERVICER

General

                  First Union  National Bank of North Carolina is the Seller and
the Master  Servicer  under the Pooling  and  Servicing  Agreement.  First Union
National Bank of North Carolina is a national banking  association and a banking
subsidiary  of First  Union  Corporation,  a North  Carolina  corporation  and a
multi-bank  holding company registered under the Bank Holding Company Act. First
Union Corporation is the sixth largest bank holding company in the United States
based on total assets as of December 31,  1995.  As of December 31, 1995,  First
Union  Corporation  had assets of $131.8  billion,  net loans of $89.1  billion,
deposits of $92.6 billion and  shareholders'  equity of $5.04  billion.  For the
fiscal year ended December 31, 1995,  First Union  Corporation  had net earnings
(after  payment  of the  redemption  premium  on its  preferred  stock)  of $1.4
billion.  At  December  31,  1995,  First Union  Corporation's  tier 1 and total
capital ratios were 6.62% and 11.33%,  respectively.  First Union Corporations's
leverage ratio at December 31, 1995 was 5.49%.

                  The Seller  will sell and  assign  each  Mortgage  Loan to the
Trust Fund in  consideration  of the net  proceeds  from the sale of the Offered
Certificates, which are being offered hereby, and for the Class R Certificates.

                  The Offered  Certificates will not represent an interest in or
obligation  of, nor are the Mortgage Loans  guaranteed by the Seller,  or any of
its affiliates.

                  The Master Servicer may use a subservicer (the  "Subservicer")
in the performance of the administrative and servicing obligations of the master
servicer  under the Pooling and Servicing  Agreement,  but no such  subservicing
arrangements  will discharge the Master Servicer from its obligations  under the
Pooling and Servicing  Agreement.  First Union  Mortgage  Corporation,  a wholly
owned  subsidiary  of  First  Union  Corporation,  will  initially  act  as  the
Subservicer for all of the Mortgage Loans.

                  The  Trustee  may remove the Master  Servicer,  and the Master
Servicer  may  resign,  only in  accordance  with the terms of the  Pooling  and
Servicing Agreement.  No removal or resignation shall become effective until the
Trustee or a  successor  servicer  shall  have  assumed  the  Master  Servicer's
responsibilities and obligations in accordance therewith.

                  Any collections  received by the Master Servicer after removal
or resignation  shall be endorsed by it to the Trustee and remitted  directly to
the Trustee.


                                      S-19

<PAGE>



Credit and Underwriting Guidelines

                  The following is a description of the underwriting  guidelines
customarily  employed by the Seller with  respect to home equity  loans which it
purchases or originates.  Each Mortgage Loan was underwritten according to these
guidelines. The Seller believes its standards are consistent with those utilized
by home equity lenders generally. The underwriting process is intended to assess
both the  prospective  borrower's  ability to repay and the adequacy of the real
property  security as collateral for the loan granted.  In certain cases,  loans
may  be  made  outside  of  those  guidelines  with  the  prior  approval  of  a
pre-designated senior official of the Seller.

                  The Seller generally  originates or purchases fixed rate loans
which either fully  amortize  over a period not to exceed 360 months if the lien
is first priority,  otherwise 240 months or provide for amortization  over a 360
month  schedule,  have a maturity of 180 months and require a Balloon Payment at
the maturity date. The loan amounts generally range from a minimum of $10,000 to
a maximum of $350,000.  The Seller  originates or purchases  non-purchase  money
first or second  mortgage  loans.  In  addition,  the  Seller has  programs  for
origination of purchase money first mortgages.

                  The  homes  used for  collateral  to  secure  the loans may be
either  primary  residential  (which  includes  second  and  vacation  homes) or
investor owned one- to four- family homes, condominiums, mobile, manufactured or
modular homes or townhouses.  Commercial properties or agricultural land are not
accepted as collateral.

                  The  combined  Loan-to-Value  Ratio of the  first  and  second
mortgages  generally may not exceed __%. If a prior mortgage exists,  the Seller
first reviews the first mortgage documentation. The Seller does not originate or
purchase loans where the first mortgage contains a shared appreciation clause.

                  Each  property  proposed  as  security  for  a  loan  must  be
appraised.  The Seller's appraisal  guidelines are at least as stringent as FNMA
requirements.

                  Each  mortgage  applicant  must  provide,  and the Seller must
verify,   personal  financial   information.   [The  applicant's  total  monthly
obligations  (which  includes  principal  and  interest  on each  mortgage,  tax
assessments,  other loans, charge accounts and all other scheduled indebtedness)
generally cannot exceed __% of the applicant's gross monthly income.  Applicants
who are  salaried  employees  must provide  current  employment  information  in
addition to __ recent years of employment  history and the Seller  verifies this
information. Verifications are based on written confirmation from employers or a
combination  of the __ most recent pay stubs,  the __ most recent  years W-2 tax
forms and telephone  confirmation  from the employer.  Self-employed  applicants
must  be  self-employed  in the  same  field  for a  minimum  of __  years.  The
self-employed  applicant must provide  signed copies of complete  federal income
tax returns (including schedules) filed for the most recent __ years.]

                  A credit report by an independent  credit  reporting agency is
required reflecting the applicant's  complete credit history.  The credit report
should reflect all delinquencies of [30] days or more, repossessions, judgments,
foreclosures,  garnishments,  bankruptcies,  divorce actions and similar adverse
credit  practices that can be discovered by a search of public  records.  If the
report is  obtained  more than [30] days prior to the loan  closing,  the lender
must determine  that the reported  information  has not changed.  Borrowers must
provide  acceptable  written  explanations of any major  delinquencies.  Written
verification is obtained of the first mortgage  balance,  its status and whether
local taxes, interest, insurance and assessments are included in the applicant's
monthly  payment.  All taxes and assessments not included in the payment must be
verified as current.




                                      S-20

<PAGE>

                  The  Seller  is  responsible   for  using  sound  judgment  in
underwriting the loans consistent with prudent  industry  practices.  Generally,
the  applicant  should have an  acceptable  credit  history  given the amount of
equity  available,  the strength of the applicant's  employment  history and the
level of the applicant's income to debt obligations.  The rescission period must
have expired prior to funding a loan. The rescission period may not be waived by
the  applicant  except as  permitted by law. An ALTA title  insurance  policy is
required for all loans.

                  The applicant is required to secure  property  insurance in an
amount  sufficient to cover the new loan and any prior  mortgage.  If the sum of
the  outstanding  first  mortgage,  if any, and the home equity loan exceeds the
policy coverage limit, then the policy must provide guaranteed  replacement cost
coverage.  The Seller must ensure that its name and address is properly added to
the mortgagee clause of the insurance policy.


Delinquency, Loan Loss and Foreclosure Information

                          Delinquency Experience of the
                                 Mortgage Loans

                  The  following  table  sets  forth  the  Seller's  delinquency
experience,  on its entire servicing  portfolio of mortgage loans similar to the
Mortgage Loans at the dates indicated below. The Seller's  portfolio of mortgage
loans may differ  significantly  from the Mortgage  Loans  included in the Trust
Fund in terms of interest rates,  principal balances,  geographic  distribution,
Loan-to-Value  Ratios  and  other  relevant  characteristics.  There  can  be no
assurance the delinquency  and loss  experienced on the Mortgage Loans [(most of
which have been acquired by the Seller  during the past twelve  months)] will be
consistent  with the  historical  information  provided  below.  Such losses and
delinquencies   on  the  Mortgage  Loans  may  be  higher  than  the  historical
information presented below.

                                     [table]

                      Loan Loss and Foreclosure Experience
                              of the Mortgage Loans

                  From the time the  Seller  began  originating  mortgage  loans
similar to and including the Mortgage  Loans  (approximately  12 months prior to
the Cut-Off Date), there have been no losses or foreclosures with respect to any
such  mortgage  loans  as to which  the  Seller  or an  Affiliate  has  retained
servicing.

                       PREPAYMENT AND YIELD CONSIDERATIONS

General

                  The weighted  average life of, and, if purchased at other than
par (disregarding, for purposes of this discussion, the effects on an investor's
yield resulting from the timing of the settlement date and those  considerations
discussed  below  under  "Payment  Lag Feature of  Certificates"),  the yield to
maturity  on, a Class of the  Offered  Certificates  will  relate to the rate of
payment  of  principal  of  the  Mortgage  Loans,  including  for  this  purpose
Prepayments,  liquidations due to defaults,  casualties and  condemnations,  and
repurchases  of Mortgage  Loans by the Seller.  Substantially  all the  Mortgage
Loans may be prepaid by the related  Mortgagors  at any time without  payment of
any prepayment fee or penalty. The actual rate of principal prepayments on pools
of mortgage  loans is  influenced  by a variety of  economic,  tax,  geographic,
demographic,  social, legal and other factors and has fluctuated considerably in
recent years.  In addition,  the rate of principal  prepayments may differ among
pools of mortgage loans at any time

                                      S-21

<PAGE>




because of specific  factors  relating to the mortgage  loans in the  particular
pool,  including,  among  other  things,  the  age of the  mortgage  loans,  the
geographic  locations of the properties securing the loans and the extent of the
mortgagors'  equity in such properties,  and changes in the mortgagors'  housing
needs, job transfers and unemployment.  Generally, however, because the Mortgage
Loans bear  interest at fixed rates,  and the rate of  prepayment  on fixed rate
mortgage loans is sensitive to prevailing interest rates, if prevailing interest
rates fall  significantly  below the interest rates on the Mortgage  Loans,  the
Mortgage  Loans are  likely to be  subject  to higher  prepayment  rates than if
prevailing  rates remain at or above the interest  rates on the Mortgage  Loans.
Conversely,  if prevailing  interest rates rise significantly above the interest
rates  on the  Mortgage  Loans,  the rate of  prepayments  would  be  likely  to
decrease.  Defaults  on  mortgage  loans  are  expected  to occur  with  greater
frequency in the early years of the mortgage loan term.  Although little data is
available with respect to the rate of default on second  mortgage  loans,  it is
generally  expected  that the rate of  default on second  mortgage  loans may be
greater  than  that of  mortgage  loans  secured  by  first  priority  liens  on
comparable properties.

                  In addition to the  foregoing  factors  affecting the weighted
average life of each Class of the Offered  Certificates,  the  provisions of the
Pooling and Servicing Agreement result in a limited  acceleration of the Offered
Certificates relative to the amortization of the related Mortgage Loans in early
months of the  transaction.  The  accelerated  amortization  is  achieved by the
application of certain  excess  interest to the payment of the Class A Principal
Balance. This acceleration feature creates  overcollateralization  which results
from the  excess  of the  Aggregate  Loan  Balance  over the  Class A  Principal
Balance.  Once the  required  level of  overcollateralization  is  reached,  the
acceleration feature will cease, unless necessary to maintain the required level
of overcollateralization.

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

                  The  termination  date of the Trust  Fund is the date on which
the  original  principal  amount of the Class A  Certificates  less all  amounts
previously distributed to the Owners on account of principal would be reduced to
zero assuming that no  Prepayments  are received on the Mortgage  Loans and that
distributions  of principal  of and  interest on each of the Mortgage  Loans are
timely received. The weighted average life of the Class A Certificates is likely
to be shorter than would be the case if payments  actually  made on the Mortgage
Loans conformed to the foregoing  assumptions,  and the final  Distribution Date
with respect to the Offered Certificates could occur significantly  earlier than
the related final scheduled  Distribution Date because (i) Distributable  Excess
Spread will be used to make  accelerated  payments of principal to the Owners of
the Class A Certificates,  which payments will have the effect of shortening the
weighted  average lives of the Class A  Certificates  and (ii)  Prepayments  are
likely  to  occur.  In  addition,  the  weighted  average  life  of the  Class A
Certificates may be increased if any payment of any O/C Reduction Amount is made
to the Holders of Class R Certificates.

Weighted Average Lives

                  Greater  than   anticipated   prepayments  of  principal  will
increase the yield on Offered  Certificates  purchased at a price less than par.
Greater than  anticipated  prepayments  of principal  will decrease the yield on
Offered  Certificates  purchased  at a price  greater than par. The effect on an
investor's yield due to principal prepayments on the Mortgage Loans occurring at
a rate that is faster (or slower) than the rate  anticipated  by the investor in
the period  immediately  following the issuance of the Certificates  will

                                      S-22

<PAGE>




not be entirely  offset by a subsequent like reduction (or increase) in the rate
of principal  payments.  The weighted  average life of the Offered  Certificates
will also be affected by the amount and timing of delinquencies  and defaults on
the Mortgage Loans and the recoveries,  if any, on defaulted  Mortgage Loans and
foreclosed properties.

                  The "Weighted  Average  Life" of a  Certificate  refers to the
average  amount of time that will  elapse  from the date of issuance to the date
each dollar in respect of principal of such Certificate is repaid.  The weighted
average life of any Class of the Class A  Certificates  will be  influenced  by,
among  other  factors,  the rate at  which  principal  payments  are made on the
Mortgage  Loans,  including  final  payments  made upon the  maturity of Balloon
Payment Mortgage Loans.

                  Prepayments on Mortgage Loans are commonly  measured  relative
to a prepayment standard or model. The model used in this Prospectus  Supplement
is the prepayment assumption (the "Prepayment Assumption"),  which represents an
assumed rate of prepayment each month relative to the then outstanding principal
balance of the pool of mortgage  loans for the life of such  mortgage  loans.  A
100% Prepayment Assumption assumes a conditional prepayment rate ("CPR") of ___%
per annum of the  outstanding  principal  balance of such mortgage  loans in the
first month of the life of the mortgage loans and an additional  ___% (precisely
___)(expressed  as a percentage  per annum) in each month  thereafter  until the
twelfth  month and in each  month  thereafter  during  the life of the  mortgage
loans, a conditional prepayment rate of ___% per annum each month is assumed. As
used  in the  table  below,  0%  Prepayment  Assumption  assumes  a  conditional
prepayment rate equal to 0% of the Prepayment Assumption,  i.e., no prepayments.
Correspondingly, 80% Prepayment Assumption assumes prepayment rates equal to 80%
of the Prepayment  Assumption,  and so forth. The Prepayment Assumption does not
purport to be a historical  description of prepayment experience or a prediction
of the anticipated  rate of prepayment of any pool of mortgage loans,  including
the Mortgage Loans. The Depositor believes that no existing  statistics of which
it is aware  provide a reliable  basis for  holders of Offered  Certificates  to
predict  the  amount or the timing of receipt  of  prepayments  on the  Mortgage
Loans.

                  Since the tables were prepared on the basis of the assumptions
in the following paragraph,  there are discrepancies between  characteristics of
the actual Mortgage Loans and the  characteristics of the Mortgage Loans assumed
in  preparing  the  tables.  Any such  discrepancy  may have an effect  upon the
percentages of the Loan Balances  outstanding and weighted  average lives of the
Offered  Certificates  set forth in the tables.  In  addition,  since the actual
Mortgage  Loans in the Trust Fund have  characteristics  which differ from those
assumed in preparing the tables set forth below, the  distributions of principal
on the Offered  Certificates  may be made  earlier or later than as indicated in
the tables.

                  For the purpose of the tables below,  it is assumed that:  (i)
the  Mortgage  Loans  consist of pools of loans with the  level-pay  and balloon
amortization  characteristics  set forth  below,  (ii) the Closing  Date for the
Class A Certificates is  _________________,  (iii)  distributions on the Class A
Certificates  are made on the ____ day of each  month  regardless  of the day on
which the Distribution Date actually occurs,  commencing in ________________ and
are made in accordance with the priorities  described herein, (vi) the scheduled
monthly  payments of principal and interest on the Mortgage Loans will be timely
delivered  on the first  day of each  mont  (with no  defaults),  commencing  in
____________________, (v) the Mortgage Loans' prepayment rates are a multiple of
the Prepayment Assumption, (vi) all prepayments are prepayments in full received
on the last day of each  month  (commencing  _________________)  and  include 30
days' interest thereon,  (vii) no optional termination is exercised,  (viii) the
Class A  Certificates  of each Class have the respective  Certificate  Rates and
initial  Class  A  Principal   Balances  as  set  forth  herein,  and  (ix)  the
overcollateralization  levels are set  initially as specified in the Pooling and
Servicing  Agreement,  and thereafter decrease in accordance with the provisions
of the Pooling and Servicing Agreement.




                                      S-23

<PAGE>


                                                 Original    Original  Remaining
                                                 Amortization  Term to  Term to
  Amortization   Loan    Loan  Term    Maturity  Maturity
  Methodology   Balance  Rate (months) (months)  (months)



                  Subject  to the  foregoing  discussion  and  assumptions,  the
following   table   indicates  the  weighted   average  life  of  each  Class  A
Certificates,  and sets forth the initial Class A Principal Balance of each such
Class of Class A Certificates  that would be outstanding after each of the dates
shown at various percentages of Prepayment Assumption.

            Percent of Initial Class A Principal Balance Outstanding
            at the Following Percentages of the Prepayment Assumption


<TABLE>
<CAPTION>
                              Class A-1                     Class A-2                              Class A-3
Distribution Date   0%   50%  100%  110%  125%  150%  0%   50%  100%  110%  125%   150%    0%    50%   100%   110%   125%   150%
- -----------------  ---   ---   ---  ---   ---   ---   ---  ---  ---   ---   ---    ---    ---    ---    ---    ---    ---    ---
<S>                <C>   <C>  <C>  <C>    <C>   <C>  <C>  <C>  <C>   <C>   <C>    <C>    <C>    <C>    <C>   <C>    <C>     <C>
</TABLE>


                  This  table  has  been  prepared  based  on  the   assumptions
described above  (including the assumptions  regarding the  characteristics  and
performance of the Mortgage Loans, which differ from the actual  characteristics
and performance thereof) and should be read in conjunction therewith.

Mandatory Prepayment


                                      S-24

<PAGE>



                  The approximate  original  Pre-Funded Amount of $________ will
be funded from the proceeds of the sale of Class A Certificates and will be used
to acquire  Subsequent  Mortgage  Loans,  if  available.  In the event that,  on
____________, 199__, not all of the approximately $________ funded from the sale
of the Certificates has been used to acquire Subsequent Mortgage Loans, then the
Class or Classes of Class A  Certificates  then entitled to receive  payments of
principal  will  receive  a  partial  prepayment  on  the  _____________,  199__
Distribution  Date in an amount equal to the amount  remaining in the Pre-Funded
Account  (taking into account the purchase of Subsequent  Mortgage Loans on such
date).

         Although  no  assurance  can be  given,  the  Seller  intends  that the
principal  amount of  Subsequent  Mortgage  Loans  sold to the  Trust  Fund will
require  the  application  of  substantially  all the  amount on  deposit in the
Pre-Funding  Account and that there should be no material  principal  prepaid to
the holders of any of the Class A Certificates.

Payment Lag Feature of Certificates

                  Pursuant  to the Pooling and  Servicing  Agreement,  an amount
equal to  mortgagor  payments  with  respect to each  Mortgage  Loan (net of the
Servicing Fee) received by the Master Servicer during each Collection  Period is
to be  remitted  to the  Trustee  on or prior to the  Business  Day  immediately
preceding  the  related  Distribution  Date;  the  Trustee  will be  required to
distribute such amounts to the Owners on the next succeeding  Distribution Date.
As a result, the monthly distributions to the Owners generally reflect mortgagor
payments during the prior calendar month, and the first  Distribution  Date will
not occur until  ______________,  199__. Thus, the effective yield to the Owners
will be below that otherwise produced by the applicable Certificate Rate because
the distributions to  Certificateholders  in respect of any given month will not
be made until on or about the _______ day of the following month.


Yield Sensitivity of the Class S Certificates

                  Because  amounts  distributable  to the  Owners of the Class S
Certificates consist entirely of interest,  the yield to maturity of the Class S
Certificates  will be extremely  sensitive  to the  repurchase,  prepayment  and
default experience of the Mortgage Loans, and prospective investors should fully
consider the  associated  risks,  including the risk that such investors may not
fully recover their initial investment. In particular,  investors in the Class S
Certificates should be aware that Owners of the Class R Certificates may cause a
termination of the Trust Fund when the Class A Principal Balance has declined to
less than 10% of the Original  Class A Certificate  Principal  Balance as of the
Cut-Off Date.

Accelerated Principal Distribution Amount

                  The provisions of the Pooling and Servicing  Agreement  result
in  a  limited  acceleration  of  the  Offered  Certificates   relative  to  the
amortization of the related  Mortgage Loans in early months of the  transaction.
The  accelerated  amortization  is achieved by the application of certain excess
interest  to the  payment of the Class A Principal  Balance.  This  acceleration
feature  creates  overcollateralization  which  results  from the  excess of the
Aggregate  Loan  Balance over the Class A Principal  Balance.  Once the required
level of  overcollateralization is reached, the acceleration feature will cease,
unless  necessary to maintain the required  level of  overcollateralization.  As
used herein,  "Aggregate Loan Balance"  means, as of any date of  determination,
the aggregate of the Loan Balances, as of such date.




                                      S-25

<PAGE>

               FORMATION OF THE TRUST FUND AND TRUST FUND PROPERTY

                  On _____________, 199__, the FURST Home Equity Loan Trust Fund
199__-__ will be created and  established  pursuant to the Pooling and Servicing
Agreement.  On such date, the Depositor will convey without recourse (subject to
certain obligations to repurchase  Defective Mortgage Loans or replace Defective
Mortgage Loans with Eligible  Substitute  Mortgage  Loans) the Mortgage Loans to
the Trust Fund and the Trust Fund will issue (a) the  Offered  Certificates  and
(b) the Class R Certificates to the Seller.

                  The property of the Trust Fund shall  include (a) the Mortgage
Loans (other than certain  payments  received thereon on or prior to the Cut-Off
Date) together with the related Mortgage Loan documents  (including any guaranty
executed in  connection  therewith)  and the  Seller's  interest in any property
which  secures a  Mortgage  Loan (the  "Mortgaged  Property")  and all  payments
thereon  and  proceeds  of the  conversion,  voluntary  or  involuntary,  of the
foregoing,  (b) such  amounts as may be held in the  Distribution  Account,  the
Collection Account and the Pre-Funding  Account,  (c) the Certificate  Insurance
Policy  and (d)  proceeds  of all the  foregoing  (including,  but not by way of
limitation, all, of any mortgage insurance, hazard insurance and title insurance
policy  relating  to the  Mortgage  Loans,  cash  proceeds,  accounts,  accounts
receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts,
rights to payment of any and every  kind,  and other  forms of  obligations  and
receivables  which at any time  constitute all or part of or are included in the
proceeds of any of the  foregoing) to pay the  Certificates  as specified in the
Pooling and Servicing Agreement.

                  The  Certificates  will not  represent  an  interest  in or an
obligation of, nor will the Mortgage Loans be guaranteed by, the Depositor,  the
Seller, the Master Servicer or any of their affiliates.

                  In addition to the Offered  Certificates,  the Trust Fund will
also          issue         a          residual          class          entitled
"__________________________________________, Class R Certificates" (the "Class R
Certificates")  which will be designated  as the residual  interest in the REMIC
for purposes of the Code. The Class R Certificates  will be issued to the Seller
and to the  Trustee,  in its capacity as tax matters  person,  and are not being
offered hereby. The Certificates are herein referred to as the Certificates.

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


                                      S-26

<PAGE>



                         DESCRIPTION OF THE CERTIFICATES

         The  Certificates  will be issued pursuant to the Pooling and Servicing
Agreement among the Depositor,  the Seller, the Master Servicer and the Trustee.
Reference is made to the  Prospectus for  additional  information  regarding the
terms and  conditions of the Pooling and  Servicing  Agreement to the extent not
revised by the following description.  To the extent that the statements in this
Prospectus  Supplement  modify  statements in the Prospectus,  the statements in
this Prospectus Supplement control.

         The  following  summaries do not purport to be complete and are subject
to, and are qualified in their  entirety by reference to, the  provisions of the
Pooling and Servicing Agreement. When particular provisions or terms used in the
Pooling  and  Servicing   Agreement  are  referred  to,  the  actual  provisions
(including definitions of terms) are incorporated by reference.

General

                  Each Offered  Certificate  will represent  certain  undivided,
fractional  ownership  interests in the Trust Fund created and held  pursuant to
the Pooling and Servicing  Agreement,  subject to the limits and the priority of
distribution  described  therein.  The Class R  Certificates  will represent the
entire  interest in the assets of the Trust Fund other than that  represented by
the Offered Certificates and shall be issued to the Seller.

                  On  the  Closing  Date,   upon  the  order  of  the  Depositor
concurrently  with the sale and  assignment  to the  Trustee  of the Trust  Fund
assets, the Trustee will execute, deliver and authenticate the Certificates. The
Class  A  Certificates  will  be  issued  in  minimum  dollar  denominations  of
$_____________________ and integral dollar multiples in excess thereof (with one
Class A  Certificate  issued in an amount  less  than  $___________________,  if
necessary,  so that  outstanding  Class A  Certificates  will equal the Original
Class A Certificate Principal Balance).  The Class S Certificates will be issued
in percentage interests of ownership of such Class of not less than [___%].

Assignment of Mortgage Loans

                  At the  time of  issuance  of the  Offered  Certificates,  the
Depositor will assign to the Trustee all of its right, title and interest in and
to the Mortgage  Loans,  including all payments of interest and principal,  from
whatever source  derived,  which are received on or with respect to the Mortgage
Loans on or after the Cut-Off Date,  together with the other assets  included in
the Trust.  In addition,  on or prior to the date the Offered  Certificates  are
initially  issued  by the  Trust  Fund,  the  Master  Servicer  will  cause  the
Certificate  Insurance Policy to be delivered to the Trustee.  Concurrently with
such  assignment,  the Trustee will deliver the Certificates to the Depositor in
exchange for, and in an aggregate principal amount equal to, the Pool Balance as
of the  Cut-Off  Date.  Each  Mortgage  Loan will be  identified  in a  schedule
delivered to the Trustee.

                  Under the terms of the Pooling and  Servicing  Agreement,  the
Seller will  deliver the  Mortgages,  the Mortgage  Notes and the other  Related
Documents to First Union National Bank of North Carolina, Trust Fund Department,
as Document Custodian,  and, so long as the Seller's long-term unsecured debt is
rated above [A3] by Moody's and [A-] by S&P and no other  Assignment Event shall
have occurred and be  continuing,  the Document  Custodian  shall be entitled to
maintain  possession  of the  documentation  relating to each Mortgage Loan (the
"Mortgage  Files").  In the event that the  Seller's  long-term  unsecured  debt
rating does not  satisfy the  above-described  standards  or another  Assignment
Event  has  occurred  and is  continuing,  the  Seller  will  cause  as  soon as
practicable  the Mortgage  Files  pertaining  to each such  Mortgage  Loan to be
delivered to the Trustee or the Trustee's  bailee.  The Document  Custodian

                                      S-27

<PAGE>




(but only if it is not the Seller or any  Affiliate of the Seller),  will review
such  Mortgage  Files within the period  specified in the Pooling and  Servicing
Agreement  and notify the  Trustee of any  material  defect  discovered  in such
review.  Notwithstanding the foregoing, the Document Custodian shall perform the
review  required by Section ____ of the Pooling and Servicing  Agreement only as
to each  Mortgage Note within 60 days from the (i) the Closing Date with respect
to Mortgage  Notes  delivered  on or before the Closing Date and (ii) the date a
Mortgage Note is delivered, if delivered after the Closing Date. If any document
required to be included in any  Mortgage  File does not bear manual  signatures,
has not been received or is unrelated to the applicable  Mortgage Loan, and such
defect is not cured as provided in the Pooling and Servicing Agreement following
receipt of notification thereof to the Seller by the Trustee, the Seller will be
required  either to repurchase  or to replace the affected  Mortgage Loan in the
manner   set   forth   below.   In  the   Pooling   and   Servicing   Agreement,
____________________ as trustee of Trust Fund will acknowledge the assignment of
the  Mortgage  Loans to the Trust  Fund and the  Seller  will  agree to hold the
Mortgage  Files of the Loans for and on behalf of the Trust  Fund for so long as
the Mortgage Loans are owned by the Trust Fund.

                  The Seller will make certain  representations  and  warranties
with  respect  to each  Mortgage  Loan.  In the  event  there is a breach of any
representation  or  warranty  made by the Seller in the  Pooling  and  Servicing
Agreement  as to a Mortgage  Loan that  materially  and  adversely  affects  the
interest of the  Certificateholders  or the Certificate Insurer, the Seller will
be required  either to (i) repurchase  the related  Mortgage Loan from the Trust
Fund or (ii) prior to the expiration of two years following the date the Offered
Certificates are initially issued, to substitute therefor an Eligible Substitute
Mortgage Loan, in each case in the manner described below.

                  Any Mortgage Loan required to be  repurchased by the Seller as
a result of a defect,  omission or breach of  representation or warranty will be
repurchased  at the  applicable  Purchase  Price.  The  Purchase  Price  will be
deposited into the Collection  Account on the second Business Day next preceding
the Distribution Date following expiration of the related cure period.

                  As to any Eligible  Substitute  Mortgage Loan, the Seller will
deposit into the  Collection  Account the amount,  if any, by which the conveyed
balance of such Eligible  Substitute  Mortgage Loan at the end of the Collection
Period in which the events giving rise to the related  substitution  occurred is
less than the Loan Balance of the related  Mortgage  Loan being removed from the
Trust Fund at the end of such Collection  Period (the  "Substitution  Adjustment
Amount").  The Seller will substitute any Eligible Substitute Mortgage Loan, and
deposit any such Substitution  Adjustment Amount into the Collection Account, on
the Business Day next  preceding the  Distribution  Date in the month  following
such Collection Period. Upon substitution,  an Eligible Substitute Mortgage Loan
will be subject to the terms of the  Pooling  and  Servicing  Agreement  and the
Seller will be deemed to have made,  with  respect to such  Eligible  Substitute
Mortgage  Loan,  as  of  the  date  of  substitution,  the  representations  and
warranties  made by the Seller with respect to all other  Mortgage  Loans in the
Trust  Fund.  Upon  receipt by the Trustee of written  notification  of any such
repurchase  or  substitution,  subject  to certain  conditions  set forth in the
Pooling and Servicing Agreement, the Document Custodian will execute and deliver
an instrument  of transfer or  assignment  necessary to vest in the Seller legal
and  beneficial  ownership of the Loan Balance of such Mortgage Loan  (including
any property  acquired in respect  thereof or proceeds of any  insurance  policy
with respect thereto). The obligation of the Seller to repurchase or replace any
such Loan  Balance  will be the sole  remedy  against  the Seller  available  to
Certificateholders or the Trustee.

                  An Eligible  Substitute Mortgage Loan is a Mortgage Loan that,
as of the  substitution  date, (i) has an  outstanding  Loan Balance equal to or
less than the Loan Balance of the Defective  Mortgage Loan it replaces as of the
substitution  date;  (ii) has a Loan Rate not less than the current Loan Rate of
such  Defective  Mortgage Loan and not more than one percent in excess  thereof;
(iii) comply with each  representation and warranty set forth in the Pooling and
Servicing Agreement (deemed to be made as of


                                      S-28

<PAGE>




the date of substitution); (iv) has a remaining  term to maturity not later than
nor more than six months  earlier than the remaining term to  maturity  of  such
Defective  Mortgage Loan; (v) has an original Combined  Loan-to-Value  Ratio not
greater than the Defective Mortgage Loan, in the case of an Eligible  Substitute
Mortgage  Loan that  replaces  a Mortgage  Loan that has a ratio of the Original
Loan Balance for such  Eligible Substitute   Mortgage  Loan  together  with  the
outstanding unpaid principal balance of the related  mortgage  loans with higher
or equal  priority to the  Appraised Value of the related Mortgaged  Property at
the time such  Eligible  Substitute Mortgage  was  originated  of not more  than
[___%];  (vi) has an Original  Loan Balance  of not more  than $___________; and
(vii) has a Mortgage in a lien position of the  same or higher level of priority
as the  Mortgage  of such  Defective  Mortgage  Loan.  More  than  one  Eligible
Substitute Mortgage Loan may be substituted for a  Defective  Mortgage  Loan  if
such Eligible  Substitute  Mortgage Loans meet the foregoing   attributes in the
aggregate and such  substitution  is approved  in  writing  in  advance  by  the
Rating Agencies.

                  In the event the Seller  repurchases or substitutes a Mortgage
Loan as provided  above,  there will be  delivered  to the Trustee an opinion of
counsel as to whether the repurchase or substitution  (i) will be subject to tax
as a result of being deemed a prohibited transaction under section 860F(a)(2) of
the Code;  (ii) will be deemed a contribution to the REMIC after the startup day
that would give rise to the tax specified under section  860G(d)(1) of the Code;
or (iii) will cause the Trust Fund to fail to qualify as a REMIC at any time any
Certificate  is  outstanding.  The Seller will not be required to  repurchase or
replace any Defective Mortgage Loan in the event such repurchase or replacement,
as evidenced by such  opinion,  would result in the  imposition  of a prohibited
transaction  tax or be deemed a contribution to the REMIC after the startup day,
unless the Master  Servicer has  determined  that there is an actual or imminent
default by the borrower with respect to the affected  Mortgage  Loan. The Seller
will not be  required  or  permitted  to  repurchase  or replace  any  Defective
Mortgage Loan if such repurchase or  replacement,  as evidenced by such opinion,
will cause the Trust Fund to fail to qualify as a REMIC.

                  In the  event  any such  repurchase  results  in a  prohibited
transaction  tax,  such tax is  required  to be charged  first  against  amounts
otherwise  distributable to the Class R  Certificateholders  and second,  to the
extent such amounts are insufficient, against amounts otherwise distributable to
the Holders of the Offered Certificates,  in each case on a pro rata basis among
Certificateholders of the applicable Class.

Payments on Mortgage Loans; Deposits to Collection and Distribution Accounts

                  Collection  Account.   The  Master  Servicer  will,  upon  the
occurrence  and  continuance  of the failure of any of the events  described  in
clauses (i) or (ii) of Section  3.2(d) of the Pooling and  Servicing  Agreement,
establish  and  maintain in the name of the Trustee  with an entity  meeting the
requirements  of the obligation of "Eligible  Account," a separate trust account
(the  "Collection  Account") for the benefit of the holders of the  Certificates
issued under the Pooling and Servicing Agreement.



                                      S-29

<PAGE>



                  Except to the extent described below, the Master Servicer will
deposit  into the  Collection  Account on a daily basis  within one Business Day
following  receipt thereof the following  payments and  collections  (other than
those specified in clauses (iii) and (iv)) received or made by it:

         [(i)     all collections on the Mortgage Loans;

         (ii)     Net  Liquidation  Proceeds  net  of  any  related  Foreclosure
                  Profit; and

         (iii)    Insurance Proceeds;]

provided,  however,  with respect to each Collection Period, the Master Servicer
shall be  permitted  to retain  from  payments  in  respect of  interest  on the
Mortgage  Loans,   the  Servicing  Fee  for  such  Collection   Period  and  any
Unreimbursed  Advances.  Subject  to the  provisions  of  Section  3.2(d) of the
Pooling and Servicing Agreement,  the foregoing requirements respecting deposits
to the  Collection  Account are exclusive,  it being  understood  that,  without
limiting the generality of the foregoing,  the Master  Servicer need not deposit
in  the  Collection  Account  amounts  representing  Foreclosure  Profits,  fees
(including  annual  fees) or late charge  penalties  payable by  Mortgagors,  or
amounts  received by the Master  Servicer  for the  accounts of  Mortgagors  for
application towards the payment of taxes,  insurance  premiums,  assessments and
similar items. The Master Servicer shall retain all Foreclosure Profits.

                  Notwithstanding   anything  in  the   Pooling  and   Servicing
Agreement to the contrary, (i) for so long as (A) the Master Servicer remains an
Affiliate  of the Seller,  (B) no Event of Default  shall have  occurred  and be
continuing and (C) the Seller  maintains a short-term  rating of at least A-1 by
Standard & Poor's and P-1 by Moody's,  and for three Business Days following any
reduction  in  either  such  rating,   or  (ii)  following  the  occurrence  and
continuation  of any event  described in subclause (i) of Section  3.2(d) of the
Pooling  and  Servicing  Agreement,   an  arrangement  is  established  that  is
satisfactory to the Rating  Agencies,  the Certificate  Insurer and the Majority
Holders and which does not in itself  result in any  reduction of (I) any rating
issued in  respect  of the  Offered  Certificates  or (II) any  reduction  below
investment  grade  of  the  Offered  Certificates  without  the  benefit  of the
Certificate Insurance Policy, the Master Servicer need not establish or make the
daily  deposits to the  Collection  Account as provided  herein,  but may make a
single deposit in the  Distribution  Account in immediately  available funds not
later  than  12:00  noon,  New  York  City  time,  on the  second  Business  Day
immediately  preceding a  Distribution  Date in a net amount equal to the amount
that would  have been on  deposit  with  respect  to the  immediately  preceding
Collection Period in the Collection Account.

                  Monthly Advances.  No later than 12:00 noon New York City time
on the second Business Day  immediately  preceding each  Distribution  Date, the
Master Servicer shall, from its own funds,  deposit in the Distribution  Account
in immediately  available funds by wire transfer an amount (a "Monthly Advance")
equal to the  positive  difference  between (i) the  aggregate  of each  monthly
payment on the Mortgage Loans due during the related  Collection Period and (ii)
the aggregate of all Collections  received during the related  Collection Period
(net  of the  Monthly  Advance,  all  principal  prepayments  and  any  Retained
Interest)  and deposited in the  Distribution  Account on such day, such Monthly
Advance  to be in an amount net of the  Servicing  Fee  payable  on the  related
Distribution Date.  Notwithstanding the foregoing, the Master Servicer shall not
be required  to make a Monthly  Advance if in the good faith  judgment  and sole
discretion of the Master  Servicer,  the Master  Servicer  determines  that such
advance will not be ultimately  recoverable from  collections  received from the
Mortgagor in respect of such  Mortgage  Loan.  The  determination  by the Master
Servicer that it has made, or would be making, a Nonrecoverable  Monthly Advance
shall be  evidenced  by a  certificate  of a  Responsible  Officer of the Master
Servicer  delivered  to the  Trustee,  each  Certificateholder,  and each Rating
Agency and  stating  the basis for such  determination.  The  Master  Servicer's
obligation  to make a Monthly  Advance with  respect to any  Mortgage  Loan will
continue  through  the  earliest to occur of: (i) the last  Monthly  Payment due
prior to the payment




                                      S-30

<PAGE>


in full of such  Mortgage  Loan,  (ii) the last  Distribution  Date prior to the
Distribution  Date for the  distribution of all  Liquidation  Proceeds and other
payments  or  recoveries  with  respect  to such  Mortgage  Loan,  and (iii) the
acquisition of the Mortgaged Property with respect to such Mortgage Loan through
Foreclosure Proceedings.

                  Servicing Certificate. Not later than each Determination Date,
the Master  Servicer is  required to deliver to the Trustee and the  Certificate
Insurer a servicing  certificate,  together with an officer's certificate to the
effect  that such  servicing  certificate  is true and  correct in all  material
respects,  stating the related Collection Period,  Distribution Date, the series
number of the  Certificates,  the date of the Pooling and  Servicing  Agreement,
and:

                         (i) the aggregate amount of collections received on the
         Mortgage Loans on or prior to the Determination Date in respect of such
         Collection  Period,  separately stating the amounts received in respect
         of principal and interest;

                        (ii) the  aggregate  amount of (a) Interest  Collections
         and (b) Principal Collections for such Collection Period; and

                       (iii) any other information  necessary for the Trustee to
         make  distributions  and payments in accordance with Section 5.1 of the
         Pooling and Servicing  Agreement and to prepare the reports required to
         be  delivered  to  Certificateholders  pursuant  to Section  5.2 of the
         Pooling and Servicing Agreement.

                  Statements to Certificateholders.

         Concurrently  with each  distribution  to the  Certificateholders,  the
Trustee  will forward to each  Certificateholder  a statement  (based  solely on
information  received from the Master Servicer)  setting forth among other items
with respect to each Distribution Date:

                  (i) the aggregate  amount of the distribution to each Class of
         Certificateholders on such Distribution Date;

                  (ii) the amount of  distribution  set forth in  paragraph  (i)
         above in respect of interest  and the amount  thereof in respect of any
         Class  Interest  Carryover  Shortfall,  and  the  amount  of any  Class
         Interest Carryover Shortfall remaining;

                  (iii) the amount of  distribution  set forth in paragraph  (i)
         above in respect of principal and the amount  thereof in respect of the
         Outstanding Class A Principal  Carryover  Shortfall,  and any remaining
         Outstanding Class A Principal Carryover Shortfall;

                  (iv) the amount of Excess Spread and the amount  applied as to
         a distribution on the Certificates;

                  (v) the Class A Guaranteed  Principal  Distribution Amount for
         such Distribution Date;

                  (vi) the amount paid under the  Certificate  Insurance  Policy
         for  such   Distribution   Date  in  respect  of  the  Class   Interest
         Distribution to each Class of Certificates;

                  (vii)  the Servicing Fee;



                                      S-31

<PAGE>



                  (viii) the Aggregate Loan Balance, as of the close of business
         on the last day of the preceding Collection Period;

                  (ix) the  Aggregate  Class A Principal  Balance  after  giving
         effect to payments allocated to principal above;

                  (x) the  amount  of  overcollateralization  as of the close of
         business on the Distribution Date, after giving effect to distributions
         of principal on such Distribution Date;

                  (xi)  the  number  and  aggregate  Principal  Balances  of the
         Mortgage  Loans as to which the minimum  monthly  payment is delinquent
         for 30-59 days, 60-89 days and 90 or more days, respectively, as of the
         end of the preceding Collection Period;

                  (xii) the book value of any real  estate  which is acquired by
         the  Trust  Fund  through  foreclosure  or  grant  of  deed  in lieu of
         foreclosure;

                  (xiii) the  aggregate  amount of  prepayments  received on the
         Mortgage Loans during the previous Collection Period; and

                  (xiv) the weighted  average Loan Rate on the Mortgage Loans as
         of the first day of the month prior to the Distribution Date.

         In the case of information furnished pursuant to clauses (ii) and (iii)
above,  the amounts shall be expressed as a dollar amount per Certificate with a
$1,000 denomination.

         Within 60 days after the end of each  calendar  year,  the Trustee will
forward to each  Person,  if  requested  in writing  by such  Person,  who was a
Certificateholder  during the prior  calendar  year a statement  containing  the
information  set forth in  clauses  (ii) and  (iii)  above  aggregated  for such
calendar year.

                  Distribution  Account. The Trustee is required to establish at
its  corporate  trust  office  a  separate  trust  account  (the   "Distribution
Account").  The Distribution  Account will be maintained as an Eligible Account.
An  Eligible  Account is an account  that is (i)  maintained  with a  depository
institution  whose (a)  short-term  debt  obligations at the time of any deposit
therein are rated in the highest  short-term  debt rating category by Standard &
Poor's or (b)  short  term and  long-term  debt  obligations  at the time of any
deposit therein are rated at least P-1 and A2, respectively,  by Moody's and A-1
and A,  respectively,  by  Standard  &  Poor's,  (ii)  an  account  or  accounts
maintained with a depository institution with a minimum long-term unsecured debt
rating of A2 by Moody's and A by S&P, provided that the deposits in such account
or accounts are fully insured by either the BIF or the SAIF,  (iii) a segregated
trust account maintained (A) with the corporate trust departments of the Trustee
or an  Affiliate  of the  Trustee  in its  fiduciary  capacity  or (B)  with  an
institution  with  capital and surplus of not less than  $50,000,000  and with a
minimum  long-term  unsecured debt rating of A2 by Moody's and A by S&P, or (iv)
an account  otherwise  acceptable  to each  Rating  Agency  and the  Certificate
Insurer,  as  evidenced  by a letter  from such  Rating  Agency and  Certificate
Insurer to the  Trustee,  without  reduction or  withdrawal  of the then current
ratings of the Offered Certificates; provided, however, that no Eligible Account
may at any time, be established  or maintained  with the Seller or any Affiliate
of the Seller. The Trustee will deposit any amounts representing payments on and
any  collections  in respect of the Mortgage  Loans  received by it  immediately
following receipt thereof, including,  without limitation, all amounts withdrawn
by the Master Servicer from the Collection  Account  pursuant to the Pooling and
Servicing Agreement for deposit to the Distribution Account.



                                      S-32

<PAGE>


Distributions to Certificateholders

                  Priority  of  Distributions.  On each  Distribution  Date  the
Trustee shall withdraw from the  Distribution  Account the Available  Funds (the
"Available Funds"), and make distributions thereof as described below and to the
extent of the Available Funds:

                  A: With  respect to the Offered  Certificates,  the  Available
Funds in the following order of priority:

                           (i)  to  the  Trustee,   the  Trustee  fee  for  such
                  Distribution Date;

                           (ii) to  holders of each  Class of  Certificates,  an
                  amount equal to the related Class  Interest  Distribution  for
                  such Distribution Date;

                           (iii)  sequentially to the  Certificateholders  until
                  the respective Class A Principal Balance of each such Class is
                  reduced to zero,  the related  Class A Principal  Distribution
                  (other than the portion  constituting the Distributable Excess
                  Spread) for such Distribution Date; provided,  however,  after
                  the  occurrence  and  continuance  of  a  Certificate  Insurer
                  Default,  such  portion of the Class A Principal  Distribution
                  for the Class A Certificates  will be distributed  pro rata to
                  the holders thereof based on the respective  Class A Principal
                  Balances;

                           (iv) to the Certificate  Insurer, the amount owing to
                  the Certificate  Insurer under the Insurance Agreement for the
                  premium payable; and

                           (v) sequentially to the Certificateholders  until the
                  respective  Class A  Principal  Balance  of each such Class is
                  reduced to zero, the related  Distributable  Excess Spread for
                  such  Distribution   Date;   provided,   however,   after  the
                  occurrence and continuance of a Certificate  Insurer  Default,
                  such Distributable  Excess Spread will be distributed pro rata
                  to the  holders  thereof  based  on  the  respective  Class  A
                  Principal Balances.

                  B. After making the  distributions  referred to in subclause A
         above,  the Trustee shall make  distributions in the following order of
         priority, to the extent of the balance of the Amount Available:

                           (i) to the Certificate Insurer,  amounts owing to the
                  Certificate  Insurer for reimbursement for prior draws made on
                  the Certificate Insurance Policy;

                           (ii) to the  Certificate  Insurer,  any other amounts
                  owing  to  the   Certificate   Insurer   under  the  Insurance
                  Agreement; and

                           (iii) to the Class R Certificateholders, the balance.

Interest

         On each Distribution Date, to the extent of funds available therefor in
accordance  with  the  priorities   described  above  under  "--  Priorities  of
Distributions,"   interest  will  be   distributed   to  each  Class  of  Senior
Certificates in an amount equal to the related Class Interest Distribution.  For
each  Distribution  Date  and each  Class of  Senior  Certificates,  the  "Class
Interest  Distribution"  is the sum of (a) one  month's  interest at the related
Certificate  Rate on the related  Class A Principal  Balance or Class S Notional


                                      S-33

<PAGE>





Amount,  as applicable,  immediately prior to such Distribution Date (the "Class
Monthly  Interest  Distributable  Amount") and (b) any Class Interest  Carryover
Shortfall.  As to any Distribution  Date and Class of Senior  Certificates,  the
"Class Interest Carryover Shortfall" is the sum of (a) the excess of the related
Class Interest  Distributable Amount for the preceding Distribution Date and any
outstanding  Class  Interest  Carryover  Shortfall with respect to such Class on
such preceding Distribution Date, over the amount in respect of interest that is
actually distributed to such Class on such preceding  Distribution Date plus (b)
interest  on  such  excess,  to the  extent  permitted  by law,  at the  related
Certificate Rate.

         On each  Distribution  Date, the Class Interest  Distribution  for each
Class of Senior  Certificates  will be  distributed on an equal priority and any
shortfall in the amount  required to be distributed as interest  thereon to each
such Class will be  allocated  between such Classes pro rata based on the amount
each such Class would have been  distributed  in the absence of such  shortfall.
See "-- Crosscollateralization" below.

Principal

         On each Distribution  Date, to the extent of funds available  therefor,
in  accordance  with the  priorities  described  above under "--  Priorities  of
Distributions,"  principal  will  be  distributed  to the  holders  of  Class  A
Certificates  then entitled to  distributions of principal in an amount equal to
the lesser of (A) the related  Aggregate  Class A Principal  Balance and (B) the
related Class A Principal  Distribution  for such  Distribution  Date.  "Class A
Principal Distribution" means, with respect to any Distribution Date, the sum of
the related Class A Monthly Principal Distributable Amount for such Distribution
Date and any Outstanding Class A Principal  Carryover  Shortfall as of the close
of business on the preceding Distribution Date.

         "Class A Monthly Principal Distributable Amount" means, with respect to
any  Distribution  Date,  the amount equal to the sum of the  following  amounts
(without  duplication)  with  respect to the  immediately  preceding  Collection
Period (as defined  below):  (i) each payment of  principal  on a Mortgage  Loan
received by the Master  Servicer during such  Collection  Period,  including all
full and partial principal prepayments, (ii) the Principal Balance as of the end
of the immediately preceding Collection Period of each Mortgage Loan that became
a  Liquidated  Mortgage  Loan for the first time during the  related  Collection
Period,  (iii) the portion of the Purchase  Price  allocable to principal of all
repurchased  Defective  Mortgage Loans with respect to such  Collection  Period,
(iv) any  Substitution  Adjustment  Amounts received on or prior to the previous
Determination  Date and not yet  distributed  and (v) related Excess Spread,  if
any, up to the overcollateralization requirement in effect for such Distribution
Date (the "Distributable Excess Spread").

         "Outstanding Class A Principal Carryover  Shortfall" means with respect
to any Distribution  Date, the excess of the Class A Principal  Distribution for
the preceding  Distribution Date over the amount in respect of principal that is
actually  distributed  to the  Class  A  Certificateholders  on  such  preceding
Distribution Date.

         If the required  level of  overcollateralization  is reduced  below the
then  existing  amount  of  overcollateralization  (described  below)  or if the
required level of  overcollateralization is satisfied, the amount of the Class A
Monthly Principal  Distributable Amount on the following  Distribution Date will
be  correspondingly  reduced  by the amount of such  reduction  or by the amount
necessary such that the overcollateralization will not exceed the required level
of  overcollateralization  after giving effect to the distribution in respect of
principal to be made on such Distribution Date.

                  So long as a Certificate  Insurer Default has not occurred and
is  continuing,  distributions  of the  Class  Principal  Distribution  will  be
applied,  sequentially,  to  the  distribution  of  principal  to  the  Class  A
Certificates  such  that no  Class  of  Class A  Certificates  having  a  higher
numerical  designation is entitled to


                                      S-34

<PAGE>




distributions  of  principal  until the Class A  Principal  Balance of each such
Class of Certificates  having a lower numerical  designation has been reduced to
zero. On any Distribution Date if a Certificate Insurer Default has occurred and
is  continuing,  the  Class A  Principal  Distribution  will be  applied  to the
distribution of principal of each such Class  outstanding on a pro rata basis in
accordance with the Class A Principal Balance of each such Class.

         On each Distribution Date following a Certificate Insurer Default,  net
losses  realized  in respect of  Liquidated  Mortgage  Loans (to the extent such
amount is not covered by Available Funds or the crosscollateralization mechanics
described herein) will reduce the amount of overcollateralization, if any.

         "Collection  Period" means, with respect to any  Determination  Date or
Distribution  Date, the calendar month immediately  preceding such Determination
Date or Distribution Date, as the case may be.

         A  "Liquidated  Mortgage  Loan,"  as to  any  Distribution  Date,  is a
Mortgage  Loan with  respect to which the Master  Servicer  has  determined,  in
accordance with the servicing  procedures specified in the Pooling and Servicing
Agreement,  as  of  the  end  of  the  preceding  Collection  Period,  that  all
Liquidation  Proceeds  which it expects to recover with respect to such Mortgage
Loan have been recovered.

         "Excess  Spread"  means,  with respect to any  Distribution  Date,  the
positive excess,  if any, of (x) Available Funds for such Distribution Date over
(y) the amount  required to be  distributed  pursuant  to  subclause A items (i)
through  (iv),  set forth  under the heading  "Description  of  Certificates  --
Priority of Distributions" on such Distribution Date.

         A "Certificate Insurer Default" will occur in the event the Certificate
Insurer fails to make a payment  required  under the Policy or if certain events
of bankruptcy or insolvency occur with respect to the Certificate Insurer.

Overcollateralization Provisions

         The credit enhancement provisions of the Trust Fund result in a limited
acceleration  of the Class A Certificates  relative to the  amortization  of the
Mortgage  Loans  in  the  early  months  of  the  transaction.  The  accelerated
amortization  is achieved by the application of  Distributable  Excess Spread to
principal  distributions on the Class A Certificates.  This acceleration feature
creates  overcollateralization  (i.e.,  the excess of the aggregate  outstanding
Principal  Balance  of the  Mortgage  Loans  and the  amount of  deposit  in the
Pre-Funding  Account over the  Aggregate  Class A Principal  Balance).  Once the
required  level  of  overcollateralization  is  reached,  and  subject  tot  the
provisions described in the next paragraph, the acceleration feature will cease,
until necessary to maintain the required level of overcollateralization.

         The Pooling and Servicing  Agreement  provides that, subject to certain
floors,  caps and  triggers,  the required  level of  overcollateralization  may
increase  or  decrease  over  time.  any  decrease  in  the  required  level  of
overcollateralization  will occur only at the sole discretion of the Certificate
Insurer.  Any such decrease will have the effect of reducing the amortization of
the Class A Certificates below what it otherwise would have been.

Pre-Funding Account

                  On the Closing Date, the  Pre-Funded  Amount will be deposited
in the Pre-Funding Account, which account shall be in the name of and maintained
by the  Trustee  and shall be part of the Trust  Fund and may be used to acquire
Subsequent Mortgage Loans. During the Funding Period, the Pre-Funded Amount will
be maintained in the Pre-Funding  Account. The Pre-Funded Amount will be reduced
during the Funding  Period by the amount  thereof  used to  purchase  Subsequent
Mortgage  Loans in


                                      S-35

<PAGE>





accordance  with the Pooling and  Servicing  Agreement.  Any  Pre-Funded  Amount
remaining at the end of the related  Funding  Period will be  distributed to the
holders  of the Class or  Classes of Class A  Certificates  entitled  to receive
principal  distributions on the Distribution Date immediately  following the end
of such Funding  Period,  thus  resulting in a partial  principal  prepayment of
certain   Classes  of  Class  A   Certificates.   See   "Prepayment   and  Yield
Considerations--Mandatory Prepayment" in this Prospectus Supplement.

         Amounts on deposit  in the  Pre-Funding  Account  will be  invested  in
Eligible Investments.  All interest and any other investment earnings on amounts
on deposit in the  Pre-Funding  Account will be  deposited  in the  Distribution
Account  prior  to  each  Distribution  Date  during  the  Funding  Period.  The
Pre-Funding Account will not be an asset of the REMIC.

Servicing and Other Compensation and Payment of Expenses

         The principal servicing  compensation to be paid to the Master Servicer
in  respect  of its  servicing  activities  relating  to the  Certificates  (the
"Servicing  Fee") will be  retained  by it from  collections  of interest on the
Mortgage Loans in the Trust Fund at the time such collections are required to be
deposited  into  the  Certificate  Account  and will be  equal  to  _____%  (the
"Servicing  Fee Rate") per annum of the  outstanding  Loan  Balance of each such
Mortgage Loan. In addition,  the Master Servicer will receive any net investment
income from the investment of funds in the Certificate  Account.  All assumption
fees and late payment  charges,  to the extent collected from borrowers shall be
retained by the Master Servicer.

         The Master Servicer will pay certain ongoing  expenses  associated with
the Trust Fund and incurred by it in connection with its responsibilities  under
the Pooling and Servicing Agreement,  including, without limitation,  payment of
the disbursements of the Trustee,  any custodian  appointed by the Trustee,  the
Certificate  Registrar  and any paying agent.  In addition,  as indicated in the
preceding  section,  the Master Servicer will be entitled to  reimbursement  for
certain expenses incurred by it in connection with defaulted  Mortgage Loans and
in  connection  with the  restoration  of  Mortgaged  Properties,  such right of
reimbursement  being  prior to the rights of  Certificateholders  to receive any
Insurance Proceeds or Net Liquidation Proceeds.

Registration of Offered Certificates

         The Offered  Certificates  will  initially be registered in the name of
Cede, the nominee of DTC. DTC is a limited-purpose trust company organized under
the laws of the State of New York,  a member of the Federal  Reserve  System,  a
"Clearing  Corporation"  within the meaning of the New York  Uniform  Commercial
Code, and a "Clearing Agency"  registered  pursuant to the provisions of Section
17A of the 1934 Act. DTC accepts  securities for deposit from its  participating
organizations  ("Participants")  and facilitates the clearance and settlement of
securities   transactions   between  Participants  in  such  securities  through
electronic  book-entry changes in accounts of Participants,  thereby eliminating
the need for physical movement of certificates.  Participants include securities
brokers and dealers, banks and trust companies and clearing corporations and may
include certain other  organizations.  Indirect access to the DTC system is also
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly.

         Certificate  Owners who are not  Participants  but desire to  purchase,
sell or  otherwise  transfer  ownership of Offered  Certificates  may do so only
through  Participants  (unless and until  Definitive  Offered  Certificates,  as
defined below,  are issued).  In addition,  Certificate  Owners will receive all
distributions of principal of and interest on the Offered  Certificates from the
Trustee through DTC and Participants.  Certificate Owners will not receive or be
entitled to receive certificates  representing their respective interests in the
Offered Certificates, except under the limited circumstances described below.


                                      S-36

<PAGE>


         Unless and until Definitive Offered Certificates (as defined below) are
issued,  it is  anticipated  that the only  "Certificateholder"  of the  Offered
Certificates  will be Cede,  as nominee of DTC.  Certificate  Owners will not be
Certificateholders  as that term is used in the Pooling and Servicing Agreement.
Certificate   Owners   are  only   permitted   to   exercise   the   rights   of
Certificateholders indirectly through Participants and DTC.

         While  the  Offered  Certificates  are  outstanding  (except  under the
circumstances  described  below),  under the rules,  regulations  and procedures
creating and affecting DTC and its operations (the "Rules"),  DTC is required to
make  book-entry  transfers  among  Participants  on whose  behalf  it acts with
respect to the Offered  Certificates  and is  required  to receive and  transmit
distributions of principal of, and interest on, the Offered Certificates. Unless
and until Definitive Offered Certificates are issued, Certificate Owners who are
not Participants  may transfer  ownership of Offered  Certificates  only through
Participants by instructing such Participants to transfer Offered  Certificates,
by book-entry  transfer,  through DTC for the account of the  purchasers of such
Certificates,  which account is maintained with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership of Offered  Certificates will be executed through DTC and the accounts
of the respective Participants at DTC will be debited and credited.

         Offered  Certificates  will be issued in registered form to Certificate
Owners, or their nominees,  rather than to DTC (such Certificates being referred
to herein as "Definitive Offered  Certificates"),  only if (i) DTC or the Seller
advises  the  Trustee  in  writing  that  DTC is no  longer  willing  or able to
discharge properly its  responsibilities  as nominee and depository with respect
to the Offered  Certificates and the Seller or the Trustee is unable to locate a
qualified successor, (ii) the Seller, at its sole option and with the consent of
the Trustee,  elects to terminate  the  book-entry  system  through DTC or (iii)
after  the  occurrence  of an  Event  of  Default,  DTC,  at  the  direction  of
Certificate  Owners  having a majority in  Percentage  Interests  of the Offered
Certificates together, advises the Trustee in writing that the continuation of a
book-entry  system through DTC (or a successor  thereto) to the exclusion of any
physical  certificates  being issued to  Certificate  Owners is no longer in the
best  interest  of  Certificate  Owners.  Upon  issuance of  Definitive  Offered
Certificates  to Certificate  Owners,  such  Certificates  will be  transferable
directly (and not exclusively on a book-entry basis) and registered holders will
deal  directly  with  the  Trustee  with  respect  to  transfers,   notices  and
distributions.

         DTC has  advised  the Seller  and the  Trustee  that,  unless and until
Definitive  Offered  Certificates are issued, DTC will take any action permitted
to be taken by a  Certificateholder  under the Pooling and  Servicing  Agreement
only at the  direction  of one or more  Participants  to whose DTC  account  the
Offered Certificates are credited. DTC has advised the Seller that DTC will take
such action with respect to any Percentage Interests of the Offered Certificates
only at the direction of and on behalf of such Participants with respect to such
Percentage Interests of the Offered  Certificates.  DTC may take actions, at the
direction of the related Participants, with respect to some Offered Certificates
which conflict with actions taken with respect to other Offered Certificates.

         Issuance of the Offered  Certificates in book-entry form rather than as
physical  certificates  may  adversely  affect  the  liquidity  of  the  Offered
Certificates  in the secondary  market and the ability of Certificate  Owners to
pledge them. In addition,  since distributions on the Offered  Certificates will
be made by the  Trustee to DTC and DTC will  credit  such  distributions  to the
accounts to its Participants,  which will further credit them to the accounts of
indirect  participants of Certificate Owners,  Certificate Owners may experience
delays in the receipt of such distributions.



                                      S-37

<PAGE>


Last Scheduled Distribution Date

   
         The  last  scheduled  Distribution  Date  for  each  Class  of  Offered
Certificates is as follows:

- -------------------------------------------.
    
Collection and Other Servicing Procedures on Mortgage Loans

         The  Master  Servicer  will make  reasonable  efforts  to  collect  all
payments  called  for under the  Mortgage  Loans and will,  consistent  with the
Pooling and Servicing Agreement, follow such collection procedures as it follows
from  time to time  with  respect  to the home  equity  loans  in its  servicing
portfolio  comparable  to the Mortgage  Loans.  Consistent  with the above,  the
Master  Servicer  may in its  discretion  waive any late  payment  charge or any
assumption  or other fee or charge that may be collected in the ordinary  course
of servicing the Mortgage Loans.

         With respect to the  Mortgage  Loans,  the Master  Servicer may arrange
with a borrower  a schedule  for the  payment of  interest  due and unpaid for a
period,  provided  that any  such  arrangement  is  consistent  with the  Master
Servicer's  policies with respect to the home equity  mortgage  loans it owns or
services.

Hazard Insurance and Flood Insurance

         The  Master  Servicer  will  cause to be  maintained  fire  and  hazard
insurance  with  extended  coverage  customary  in the area where the  Mortgaged
Property is located,  in an amount  which is at least equal to the lessor of (i)
the  outstanding  Loan  Balance  on the  Mortgage  Loan and any  related  senior
lien(s),  (ii) the full  insurable  value of the premises  securing the Mortgage
Loan and (iii) the minimum amount required to compensate for damage or loss on a
replacement cost basis in each case in an amount not less than such amount as is
necessary to avoid the application of any  co-insurance  clause contained in the
related hazard insurance policy.  Generally,  if the Mortgaged Property is in an
area identified in the Federal Register by the Flood Emergency Management Agency
as FLOOD ZONE "A", such flood  insurance has been made  available and the Master
Servicer determines that such insurance is necessary in accordance with accepted
second mortgage servicing practices of prudent lending institutions,  the Master
Servicer  will cause to be purchased a flood  insurance  policy with a generally
acceptable  insurance carrier, in an amount representing  coverage not less than
the least of (a) the outstanding Loan Balance of the Mortgage Loan and the first
lien, (b) the full insurable value of the Mortgaged Property, or (c) the maximum
amount of insurance available under the National Flood Insurance Act of 1968, as
amended.  The Master Servicer will also maintain on REO Property,  to the extent
such insurance is available, fire and hazard insurance in the applicable amounts
described above,  liability  insurance and, to the extent required and available
under the  National  Flood  Insurance  Act of 1968,  as amended,  and the Master
Servicer determines that such insurance is necessary in accordance with accepted
second  mortgage  servicing  practices of prudent  lending  institutions,  flood
insurance in an amount equal to that required  above.  Any amounts  collected by
the Master Servicer under any such policies (other than amounts to be applied to
the  restoration or repair of the Mortgaged  Property,  or to be released to the
Mortgagor in accordance  with customary  second mortgage  servicing  procedures)
will be deposited in the Collection Account,  subject to retention by the Master
Servicer to the extent such  amounts  constitute  servicing  compensation  or to
withdrawal pursuant to the Pooling and Servicing Agreement.

         In the event that the Master  Servicer  obtains and maintains a blanket
policy as provided in the Pooling and Servicing  Agreement insuring against fire
and hazards of extended  coverage on all of the  Mortgage  Loans,  then,  to the
extent such policy names the Master Servicer as loss payee and provides coverage
in an amount equal to the  aggregate  unpaid  principal  balance of the Mortgage
Loans without  coinsurance,  and otherwise complies with the requirements of the
first  paragraph  of  this  subsection,  the


                                      S-38

<PAGE>



Master  Servicer will be deemed  conclusively  to have satisfied its obligations
with respect to fire and hazard insurance coverage.

Realization Upon Defaulted Mortgage Loans

         The Master Servicer will foreclose upon or otherwise comparably convert
to ownership  Mortgaged  Properties  securing such of the Mortgage Loans as come
into default when, in accordance with applicable  servicing procedures under the
Pooling and Servicing  Agreement,  no satisfactory  arrangements can be made for
the collection of delinquent  payments.  In connection with such  foreclosure or
other  conversion,  the Master  Servicer will follow such  practices as it deems
necessary  or  advisable  and as are in  keeping  with its  general  subordinate
mortgage servicing activities, provided the Master Servicer will not be required
to expend its own funds in  connection  with  foreclosure  or other  conversion,
correction of default on a related  senior  mortgage loan or  restoration of any
property  unless,  in  its  sole  judgment,  such  foreclosure,   correction  or
restoration will increase Net Liquidation Proceeds.  The Master Servicer will be
reimbursed  out of  Liquidation  Proceeds  for  advances  of its  own  funds  as
liquidation  expenses  before any Net  Liquidation  Proceeds are  distributed to
Certificateholders.

Evidence as to Compliance

         The Pooling and Servicing  Agreement provides for delivery on or before
the last day of the  fifth  month  following  the end of the  Master  Servicer's
fiscal year, beginning in 1996, to the Trustee,  the Depositor,  the Certificate
Insurer and the Rating Agencies of an annual  statement  signed by an officer of
the Master  Servicer to the effect that the Master  Servicer has  fulfilled  its
material  obligations under the Pooling and Servicing  Agreement  throughout the
preceding fiscal year, except as specified in such statement.

         On or  before  the last day of the ___ month  following  the end of the
Master  Servicer's  fiscal year,  beginning in 199__,  the Master  Servicer will
furnish a report prepared by a firm of nationally recognized  independent public
accountants  (who may also render other  services to the Master  Servicer or the
Depositor) to the Trustee, the Depositor, the Certificate Insurer and the Rating
Agencies to the effect that such firm has  examined  certain  documents  and the
records  relating to servicing of the  Mortgage  Loans under the Uniform  Single
Audit  Program for  Mortgage  Bankers and such firm's  conclusion  with  respect
thereto.

         The Master Servicer's fiscal year is the calendar year.

Certain Matters Regarding the Master Servicer

         The Pooling and Servicing  Agreement  provides that the Master Servicer
may not resign from its obligations and duties thereunder,  except in connection
with a permitted  transfer of servicing,  unless (i) such duties and obligations
are no longer  permissible  under applicable law or are in material  conflict by
reason  of  applicable  law  with any  other  activities  of a type  and  nature
presently carried on by it or its affiliate or (ii) upon the satisfaction of the
following conditions:  (a) the Master Servicer has proposed a successor servicer
to the Trustee in writing and such  proposed  successor  servicer is  reasonably
acceptable to the Trustee; (b) the Rating Agencies have confirmed to the Trustee
that the appointment of such proposed  successor servicer as the Master Servicer
will not result in the reduction or withdrawal of the then current rating of the
Certificates;  and (c) such proposed successor servicer is reasonably acceptable
to the Certificate  Insurer. No such resignation will become effective until the
Trustee or a successor  servicer has assumed the Master  Servicer's  obligations
and duties under the Pooling and Servicing Agreement.




                                      S-39

<PAGE>


         The Master Servicer may perform any of its duties and obligations under
the  Pooling  and  Servicing  Agreement  through  one or  more  subservicers  or
delegates,  which may be affiliates of the Master Servicer.  Notwithstanding any
such  arrangement,  the Master  Servicer will remain liable and obligated to the
Trustee  and  the  Certificateholders  for  the  Master  Servicer's  duties  and
obligations under the Pooling and Servicing Agreement, without any diminution of
such duties and obligations and as if the Master Servicer itself were performing
such duties and obligations.

         The Master  Servicer may permit the  placement  of a subsequent  senior
mortgage on any  Mortgaged  Property,  provided  that (a) the  related  Mortgage
succeeded to a first lien  position  after the Transfer  Date for such  Mortgage
Loan and, immediately following the placement of such senior lien, such Mortgage
is in a  second  lien  position  and the  outstanding  principal  amount  of the
mortgage  loan  secured by such senior lien is no greater  than the  outstanding
principal  amount of the first  mortgage  loan existing as of such Transfer Date
and the recalculated  combined  loan-to-value  ratio of the Mortgage Loan is not
greater than the Combined  Loan-to-Value  Ratio of such Mortgage Loan as of such
Transfer Date; or (b) the Mortgage relating to the Mortgage Loan was in a second
lien  position as of the related  Transfer  Date;  the new senior lien secures a
mortgage  loan  that   refinances  an  existing  first  mortgage  loan  and  the
outstanding principal amount of such refinanced mortgage loan is no greater than
the outstanding  principal amount of the first mortgage loan existing as of such
Transfer Date and the recalculated combined loan-to-value ratio of such Mortgage
Loan is not greater than the Combined  Loan-to-Value Ratio of such Mortgage Loan
as of such Transfer Date.

         In addition, the Master Servicer may agree to changes in the terms of a
Mortgage Loan, provided, however, that such changes (i) will not cause the Trust
Fund to fail to qualify as a REMIC and do not adversely  affect the interests of
the  Certificateholders  or the  Certificate  Insurer,  (ii) are consistent with
prudent  business  practices  and  (iii) do not  change  the  Loan  Rate of such
Mortgage Loan or extend the maturity  date of such  Mortgage  Loans in excess of
one year. Any changes to the terms of a Mortgage Loan that would cause the Trust
Fund to fail to  qualify  as a REMIC,  however,  may be agreed to by the  Master
Servicer, provided the Master Servicer has determined such changes are necessary
to avoid a prepayment  of such  Mortgage  Loans,  such changes are in accordance
with prudent business  practices and the Master Servicer purchases such Mortgage
Loan in accordance with the terms of the Pooling and Servicing Agreement.

         The Pooling and Servicing  Agreement  provides that the Master Servicer
will  indemnify  the  Trust  Fund and the  Trustee  from and  against  any loss,
liability,  expense,  damage or injury  suffered or sustained as a result of the
Master  Servicer's  actions or omissions in  connection  with the  servicing and
administration  of the  Mortgage  Loans  which  are not in  accordance  with the
provisions  of the Pooling and  Servicing  Agreement.  The Pooling and Servicing
Agreement  provides that neither the Depositor nor the Master Servicer nor their
directors,  officers,  employees or agents will be under any other  liability to
the Trust Fund, the Trustee, the  Certificateholders or any other person for any
action taken or for refraining from taking any actin pursuant to the Pooling and
Servicing Agreement. However, neither the Depositor nor the Master Servicer will
be protected against any liability which would otherwise be imposed by reason of
willful misconduct, bad faith or gross negligence of the Depositor or the Master
Servicer  in the  performance  of its duties  under the  Pooling  and  Servicing
Agreement or by reason of reckless disregard of its obligations  thereunder.  In
addition,  the Pooling and Servicing Agreement provides that the Master Servicer
will not be under any  obligation  to appear in,  prosecute  or defend any legal
action  which is not  incidental  to its  servicing  responsibilities  under the
Pooling  and  Servicing  Agreement.   The  Master  Servicer  may,  in  its  sole
discretion,  undertake  any such legal  action  which it may deem  necessary  or
desirable with respect to the Pooling and Servicing Agreement and the rights and
duties  of the  parties  thereto  and  the  interest  of the  Certificateholders
thereunder.



                                      S-40

<PAGE>



         Any  corporation  into  which  the  Master  Servicer  may be  merged or
consolidated,  or any  corporation  resulting  from any  merger,  conversion  or
consolidation  to which the Master Servicer shall be a party, or any corporation
succeeding to the business of the Master  Servicer shall be the successor of the
Master Servicer  hereunder,  without the execution or filing of any paper or any
further  act on the part of any of the parties  hereto,  anything in the Pooling
and Servicing Agreement to the contrary notwithstanding.

Events of Default

         "Events of Default"  will  consist of (i) (A) any failure by the Master
Servicer to make any required  Monthly  Advance or (B) any other  failure of the
Master Servicer to deposit in the Collection Account or Distribution Account any
deposit  required to be made under the Pooling and  Servicing  Agreement,  which
failure  continues  unremedied for two Business Days after the giving of written
notice of such failure to the Master  Servicer by the Trustee,  or to the Master
Servicer and the Trustee by the  Certificate  Insurer or any  Certificateholder;
(ii) any  failure  by the  Master  Servicer  duly to  observe  or perform in any
material  respect any other of its  covenants or  agreements  in the Pooling and
Servicing  Agreement which, in each case,  materially and adversely  affects the
interests of the  Certificateholders  or the  Certificate  Insurer and continues
unremedied for 60 days after the giving of written notice of such failure to the
Master Servicer by the Trustee, or to the Master Servicer and the Trustee by the
Certificate  Insurer or any  Certificateholder;  (iii) any failure by the Master
Servicer  to make  any  required  Servicing  Advance,  which  failure  continues
unremedied  for a period  of 30 days aft the  giving of  written  notice of such
failure to the Master Servicer by the Trustee, or to the Master Servicer and the
Trustee by the Certificate Insurer or any  Certificateholder;  (iv) the loss and
delinquency experience with respect to the Mortgage Loans exceeds certain levels
in the Pooling and Servicing  Agreement;  or (v) certain  events of  insolvency,
readjustment  of  debt,   marshalling  of  assets  and  liabilities  or  similar
proceedings  relating to the Master  Servicer and certain  actions by the Master
Servicer  indicating   insolvency,   reorganization  or  inability  to  pay  its
obligations (an "Insolvency Event").

         Upon the occurrence and continuation beyond the applicable grace period
of the event  described in clause  (i)(A) above,  if any Monthly  Advance is not
made by 4:00 P.M.  New York Time on the second  Business Day  following  written
notice to the Master Servicer of such event, the Trustee or a successor Servicer
will immediately assume the duties of the Master Servicer.

         Upon removal or resignation of the Master Servicer, the Trustee will be
the Successor  Servicer (the "Successor  Servicer").  The Trustee,  as Successor
Servicer,  will be obligated to make Monthly Advances and Servicing Advances and
certain other  advances  unless it determines  reasonably and in good faith that
such advances would not be recoverable. If, however, the Trustee is unwilling or
unable to act as Successor  Servicer,  or if the majority of  Certificateholders
(with the  consent of the  Certificate  Insurer) or the  Certificate  Insurer so
requests, the Trustee may appoint, or petition a court of competent jurisdiction
to appoint,  subject to the approval of the Certificate Insurer, any established
mortgage loan servicing institution acceptable to the Certificate Insurer having
a net  worth of not less  than  $50,000,000  as the  Successor  Servicer  in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Master Servicer.

         Notwithstanding the foregoing, a delay in or failure of the performance
referred to under clause (i) above for a period of ten Business Days or referred
to under  clause  (ii)  above  for a  period  of 30  Business  Days,  shall  not
constitute  an Event of Default if such delay or failure  could not be prevented
by the exercise of reasonable  diligence by the Master  Servicer and such delays
or failure  was caused by an act of God or other  similar  occurrence.  Upon the
occurrence  of any such event the Master  Servicer  shall not be  relieved  from
using  its best  efforts  to  perform  its  obligations  in a timely  manner  in
accordance with the terms of the Pooling and Servicing  Agreement and the Master
Servicer shall provide the Trustee,  the 


                                      S-41

<PAGE>



Depositor,  the Certificate Insurer and the Certificateholders  prompt notice of
such failure or delay by it,  together with a  description  of its efforts to so
perform its obligations.

Rights Upon an Event of Servicing Termination

         So long as an Event of Default remains unremedied,  either the Trustee,
or  Certificateholders  holding  Certificates  evidencing  at  least  51% of the
Percentage  Interests  in the Trust Fund,  with the  consent of the  Certificate
Insurer,  may terminate all of the rights and obligations of the Master Servicer
under the Pooling and  Servicing  Agreement  and in and to the  Mortgage  Loans,
whereupon  the  Trustee  will  succeed to all the  responsibilities,  duties and
liabilities of the Master Servicer under the Pooling and Servicing Agreement and
will be entitled  to similar  compensation  arrangements.  In the event that the
Trustee  would be obligated  to succeed the Master  Servicer but is unwilling or
unable so to act, it may appoint, or petition a court of competent  jurisdiction
for the appointment of, a housing and home finance institution or other mortgage
loan or home equity loan  servicer  with all  licenses  and permits  required to
perform its obligations  under the Pooling and Servicing  Agreement and having a
net worth of at least  $50,000,000 and acceptable to the Certificate  Insurer to
act as  successor  to the  Master  Servicer  under  the  Pooling  and  Servicing
Agreement.  Pending  such  appointment,  the Trustee will be obligated to act in
such  capacity  unless  prohibited by law.  Such  successor  will be entitled to
receive the same  compensation  that the Master  Servicer  would  otherwise have
received  (or such lesser  compensation  as the Trustee and such  successor  may
agree).  A receiver or conservator  for the Master  Servicer may be empowered to
prevent the termination and replacement of the Master Servicer if the only Event
of Default that has occurred is an Insolvency Event.

Amendment

         The Pooling and Servicing Agreement may be amended from time to time by
the Seller,  the Master  Servicer,  the  Depositor  and the Trustee and with the
consent  of  the   Certificate   Insurer,   but   without  the  consent  of  the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions  therein which may be inconsistent  with any other  provisions of the
Pooling and  Servicing  Agreement,  to add to the duties of the Depositor or the
Master Servicer to comply with any requirements  imposed by the Internal Revenue
Code or any  regulation  thereunder,  or to add or amend any  provisions  of the
Pooling and Servicing  Agreement as required by the Rating  Agencies in order to
maintain or improve any rating of the Offered  Certificates (it being understood
that,  after  obtaining the ratings in effect on the Closing  Date,  neither the
Depositor,  the  Trustee,  the  Certificate  Insurer not the Master  Servicer is
obligated to obtain,  maintain,  or improve any such rating) or to add any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing  Agreement which shall not be inconsistent  with the provisions of the
Pooling  and  Servicing  Agreement,  provided  that such  action  will  not,  as
evidenced  by an  opinion  of  counsel,  materially  and  adversely  affect  the
interests of any  Certificateholder or the Certificate Insurer;  provided,  that
any such  amendment  will not be deemed to materially  and adversely  affect the
Certificateholders  and no such  opinion will be required to be delivered if the
person  requesting  such  amendment  obtains a letter  from the Rating  Agencies
stating  that such  amendment  would not  result  in a  downgrading  of the then
current rating of the Offered Certificates.  The Pooling and Servicing Agreement
may also be amended from time to time by the Seller,  the Master  Servicer,  the
Depositor, and the Trustee, with the consent of Certificateholders evidencing at
least 51% of the  Percentage  Interests of each Class  affected  thereby and the
Certificate  Insurer for the purpose of adding any  provisions to or changing in
any manner or  eliminating  any of the  provisions  of the Pooling and Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders,
provided that no such  amendment will (i) reduce in any manner the amount of, or
delay  the  timing  of,   collections  of  payments  on  the   Certificates   or
distributions  or payments under the Policy which are required to be made on any
Certificate  without  the  consent of the  Certificateholder  or (ii) reduce the
aforesaid  percentage  required  to consent to any such  amendment,  without the
consent of the holders of all Offered Certificates then outstanding.



                                      S-42

<PAGE>



Termination; Purchase of Mortgage Loans

         The Trust Fund will  terminate on the  Distribution  Date following the
later of (A) payment in full of all  amounts  owing to the  Certificate  Insurer
unless the Certificate  Insurer shall otherwise  consent and (B) the earliest of
(i) the Distribution  Date on which the Aggregate Class A Principal  Balance has
been reduced to zero,  (ii) the final payment or other  liquidation  of the last
Mortgage  Loan in the Trust  Fund,  (iii) the  optional  purchase  by the Master
Servicer of the Mortgage  Loans,  as described  below and (iv) the  Distribution
Date in  ________,  on  which  date the  Certificate  Insurance  Policy  will be
available to pay the outstanding Aggregate Class A Principal Balance.

         Subject to provisions in the Pooling and Servicing Agreement concerning
adopting a plan of complete liquidation, the Master Servicer may, at its option,
terminate the Pooling and Servicing Agreement on any date on which the Aggregate
Class A Principal  Balance is less than 5% of the Original  Class A  Certificate
Principal Balance, by purchasing,  on the next succeeding Distribution Date, all
of the outstanding Mortgage Loans at a price equal to the sum of the outstanding
Aggregate  Class A Principal  Balance  (subject to  reduction as provided in the
Pooling and  Servicing  Agreement if the purchase  price is based in part on the
appraised  value  of any REO  Property  included  in the  Trust  Fund  and  such
appraised value is less than the Loan Balance of the related  Mortgage Loan) and
accrued and unpaid  interest  thereon at the weighted  average of the Loan Rates
through the end of the Collection  Period preceding the final  Distribution Date
together with all amounts due and owing to the Certificate Insurer.

         Any such purchase shall be accomplished by deposit into the Certificate
Account of the purchase price specified above.

                      DESCRIPTION OF THE PURCHASE AGREEMENT

         The Mortgage Loans to be transferred to the Trust Fund by the Depositor
will be  purchased  by the  Depositor  from First Union  National  Bank of North
Carolina (the "Seller")  pursuant to the Mortgage Loan Purchase  Agreement to be
entered into between the Depositor,  as purchaser of the Mortgage Loans, and the
Seller,   as  seller  of  the  Mortgage   Loans  (the  "Mortgage  Loan  Purchase
Agreement").  Under the Mortgage Loan Purchase Agreement,  the Seller will agree
to transfer the Mortgage  Loans to the  Depositor  and the  Subsequent  Mortgage
Loans to the Trust Fund.  Pursuant to the Pooling and Servicing  Agreement,  the
Mortgage  Loans will be  immediately  transferred  by the Depositor to the Trust
Fund,  and the  Depositor  will assign its rights in, to and under the  Mortgage
Loan Purchase  Agreement,  to the Trust Fund.  The following  summary  describes
certain  terms  of the  form of the  Mortgage  Loan  Purchase  Agreement  and is
qualified in its entirety by  reference  to the form of Mortgage  Loan  Purchase
Agreement.

Transfer of Mortgage Loans

         Pursuant  to the  Mortgage  Loan  Purchase  Agreement,  the Seller will
transfer and assign to the Depositor all of its right, title and interest in and
to the  Mortgage  Loans and the Related  Documents.  The  purchase  price of the
Mortgage  Loans is a specified  percentage of the face amount  thereof as of the
time of transfer and is payable by the Depositor, as applicable, in cash.

Representations and Warranties

         The Seller will  represent  and warrant to the  Depositor  that,  among
other things,  as of the Closing Date, it is duly organized and in good standing
and that it has the authority to consummate the transactions contemplated by the
Mortgage Loan Purchase Agreement.



                                      S-43

<PAGE>



         The Seller  will also  represent  and warrant to the  Depositor,  that,
among other things, (a) the information with respect to the applicable  Mortgage
Loan set forth in the schedule attached to the Mortgage Loan Purchase  Agreement
is true and correct in all material respects,  (b) immediately prior to the sale
of the Mortgage Loans to the Depositor, the Seller was the sole owner and holder
of the Mortgage Loans free and clear of any and all liens and security interests
and (c) each Mortgage Loan complied at the time of origination,  in all material
respects,  with applicable  state and federal laws. The Seller will make similar
representations  and  warranties  in the Pooling and  Servicing  Agreement.  The
Seller will also  represent  and  warrant to the  Depositor,  that,  among other
things, as of the Closing Date, the Mortgage Loan Purchase Agreement constitutes
a legal, valid and binding obligation of the Seller. The Seller will covenant to
sell the  Subsequent  Mortgage  Loans to the Trust Fund in  accordance  with the
terms of the Pooling and  Servicing  Agreement.  In the event of a breach of any
such  representations  and warranties which has a material adverse effect on the
interests of the  Certificateholders or the Certificate Insurer, the Seller will
repurchase  or  substitute  for the  Mortgage  Loans as  described  herein under
"Description  of the  Certificates  --  Assignment  of  Mortgage  Loans and Loan
Balances."

         The Seller has also agreed to  indemnify  the  Depositor  and the Trust
Fund from and  against  certain  losses,  liabilities  and  expenses  (including
reasonable  attorneys' fees) suffered or sustained pursuant to the Mortgage Loan
Purchase Agreement.

Assignment to the Trust Fund

         The Seller  expressly  acknowledges  and  consents  to the  Depositor's
transfer of its rights  relating to the Mortgage  Loans under the Mortgage  Loan
Purchase  Agreement  to the Trust  Fund.  The Seller  also agrees to perform its
obligations  under the Mortgage Loan  Purchase  Agreement for the benefit of the
Trust Fund.

Termination

         The  Mortgage  Loan  Purchase   Agreement   will   terminate  upon  the
termination of the Trust Fund.

                                   THE TRUSTEE

         ________________,   a  ______________________  corporation  located  at
_____________ --------------------------------------.

                  The Trustee will at all times be required to be a  corporation
incorporated  and doing  business under the laws of the United States of America
or any state  authorized  under such laws to exercise  corporate  trust  powers,
having a  combined  capital  and  surplus  of at least  $50,000,000,  subject to
supervision  by federal or state  authority  and if Moody's is a Rating  Agency,
having (or in the case of a corporation including a bank holding company system,
the related  bank  holding  company  shall  have) a rating  with  respect to its
long-term  unsecured debt  obligations of at least Baa1 (or such lower rating as
Moody's may from time to time agree).  If at any time the Trustee shall cease to
be eligible in accordance with the provisions  described in this  paragraph,  it
will be required to resign immediately in the manner described below.

                  No resignation or removal of the Trustee and no appointment of
a successor  trustee shall become  effective until the acceptance of appointment
by a successor trustee.

                  In addition to being  required to resign in the  circumstances
described above, the Trustee,  or any trustee or trustees  hereafter  appointed,
may  resign at any time in the  manner set forth in the  Pooling  and  Servicing
Agreement. Upon receiving notice of resignation, the Seller is required promptly
to appoint


                                                   S-44

<PAGE>




 a successor trustee or trustees acceptable to the Certificate Insurer
and the Master Servicer meeting the eligibility requirements in the manner to be
set forth in the Pooling and Servicing Agreement.  If no successor trustee shall
have been  appointed  and have  accepted  appointment  within 30 days  after the
giving
of such notice of resignation,  the resigning  Trustee may petition any court of
competent  jurisdiction for the appointment of a successor  trustee.  Such court
may thereupon,  after such notice,  if any, as it may deem proper and prescribe,
appoint a successor trustee.

                  If the Trustee  shall cease to be eligible  and fail to resign
after written request by the Seller or Certificate Insurer, or if the Trustee is
legally  unable to act or becomes  insolvent  or a tax is imposed or  threatened
with respect to the Trust, the Seller or the Certificate  Insurer may remove the
Trustee.  The  Seller  is  required  to  promptly  appoint a  successor  trustee
acceptable to the Certificate Insurer.

                  The Seller  will be  required to give notice of any removal of
the Trustee to the Owners,  which notice will be required to include the name of
the successor trustee and the address of its corporate trust office.  The Seller
also will be  required  to give  notice to the  Owners  of the  acceptance  by a
successor of its appointment.


          THE CERTIFICATE INSURER AND THE CERTIFICATE INSURANCE POLICY

Certificate Insurer

                  The  following  information  with  respect to the  Certificate
Insurer has been furnished by the Certificate  Insurer,  and neither First Union
National  Bank of  North  Carolina  nor  any  Affiliate  thereof  has  made  any
independent investigation of such information.

              [Insert information supplied by Certificate Insurer]


Certificate Insurance Policy

         On or  before  the  Closing  Date,  the  Policy  will be  issued by the
Certificate  Insurer pursuant to the provisions of the Insurance  Agreement (the
"Insurance  Agreement")  dated  as of  ____________________,  199___  among  the
Seller,  the Master  Servicer,  the Trustee,  the Depositor and the  Certificate
Insurer.

         [The Policy will  unconditionally and irrevocably  guarantee the timely
payment of interest  due and the  ultimate  payment of  principal on the Class A
Certificates. On each Distribution Date, a draw will be made on the Policy equal
to the sum of (a) the  amount by which the sum of  interest  accrued at (i) with
respect to each Class of Class S Certificates,  the applicable  Certificate Rate
on the related  Class S Notional  Amount and (ii) with  respect to each Class of
Class A Certificates, the applicable Certificate Rate on the related outstanding
Class A  Principal  Balance  exceeds  the amount on deposit in the  Distribution
Account  available to be distributed  therefor on such Distribution Date and (b)
the amount (each, a "Class A Guaranteed Principal Distribution Amount"), if any,
by which the Aggregate Class A Principal Balance exceeds the Pool Balance at the
end of the previous month (after giving effect to all amounts  distributable and
allocable to principal on the related Class A Certificates on such  Distribution
Date).  In  addition,  the  Policy  will  guarantee  the  payment in full of the
Aggregate   Class   A   Principal   Balance   on  the   Distribution   Date   in
____________________ (after giving effect to all other amounts distributable and
allocable to principal on such Classes on such Distribution Date).]

         Any  Class  A   Guaranteed   Principal   Distribution   Amount  on  any
Distribution  Date  will be  distributed  to the  Class  or  Classes  of Class A
Certificates then entitled to distributions of principal.



                                      S-45

<PAGE>



         [In addition,  the Policy will provide for payment of the amount of any
distributions  in respect of principal or interest  previously paid to a Class A
Certificateholder or a Class S Certificateholder that are subsequently recovered
from such Certificateholder  pursuant to a final, nonappealable order of a court
of competent  jurisdiction  under the United States  Bankruptcy  Code.  Any such
payments  would be made under the Policy on the second  business  day  following
receipt by the Certificate Insurer of a certified copy of the order,  assignment
to the Certificate Insurer of such Certificateholder's rights and appointment of
the   Certificate   Insurer   as  such   Certificateholder's   agent.   No  such
Certificateholder  shall be entitled to reimbursement for any payment avoided as
a preference  as to which the  Certificate  Insurer has made a payment under the
Policy.]

         The  Certificate   Insurer's  obligations  under  the  Policy  will  be
discharged to the extent that funds are received by the Trustee for distribution
to the Class A and Class S  Certificateholders,  whether  or not such  funds are
properly   distributed   by  the   Trustee.   For   purposes   of  the   Policy,
Certificateholder  does not  include the Trust Fund,  the Master  Servicer,  the
Seller or the  Depositor.  The Policy does not guarantee  any specified  rate of
prepayments  of principal of the Mortgage  Loans or any  specified  return.  The
Policy is non-cancelable.

         In the absence of payments  under the Policy,  Certificateholders  will
directly  bear the  credit  and other  risks  associated  with  their  undivided
interest in the Trust Fund.


                   CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

General - Lien Priority

                  The  Mortgage  Loans will be secured by either deeds of trust,
deeds to secure debt or mortgages  (each,  a "Security  Instrument"),  depending
upon the  prevailing  practice in the state in which the  Mortgaged  Property is
located.  A  mortgage  creates a lien upon the real  property  described  in the
mortgage.  It is not prior to the lien for real  estate  taxes and  assessments.
Priority between  mortgages depends on their terms and generally on the order of
recording  with a state or county  office.  There are two parties to a mortgage,
the mortgagor, who is the homeowner, and the mortgagee, who is the lender. Under
the mortgage instrument,  the mortgagor delivers to the mortgagee a note or bond
and the mortgage.  A deed of trust  formally has three  parties:  the homeowner,
called  the  grantor  (similar  to  a  mortgagor),  a  lender  (similar  to  the
mortgagee),  called  the  beneficiary,  and a  third-party  grantee,  called the
trustee.  Under a deed of trust,  the grantor  grants the property,  irrevocably
until the debt is paid,  "in  trust,  with the power of sale" to the  trustee to
secure payment of the obligation.  The trustee's authority under a deed of trust
and the mortgagee's  authority under a mortgage are governed by law, the express
provisions of the deed of trust or the mortgage, and, in some cases under a deed
of trust, the direction of the beneficiary.

                  The security property encumbered by a Security Instrument also
may be  encumbered  by other  liens.  The  priority  of the  liens is  important
because,  among other things, the foreclosure of a senior lien will extinguish a
junior lien, and because the holder of a senior lien generally will have a right
to receive  insurance,  condemnation  or other  proceeds  before the holder of a
junior lien. See "-- Junior Liens; Rights of Senior Lienholders" below.

                  Priority  between  Security  Instruments  of record  generally
depends  in the  first  instance  on the order of  filing  with the  appropriate
government records office. Priority also may be affected by the express terms of
the Security Instrument or other documents, such as subordination agreements.

         Although priority among liens on the same property generally depends in
the first  instance on the order of filing there are a number of ways in which a
lien that is a senior  lien when it is filed can  become



                                      S-46

<PAGE>



subordinate to a lien filed at a later date. A lienholder's  lien under Security
Instrument  is not  prior to any liens for real  estate  taxes and  assessments,
certain federal liens (including  certain federal criminal liens,  environmental
liens and tax liens), certain mechanics and materialmen's liens, and other liens
given priority by applicable law. In addition,  in certain states,  the priority
of a mechanics  lien may relate back to the date  construction  of the  property
began,  even though that date precedes the date on which the  mechanics  lien is
actually filed, and in Virginia,  a mechanics lien is given a superpriority over
subsequent  liens.  Therefore,  since a title  report  or title  policy  only is
accurate as of the date it is issued,  it provides no assurance  that a Security
Instrument  will retain  perpetually the lien priority it had when it was filed.
The Security  Instruments securing the Mortgage Loans include a requirement that
each borrower maintain the lien priority of each Security Instrument.

Foreclosure

                  If a  borrower  defaults  under a loan  secured  by a Security
Instrument the lender generally may bring suit against the borrower.  The lender
generally  also  may  attempt  to  collect  the  loan by  causing  the  Security
Instrument to be enforced against the property it encumbers.

                  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 security deed which authorizes the sale of the
property to a third party upon any  default by the  borrower  under the terms of
the note,  deed of trust or security  deed.  In some  states,  the trustee  must
record a notice of default  and send a copy to the  borrower-grantor  and to any
person who has  recorded a request  for a copy of a notice of default and notice
of sale.  In addition,  the trustee  must  provide  notice in some states to any
other individual  having an interest in the real property,  including any junior
lienholders.  The borrower,  or any other person having a junior  encumbrance on
the real estate, may, during a reinstatement  period, cure the default by paying
the entire  amount in arrears plus the costs and expenses  incurred in enforcing
the obligations. Generally, state laws require that a through advertisements and
other  means,  notice of the sale be given to all parties  having an interest in
the real property;  in certain states such notice may include  posting a copy of
the notice on the property.

                  Foreclosure  of  a  mortgage  is  generally   accomplished  by
judicial action.  The action is initiated by the service of legal pleadings upon
all parties having an interest in the real property. Delays in completion of the
foreclosure may  occasionally  result from  difficulties  in locating  necessary
parties defendant.  Judicial foreclosure proceedings are sometimes not contested
by any of the parties defendant.

                  In the case of foreclosure  under a Security  Instrument,  the
sale  by  the  referee  or  other  designated  officer  or by  the  trustee,  as
applicable,  is a public sale. It is not uncommon for the lender to purchase the
property  at  foreclosure.   In  many  cases  where  the  lender   purchases  at
foreclosure,  it  usually  purchases  the  property  for an amount  equal to the
principal amount of the Security Instrument, accrued and unpaid interest and the
expense of foreclosure.

                  Because (i) there may be no equity in the  security  property,
(ii) there is a  requirement  that the  purchaser pay to bid for the property in
cash or by  cashiers  check,  (iii) a  potential  buyer  at the sale may find it
difficult  to  determine  the exact  status of title and other  facts  about the
security  property and (iv) the physical  condition of the security property may
have  deteriorated,  it generally is more common for the lender,  rather than an
unrelated  third party, to purchase the security  property at  foreclosure.  The
lender (or other purchaser at the trustee's sale) will be subject to the burdens
of  ownership,   including  the  obligations  to  service  any  senior  Security
Instrument,  to obtain  hazard  insurance  and to make such  repairs  at its own
expense as are  necessary to render the security  property  suitable for resale.
The lender commonly will attempt to resell the security  property and obtain the
services of a real  estate  broker and agree to pay the broker a  commission  in
connection  with the resale.  Depending  upon market  conditions,


                                      S-47

<PAGE>



the  ultimate  proceeds of the resale of the  security  property may not be high
enough to equal the lender's investment.  Property securing a Mortgage Loan that
is acquired through a trustee's sale or judicial foreclosure must be sold by the
Trustee  within two years  after the date on which it is  acquired,  in order to
satisfy certain federal income tax requirements.

                  The  proceeds  received  from the sale  generally  are applied
first to the costs,  fees and expenses of sale and then in  satisfaction  of the
indebtedness  secured  by the  Security  Instrument  under  which  the  sale was
conducted. Any remaining proceeds generally are payable to the holders of junior
Security Instruments and other liens and claims in order of their priority.  Any
balance  remaining  generally is payable to the grantor or mortgagor.  Following
the sale,  if there are  insufficient  proceeds to repay the secured  debt,  the
beneficiary under the foreclosed lien generally may obtain a deficiency judgment
against  the  grantor  or  mortgagor.   See  "--  Anti-Deficiency   Legislation;
Bankruptcy and Consumer Protection Legislation" below.

         Some courts have been faced with the issue of whether  federal or state
constitutional  due process requires that borrowers under deeds of trust receive
notices in addition to the statutorily  prescribed  minimum.  For the most part,
the courts in these  cases have  upheld the  notice  provisions  and  procedures
described above.

Rights of Redemption

                  In some  states,  after  sale  pursuant  to a deed of trust or
foreclosure of a mortgage,  the borrower and foreclosed junior lienors are given
a statutory period in which to redeem the property from the foreclosure sale. In
some  states,  redemption  may occur only upon  payment of the entire  principal
balance of the loan,  accrued  interest  and expenses of  foreclosure.  In other
states,  redemption may be authorized if the former borrower pays only a portion
of the sums due. The effect of a statutory  right of  redemption  is to diminish
the  ability  of the  lender  to sell the  foreclosed  property.  The  rights of
redemption would defeat the title of any purchaser from the lender subsequent to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
the  redemption  right is to force the lender to retain the property and pay the
expenses of ownership until the redemption period has run.

Anti-Deficiency Legislation; Bankruptcy and Consumer Protection Legislation

                  Certain states have imposed statutory prohibitions which limit
the  remedies  of a  beneficiary  under a deed of  trust or  security  deed or a
mortgagee  under a mortgage.  In some  states,  statutes  limit the right of the
beneficiary  or mortgagee to obtain,  or prohibit the  beneficiary  or mortgagee
from obtaining a deficiency judgment against the borrower following  foreclosure
or sale  under a deed of  trust.  A  deficiency  judgment  would  be a  personal
judgment  against  the former  borrower  equal in most  cases to the  difference
between the net amount  received  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 Security  Instrument  by
foreclosure  in an attempt to satisfy the full debt  before  bringing a personal
action  against the borrower.  Finally,  other  statutory  provisions  limit any
deficiency judgment against the former borrower following a judicial sale to the
excess of the outstanding debt over the fair market value of the property at the
time of the public sale. The purpose of these statutes is generally to prevent a
beneficiary or a mortgagee from obtaining a large  deficiency  judgment  against
the former borrower as a result of low or no bids at the judicial sale.

                  In  addition  to  laws  limiting  or  prohibiting   deficiency
judgments, numerous other statutory provisions, including the federal bankruptcy
laws and state laws  affording  relief to debtors,  may interfere with or affect
the  ability of the  secured  mortgage  lender to  realize  upon the sale of the
collateral and/or enforce a deficiency  judgment.  For example,  with respect to
federal



                                      S-48

<PAGE>



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 such  debtor's  residence by
paying  arrearages  within a reasonable time period and reinstating the original
mortgage loan payment  schedule even though the lender  accelerated the mortgage
loan and final judgment of foreclosure had been entered in state court (provided
no sale of the residence  had yet occurred)  prior to the filing of the debtor's
petition.  Some courts with federal bankruptcy jurisdiction have approved plans,
based on the  particular  facts of the  reorganization  case,  that effected the
curing of a mortgage loan default by paying arrearages over a number of years.

                  Courts  with  federal   bankruptcy   jurisdiction   have  also
indicated  that the terms of a mortgage  loan  secured by property of the debtor
may be modified. These courts have suggested that such modifications may include
reducing  the amount of each  monthly  payment,  changing  the rate of interest,
altering the repayment schedule,  and reducing the lender's security interest to
the value of the  residence,  thus  leaving  the  lender as a general  unsecured
creditor  for  the  difference  between  the  value  of the  residence  and  the
outstanding balance of the loan.

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

Junior Liens; Rights of Senior Lienholders

                  The rights of the Trust  Fund (and  therefore  the  Owners) as
beneficiary  under a junior deed of trust or security deed or as mortgagee under
a junior mortgage are subordinate to those of the mortgagee or beneficiary under
the  senior  Security  Instrument,  including  the prior  rights  of the  senior
mortgagee or beneficiary to receive hazard insurance and  condemnation  proceeds
and to cause the  property  securing  the second  mortgage  loan to be sold upon
default  of  the  mortgagor  or  grantor,   thereby   extinguishing  the  junior
mortgagee's or junior beneficiary's lien unless the holders thereof assert their
subordinate  interest in a property  in  foreclosure  litigation  or satisfy the
defaulted  senior loan. As discussed  more fully below,  in many states a junior
mortgagee or  beneficiary  may satisfy a defaulted  senior loan in full,  or 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.

                  The  standard  form  of  Security   Instrument  used  by  most
institutional  lenders confers on the mortgagee or beneficiary the right both to
receive all proceeds  collected under any hazard insurance policy and all awards
made in connection with any condemnation proceedings, and to apply such proceeds
and awards to any indebtedness  secured by the Security Instrument in such order
as the mortgagee or beneficiary may determine.  Thus, in the event  improvements
on the property are damaged or  destroyed by fire or other  casualty,  or in the
event the property is taken by condemnation,  the mortgagee or beneficiary under
the underlying  first Security  Instrument  will have the prior right to collect
any insurance  proceeds payable under a hazard insurance policy and any award of
damages  in  connection  with  the  condemnation  and to  apply  the same to the
indebtedness  secured by the first  priority  Security  Instrument.  Proceeds in
excess of the amount of first  Security  Instrument  indebtedness  will, in most
cases, be applied to the indebtedness of a junior Security Instrument.

                  The form of Security Instrument by most institutional  lenders
typically contains a "Future Advances" clause, which provides,  in essence, that
additional  amounts  advanced to or on behalf of the


                                      S-49

<PAGE>





mortgagor or grantor by the  mortgagee or  beneficiary  are to be secured by the
Security Instrument. While such a clause is valid under the laws of most states,
the priority of any advance made under the clause  depends,  in some states,  on
whether the advance was an "Obligatory" or "Optional"  advance. If the mortgagee
or beneficiary is obligated to advance the  additional  amounts,  the advance is
entitled  to  receive  the same  priority  as amounts  initially  made under the
Security  Instrument,  notwithstanding  that  there  may be  intervening  junior
mortgages or deeds of trust and other liens between the date of recording of the
Security Instrument and the date of the future advance, and notwithstanding that
the mortgagee or beneficiary  had actual  knowledge of such  intervening  junior
mortgages  or deeds of trust and other liens at the time of the  advance.  Where
the mortgagee or beneficiary is not obligated to advance the additional  amounts
and, in certain states,  has actual knowledge of the intervening junior Security
Instrument and other liens,  the advance will be subordinate to such intervening
junior  Security  Instrument  and other  liens.  Priority of advances  under the
clause rests,  in many other states,  on state statutes  giving  priority to all
advances made under the loan  agreement to a "Credit Limit" amount stated in the
recorded mortgage.

                  Another provision  typically found in the form of the Security
Instrument used by most institutional lenders obligates the mortgagor or grantor
to pay before  delinquency  all taxes and  assessments on the property and, when
due, all  encumbrances,  charges and liens on the property which appear prior to
the Security Instrument, to provide and maintain fire insurance on the property,
to  maintain  and  repair  the  property  and not to commit or permit  any waste
thereof,  and to appear in and  defend any action or  proceeding  purporting  to
affect the  property or the rights of the  mortgagee  or  beneficiary  under the
Security  Instrument.  Upon a failure of the mortgagor or grantor to perform any
of these obligations,  the mortgagee or beneficiary is given the right under the
Security Instrument to perform the obligation itself, at its election,  with the
mortgagor or grantor  agreeing to reimburse the mortgagee or beneficiary for any
sums expended by the mortgagee or beneficiary on behalf of the grantor. All sums
so expended by the  mortgagee  or  beneficiary  become part of the  indebtedness
secured by the Security Instrument.

Enforceability of Certain Provisions

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

                  To the extent  that the  Mortgage  Loans  contain  due-on-sale
clauses,  the Master  Servicer  may declare the unpaid  amounts  thereof due and
payable upon the sale or transfer of all or any part of the underlying  Property
without the Master  Servicer's  prior written  consent.  The  enforceability  of
due-on-sale  clauses in certain  situations  has been  restricted by the laws of
some states.  However,  federal law now preempts  state  statutory  and case law
which prohibits  enforcement of due-on-sale  clauses and permits the enforcement
of  due-on-sale  clauses,  subject to certain  exceptions.  The Master  Servicer
intends to enforce



                                      S-50

<PAGE>


the due-on-sale  clause contained in any Mortgage Loan to the extent that it has
knowledge of the  conveyance or proposed  transfer of the  underlying  Mortgaged
Property and it believes that it is entitled to do so under  applicable  federal
laws and regulations.

Applicability of Usury Laws

                  Title  V  of  the  Depository  Institutions  Deregulation  and
Monetary Control Act of 1980,  enacted in March 1980 ("Title V"),  provides that
state usury  limitations  shall not apply to certain types of residential  first
mortgage loans  originated by certain  lenders after March 31, 1990. 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. In the Pooling and Servicing  Agreement,  the Seller will represent and
warrant that each Mortgage Loan was  originated  in compliance  with  applicable
state law in all material respects.

Environmental Legislation

                  Certain  states  impose a statutory  lien for certain 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 Security Instrument.  In addition,  under
federal  environmental  legislation  and possibly under state law in a number of
states,  a secured party which takes a deed in lieu of foreclosure or acquires a
security  property at a foreclosure sale 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 the Trust  Fund)
without the presence of certain other facts.

Soldiers' and Sailors' Civil Relief Act of 1940

                  Under the  Soldiers'  and  Sailors'  Civil Relief Act of 1940,
members of all branches of the military on active duty,  including  draftees and
reservists in military service,  (i) are entitled to have interest rates reduced
and  capped  at 6.00% per  annum,  on  obligations  (including  mortgage  loans)
incurred  prior to the  commencement  of military  service  for the  duration of
military  service,  (ii) may be entitled to a stay of proceedings on any kind of
foreclosure or repossession  action in the case of defaults on such  obligations
entered  into prior to military  service and (iii) may have the maturity of such
obligations  incurred prior to military service  extended,  the payments lowered
and the payment schedule readjusted for a period of time after the completion of
military service. However, the benefits of (i), (ii), or (iii) above are subject
to challenge by creditors and if, in the opinion of the court,  the ability of a
person to comply with such  obligations is not  materially  impaired by military
service, the court may apply equitable principles accordingly.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

                  The  following  is a general  discussion  of certain  material
anticipated  federal  income tax  consequences  of the  purchase,  ownership and
disposition  of the Offered  Certificates  prepared by Moore & Van Allen,  PLLC,
counsel  to the  Seller  ("Tax  Counsel").  The  discussion  is based upon laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change possibly with retroactive  effect.  The discussion below does not purport
to deal with all  federal  tax  consequences  applicable  to all  categories  of
investors,  some of which may be  subject  to special  rules.  Investors  should
consult their own


                                      S-51

<PAGE>


   

tax advisors in determining the particular  federal,  state, local and any other
tax  consequences  to them of the  purchase,  ownership and  disposition  of the
Offered Certificates.
    

                  This discussion is based upon certain  representations  of the
Depositor,  the  Seller  and the  Master  Servicer.  It should be noted that the
opinion of Tax Counsel is not binding upon the Internal  Revenue  Service or any
court; accordingly,  no assurance can be given that the status of the Trust Fund
as a REMIC for  federal  income tax  purposes  and the  characterization  of the
Certificates as regular and residual interests in the Trust Fund,  respectively,
will not be challenged by the Internal Revenue Service or that a court would not
sustain any such challenge.


REMIC Election

                  Pursuant to the Pooling and  Servicing  Agreement  the Trustee
will to elect to treat the Trust Fund (exclusive of the Pre-Funding  Account) as
a REMIC.  Qualification  as a REMIC  requires  ongoing  compliance  with certain
conditions. Tax Counsel will advise the Seller that, in its opinion, for federal
income tax purposes,  assuming (i) the REMIC  election is properly made and (ii)
the Pooling and  Servicing  Agreement is complied  with,  the Trust Fund will be
treated  as a REMIC,  the  Class A  Certificates  and the  Class S  Certificates
(collectively,   the  "Regular   Certificates")  will  be  treated  as  "Regular
Interests" in the REMIC and the Class R Certificates will be treated as the sole
"Residual  Interest" in the REMIC. Except as indicated below, for federal income
tax  purposes,  regular  interests  in a REMIC are  treated as debt  instruments
issued by the REMIC on the date on which those interests are created, and not as
ownership interests in the REMIC or its assets.  Owners of Regular  Certificates
that  otherwise  report  income  under  the cash  method of  accounting  will be
required to report  income with respect to such Regular  Certificates  under the
accrual method of accounting.

                  As a result  of the  qualification  of the  Trust  Fund,  as a
REMIC,  the Trust Fund will not be subject  to  federal  income tax except  with
respect  to (i) income  from  prohibited  transactions,  (ii) "Net  Income  from
Foreclosure  Property" and (iii) certain  contributions  to the Trust Fund after
the Startup Day (see "Taxes That May be Imposed on the Trust Fund"  below).  The
total  income of the Trust Fund  (exclusive  of any income  that is taxed at the
REMIC  level)  will  be  taxable  to  the  beneficial   Owners  of  the  Regular
Certificates.

Special Rules

                  In  general,  as a result  of the  qualification  of the Trust
Fund, as a REMIC, (i) Regular Certificates held by a thrift institution taxed as
a  "Mutual  Savings  Bank" or  "Domestic  Building  and Loan  Association"  will
represent an interest in "Qualifying  Real Property Loans" within the meaning of
Section  593(d)  of  the  Code,  (ii)  Regular  Certificates  held  by a  thrift
institution taxed as a "Domestic  Building and Loan Association" will constitute
assets  described  in  Section  7701(a)(19)(C)  of the  Code and  (iii)  Regular
Certificates held by a real estate investment trust will constitute "Real Estate
Assets" within the meaning of Section 856(c)(5)(A) of the Code. If less than 95%
of the  assets  comprising  the REMIC  are  assets  qualifying  under any of the
foregoing sections of the Code, then the Regular Certificates will be qualifying
assets only to the extent that the assets  comprising  the REMIC are  qualifying
assets.  Owners  of  Regular  Certificates  should  be aware  that  (i)  Regular
Certificates  held by  certain  financial  institutions  will be  "Evidences  of
Indebtedness"  within the meaning of Section  582(c) of the Code,  (ii)  Regular
Certificates  held by a real  estate  investment  trust will not be  "Government
Securities"  within the  meaning of Section  856(c)(5)(A)  of the Code and (iii)
Regular  Certificates  held  by a  regulated  investment  company  will  not  be
"Government  Securities"  within the meaning of Section  851(b)(4)(A)(i)  of the
Code. Interest on the Regular Certificates will be interest described in Section
956(c)(3)(B) of the Code to the extent that the Regular Certificates are treated
as "Real Estate Assets" within the meaning of Section 856(c)(5)(A) of the Code.



                                      S-52

<PAGE>



REMIC Expenses

                  As a general  rule,  all of the  expenses of a REMIC are taken
into account by holders of the REMIC residual interest. In the case of a "Single
Class  REMIC,"  however,   the  expenses  will  be  allocated,   under  Treasury
regulations,  among the holders of the REMIC regular interest and the holders of
the REMIC  residual  interest on a daily  basis in  proportion  to the  relative
amounts of income accruing to each such holder on such day.

                  In  general,  a single  class REMIC is a REMIC that either (i)
would qualify,  under existing  Treasury  regulations,  as a grantor trust if it
were  not a REMIC  (treating  all  interests  therein  as  ownership  interests,
regardless of whether such interests would be  characterized as debt for federal
income  tax  purposes)  or (ii) is  similar  to a  grantor  trust  and  which is
structured to avoid the single class REMIC rules.  Tax returns in respect of the
Trust Fund and issue reports to Holders of Certificates  will be prepared on the
basis that the Trust Fund will be treated as a single class REMIC.

                  Because the Trust Fund is a single class REMIC,  a Holder of a
Certificate  that is an  individual,  a  trust,  an  estate  or a  "Pass-Through
Interest  Holder,"  will be  required to add to its gross  income such  holder's
allocable  share  of  the  non-interest  expenses  of  the  Trust  Fund,  and an
equivalent  amount would be treated as investment  expense.  Any such investment
expenses  would  generally be deductible  only to the extent that such expenses,
plus other  "Miscellaneous  Itemized  Deductions" of the holder,  exceeded 2% of
such holder's adjusted gross income. In addition,  Code Section 68 provides that
the amount of itemized  deductions  otherwise allowable for the taxable year for
an individual  whose  adjusted  gross income  exceeds an applicable  amount (for
1994,  $111,800,  or $55,900 in the case of a separate return filed by a married
individual)  will be reduced  by the lesser of (i) 3% of the excess of  adjusted
gross income over the applicable  amount,  or (ii) 80% of the amount of itemized
deductions  otherwise  allowable for such taxable year. The disallowance of this
deduction may have a significant impact on the yield of the Certificates to such
a Holder. Moreover, in such case a Holder of Certificates that is an individual,
estate,  or trust that is subject to the  alternative  minimum  tax (the  "AMT")
would be required to treat its allocable  share of the REMIC's fees and expenses
as preference items for purposes of determining such holder's AMT liability.  As
a result,  such a holder  effectively  would not be able to deduct  its share of
such fees and  expenses  for AMT  purposes.  Holders  of  Certificates  that are
individuals,  trusts, estates,  partnerships,  regulated investment companies or
other  "Pass-Through   Interest  Holders"  should  consult  their  tax  advisors
regarding  the  potential  impact  of these  rules on  their  investment  in the
Certificates.

Original Issue Discount

                  The Regular  Certificates  may be issued with "Original  Issue
Discount"  within  the  meaning of  Section  1273(a) of the Code.  Owners of the
Regular  Certificates  that are issued with "Original Issue Discount"  should be
aware that for federal  income tax  purposes  they must  include in gross income
original  issue  discount as it accrues under a method that takes account of the
compounding  of  interest,  generally  in  advance  of the  receipt  of the cash
attributable to such income. The Trustee will report annually (or more often, if
required) to the Internal  Revenue Service ("IRS") and will supply,  at the time
and in the manner required by the IRS to Owners of Regular Certificates, brokers
and middlemen  information with respect to the original issue discount  accruing
on the Regular Certificates.

                  Rules  governing  original  issue  discount  are set  forth in
Sections  1271-1275  of  the  Code  and  the  Treasury  regulations  promulgated
thereunder  (the "OID  Regulations").  Section  1272(a)(6)  of the Code contains
special original issue discount rules applicable to the Regular Certificates.

                  Section  1272(a)(6)(B)(iii)  of the  Code  requires  that  the
prepayment assumption used to calculate original issue discount be determined in
the manner prescribed in Treasury  regulations.  The


                                      S-53

<PAGE>




legislative  history of this Code provision  indicates that the regulations will
provide that the assumed prepayment rate must be the rate used by the parties in
pricing  the  particular  transaction.  The  OID  Regulations  affirm  that  the
assumptions  should be based upon the payment schedule most likely to occur. The
Seller believes that the Prepayment  Assumption for the Regular  Certificates is
consistent with this standard.  No  representation  is made,  however,  that the
Mortgage Loans will prepay at this rate or at any other rate. Each investor must
make its own decision as to the appropriate  prepayment assumption to be used in
deciding whether or not to purchase a Regular Certificate.

                  Each Regular  Certificate  may be issued with  original  issue
discount equal to the excess of its "Stated  Redemption  Price at Maturity" over
its  "Issue  Price."  Under the OID  Regulations,  the issue  price of a Regular
Certificate  is the first  price at which a  substantial  amount of the  Regular
Certificates  have  been  sold  (ignoring  sales  to bond  houses,  brokers  and
underwriters). The issue price also will include any
accrued  interest  attributable  to the period  between the Cut-Off Date and the
date the  Regular  Certificates  were  issued  within  the  meaning  of  Section
1275(a)(2) of the Code (i.e.,  the Startup Day). The stated  redemption price at
maturity of a Regular  Certificate  is equal to the total of all  payments to be
made on such Certificate,  other than "Qualified  Stated  Interest."  "Qualified
Stated  Interest"  includes  interest that is  unconditionally  payable at least
annually at a single fixed rate.

                  Notwithstanding   the  general   definition,   original  issue
discount will be considered to be zero in the case of a Regular  Certificate  if
such  discount  is less than 0.25  percent  of the  stated  redemption  price at
maturity of such  Certificate  multiplied  by its  weighted  average  life.  The
weighted  average life of a Regular  Certificate is computed for this purpose as
the sum,  for all  distributions  included  in the  stated  redemption  price at
maturity of the  Certificate,  of the amounts  determined by multiplying (i) the
number of complete years  (rounding down for partial years) from the Startup Day
until the date on which each such  distribution is expected to be made under the
Prepayment  Assumption by (ii) a fraction,  the numerator of which is the amount
of such  distribution and the denominator of which is the Regular  Certificate's
stated  redemption  price at maturity.  If original issue discount is treated as
zero under this rule,  the actual  amount of  original  issue  discount  must be
allocated to the principal  distributions  on the Regular  Certificate and, when
each such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.

                  Each  Owner of a Regular  Certificate  must  include  in gross
income the sum of the "Daily Portions" of original issue discount on its Regular
Certificate  for each day during its taxable  year on which it held such Regular
Certificate.  For this  purpose,  in the case of an original  Owner of a Regular
Certificate, the daily portions of original issue discount will be determined as
follows.  A calculation  will first be made of the portion of the original issue
discount  that  accrued  during each  "accrual  period." An accrual  period is a
period  that  ends on a  Distribution  Date and  begins  on the day  immediately
following the preceding accrual period.  Because the period from the Startup Day
to the first Distribution Date is shorter than the interval between Distribution
Dates,  such period will constitute a short first accrual  period.  The interest
distributable  to an Owner  on the  first  Distribution  Date in  excess  of the
interest that accrued  during the short first accrual period will not be treated
as interest  for tax  purposes.  Instead,  such amount is included in the stated
redemption  price at maturity of the Regular  Certificate and taken into account
in  determining  the amount of original issue discount (or premium) with respect
to the Regular Certificate.

                  The portion of original issue discount treated as accruing for
any  accrual  period  will  equal the  excess of (i) the sum of (A) the  present
values of all the payments  remaining to be made on the Regular  Certificates as
of the end of the  accrual  period  and (B) the  payments  made on such  Regular
Certificates  during  the  accrual  period of  amounts  included  in the  stated
redemption price at maturity, over (ii) the adjusted issue price of such Regular
Certificates  at the beginning of the accrual  period.  The present value of the
remaining  payments  referred to in the  preceding  sentence  will be calculated
based on (i) the yield to maturity of the Regular Certificates, calculated as of
the Startup  Day,  giving  effect to the  Prepayment


                                      S-54

<PAGE>




Assumption, (iii) events (including actual prepayments) that have occurred prior
to the end of the  accrual  period,  and (iii) the  Prepayment  Assumption.  The
adjusted  issue price of a Regular  Certificate  at the beginning of any accrual
period will equal the issue price of such Regular Certificate,  increased by the
aggregate  amount of  original  issue  discount  with  respect  to such  Regular
Certificate that accrued in prior accrual periods,  and reduced by the amount of
any payments made on such Regular Certificate in prior accrual periods that were
included in the stated redemption price at maturity. The original issue discount
accruing  during any accrual  period will then be allocated  ratably to each day
during the period to determine the daily portion of original  issue discount for
each day. With respect to the short final accrual  period,  the daily portion of
original  issue  discount  must  be  determined   according  to  an  appropriate
allocation under any reasonable method.

                  A subsequent purchaser of a Regular Certificate that purchases
such Regular  Certificate  at a cost less than its remaining  stated  redemption
price at maturity also will be required to include in gross income, for each day
on which it holds such Regular Certificate,  the daily portion of original issue
discount with respect to such Regular  Certificate (but reduced,  if the cost of
such Regular Certificate to such purchaser exceeds its "Revised Issue Price," by
an amount  equal to the  product of (i) such daily  portion  and (ii) a constant
fraction,  the numerator of which is such excess and the denominator of which is
the sum of the  daily  portions  of  original  issue  discount  on such  Regular
Certificate  for all days on or after the day of  purchase).  The revised  issue
price  of a  Regular  Certificate  on any  given  day is equal to the sum of the
adjusted issue price of the Regular  Certificate at the beginning of the accrual
period  during  which such day occurs and the daily  portions of original  issue
discount for all days during such accrual period prior to such day.

Premium

                  A  purchaser  of a Regular  Certificate  that  purchases  such
Certificate  at a cost greater than its  remaining  stated  redemption  price at
maturity will be considered to have  purchased  such  Certificate  at a premium.
Such a  purchaser  will not be  required  to  include  in income  any  remaining
original issue discount and may elect,  under Section  171(c)(2) of the Code, to
treat such  premium as  "Amortizable  Bond  Premium."  If the owner of a Regular
Certificate makes such an election, the amount of any interest payment that must
be included in such Owner's income for each period ending on a Distribution Date
will be reduced by the portion of the premium  allocable to such period based on
the Regular Certificate's yield to maturity.  The legislative history of the Tax
Reform Act of 1986 states that such  premium  amortization  should be made under
principles  analogous  to those  governing  the accrual of market  discount  (as
discussed below under "Market Discount"). If such election is made by the Owner,
the  election  will  also  apply  to all  bonds  (as well as all  REMIC  regular
interests)  the interest on which is not  excludable  from gross income  ("Fully
Taxable  Bonds") held by the Owner at the beginning of the first taxable year to
which the  election  applies  and to all such  fully  taxable  bonds  thereafter
acquired  by it, and is  irrevocable  without the consent of the IRS. If such an
election  is not made,  (i) such an Owner must  include  the full amount of each
interest payment in income as it accrues, and (ii) the premium must be allocated
to the principal  distributions  on the Regular  Certificate and, when each such
distribution  is  received,  a loss  equal  to the  premium  allocated  to  such
distribution will be recognized. Any tax benefit from the premium not previously
recognized will be taken into account in computing gain or loss upon the sale or
disposition of the Regular Certificate.

Market Discount

                  An Owner of a Regular  Certificate  that  purchases  a Regular
Certificate  subsequent to its original issuance for an amount that is less than
the remaining stated redemption price at maturity of such Certificate or, in the
case of a Regular Certificate issued with original issue discount, less than the
revised  issue  price of such  Regular  Certificate  will be treated for federal
income tax  purposes  as having  acquired


                                      S-55

<PAGE>




the  Regular  Certificate  at a market  discount.  If the amount of such  market
discount  is not less  than a de  minimis  amount  (i.e.,  0.25%  of the  stated
redemption  price at maturity times the weighted  average  remaining life of the
Regular  Certificates),  a portion of such market  discount  must be included as
ordinary  income by such Owner  during each  monthly  period in which such Owner
owns  the  Regular  Certificate  and  receives  a  principal  distribution.   In
particular,  the Owner will be required to allocate that principal  distribution
first to the portion of the market discount on such Certificate that has accrued
but has not  previously  been  includable in income.  In general,  the amount of
market  discount  that must be included for each month is equal to the lesser of
(i) the amount of market  discount  accruing during such month (plus any accrued
market discount for prior months not previously  taken into account) or (ii) the
amount of the principal payment with respect to such month.  Market discount may
be treated as accruing on a constant  yield  method  (i.e.,  taking into account
such  Owner's  basis in the Regular  Certificate  and yield to  maturity)  or in
proportion to accruals of original issue  discount on the Regular  Certificates,
or, if the original  issue discount is treated as zero in proportion to interest
payments on the Regular  Certificates.  If the amount of such market discount is
less than a de minimis amount,  such discount must be allocated to the remaining
principal  distributions  on  the  Regular  Certificates  and,  when  each  such
distribution  is  received,  gain  equal  to  the  discount  allocated  to  such
distribution will be recognized.  An Owner that incurs or continues indebtedness
to acquire a Regular  Certificate at a market  discount may be required to defer
the deduction of all or a portion of the interest on such indebtedness until the
corresponding  amount of market  discount is included in income.  The Trust Fund
will make  available  information  necessary  to compute  the  accrual of market
discount as required by the IRS.

Payment Lag

         The Regular Certificates provide for monthly  distributions of interest
on the _____ day of the month  beginning  with the month  following  the Startup
Day. Each monthly  distribution of interest  represents interest that accrued on
the Mortgage Loans during the related Collection Period. Because of the time lag
between the end of the period  during which  interest  accrues and the time such
interest is required to be distributed, the IRS might take the position that (i)
all or a portion of the  accrued  interest  that is paid upon the  purchase of a
Regular  Certificate  should  be  treated  as part of the  overall  cost of such
Certificate and not as a separate asset, the cost of which is recovered entirely
out of interest  received on the first  Distribution  Date, and/or (ii) all or a
portion of each interest  distribution must be included in the stated redemption
price at maturity  of the  Certificates  and  accounted  for as  original  issue
discount.  Because  interest  on the Regular  Certificates  must in any event be
accounted for under an accrual  method,  applying this analysis  would result in
only a slight difference in the timing of the inclusion in income of interest on
the Regular Certificates.

Sales

                  If a Regular  Certificate  is sold,  the seller will recognize
gain or loss equal to the difference between the amount realized in the sale and
its adjusted basis in the Regular  Certificate.  Such adjusted  basis  generally
will equal the cost of such Regular Certificate to the seller,  increased by any
original issue discount or market discount included in the seller's gross income
with respect to such Regular Certificate and reduced (but not below zero) by the
portion  of  the  adjusted  basis  of  such  Regular  Certificate  allocable  to
distributions of amounts included in the stated  redemption price at maturity of
such Regular Certificate  previously received by the seller and by any amortized
premium.  Except as provided in the following paragraph or Section 582(c) of the
Code,  any such gain or loss will be capital gain or loss  provided such Regular
Certificate  is  held  as  a  "Capital  Asset"  (generally,  property  held  for
investment) within the meaning of Section 1221 of the Code.

                  Gain  from  the  sale  of a  Regular  Certificate  that  might
otherwise be capital gain will be treated as ordinary  income to the extent that
such gain does not exceed the excess,  if any, of (i) the amount



                                      S-56

<PAGE>



that would have been  includable in such Owner's  income had income accrued at a
rate equal to 110% of the "Applicable  Federal Rate"  (generally,  an average of
current  yields on Treasury  securities) as of the date of purchase over (i) the
amount actually includable in such Owner's income. In addition,  gain recognized
on such a sale by an Owner of a  Regular  Certificate  who  purchased  a Regular
Certificate at a market  discount would also be taxable as ordinary income in an
amount not exceeding the portion of such discount that accrued during the period
such  Regular  Certificate  was held by such an Owner of a Regular  Certificate,
reduced by any market  discount  previously  included in income  under the rules
described above under "Market Discount."

Reporting and Backup Withholding

                  The Trustee will be required to furnish with each distribution
to each Owner of a Regular  Certificate a statement  setting forth the amount of
such  distribution  allocable to principal  and to  interest.  In addition,  the
Trustee  will be required  to furnish or make  available  to certain  beneficial
Owners,  within  a  reasonable  time  after  the end of each  calendar  year (as
required by the IRS), a statement setting forth such beneficial Owner's share of
interest received and original issue discount accrued for such calendar year,
information  that will  assist  such Owner in  computing  its  premium or market
discount,  if any, certain  information  concerning the character of the Regular
Certificates  as described above under "Special  Rules," and certain  additional
information  as the IRS may require.  The Trustee will make  available  the same
information on a quarterly basis to certain other beneficial  Owners,  middlemen
and nominees.

                  Payments of  interest  and  principal,  as well as payments of
proceeds from the sale of Regular Certificates, to Owners of Certificate who are
not  exempt  recipients  may be subject to the  "Backup  Withholding"  tax under
Section  3406 of the Code at a rate of 31 percent if such Owners fail to furnish
certain  information,  including their taxpayer  identification  numbers, to the
Trustee,  its  agent  or the  broker  who  effected  the  sale  of  the  Regular
Certificate,  or otherwise  fall to  establish  an exemption  from such tax. Any
amounts  deducted and withheld from a distribution  to an Owner would be allowed
as a credit  against  such  Owner's  federal  income tax.  Furthermore,  certain
penalties  may be  imposed  by the IRS on an Owner  who is  required  to  supply
information but who does not do so in the proper manner.

                  If any individual estate or trust buys a Certificate  directly
or through a "Pass-Through Entity" (as such term is defined in the regulations),
such person may be required  to include in taxable  income an amount  equal to a
portion of the Trust Fund's  expenses which are deductible  under Section 212 of
the Code and such  amounts  will only be  allowed  as a  miscellaneous  itemized
deduction, subject to the 2% limitation under Section 67 of the Code.

Taxes That May be Imposed on the Trust Fund

                  The Code  imposes a tax on the Trust Fund equal to 100 percent
of the  net  income  derived  from  "Prohibited  Transactions."  In  general,  a
prohibited  transaction  means the  disposition  of a  Mortgage  Loan other than
pursuant to certain specified exceptions,  the receipt of investment income from
a source other than a Mortgage Loan or certain other permitted investments,  the
receipt of  compensation  for services or the  disposition of an asset purchased
with the  payments  on the  Mortgage  Loans  for  temporary  investment  pending
distribution  with  respect  to the  Certificates.  The  Pooling  and  Servicing
Agreement   requires   that  the  Trust  Fund  not  engage  in  any   prohibited
transactions.

                  The Code also  imposes a tax on the  Trust  Fund  equal to 100
percent  of the value of any  property  contributed  to the Trust Fund after the
Startup Day, subject to certain specified exceptions.  The Pooling and Servicing
Agreement does not permit contributions that would be subject to this tax.



                                      S-57

<PAGE>



                  The Trust Fund 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.  It is not
anticipated  that the  Trust  Fund  will have any net  income  from  foreclosure
property.

Foreign Investors

                  Distributions  made on a Regular  Certificate to, or on behalf
of, an Owner of a Regular  Certificate  that is not a U.S.  Person (a  "Non-U.S.
Person")  generally  will be exempt  from U.S.  federal  income and  withholding
taxes,  provided (a) the Owner of a Regular  Certificate  is not subject to U.S.
tax as a result of a connection to the United States other than ownership of the
Regular  Certificate,  (b) the Owner of a Regular  Certificate signs a statement
under  penalties of perjury that certifies that such Owner is a Non-U.S.  Person
and provides the name and address of such Owner, and (c) the last U.S. Person in
the  chain of  payment  to the  Owner of a  Regular  Certificate  receives  such
statement from such Owner or a financial  institution  holding on its behalf and
does not have actual  knowledge that such statement is false.  Owners of Regular
Certificates  should be aware  that the IRS might  take the  position  that this
exemption  does  not  apply  to an  Owner  of a  Regular  Certificate  that is a
"Controlled Foreign Corporation" described in Section 881(c)(3)(C) of the Code.

                  "U.S.  Person"  means a  citizen  or  resident  of the  United
States,  a  corporation,  partnership or other entity created or organized in or
under the laws of the United States or any political  subdivision thereof, or an
estate or trust that is subject to U.S.  federal  income tax  regardless  of the
source of its income.

                                   STATE TAXES

         The Depositor makes no  representations  regarding the tax consequences
of purchase,  ownership or disposition of the Offered Certificates under the tax
laws of any state.  Investors  considering  an  investment  in the  Certificates
should consult their own tax advisors regarding such tax consequences.

   
         All  investors  should  consult  their own tax advisors  regarding  the
particular  federal,  state,  local or foreign  income tax  consequences  of the
purchase, ownership and disposition of the Certificates.
    

                              ERISA CONSIDERATIONS

General

                  The  Employee  Retirement  Income  Security  Act of  1974,  as
amended  ("ERISA"),  imposes  certain  restrictions  on employee  benefit  plans
subject  to  ERISA   ("Plans")  and  on  persons  who  have  certain   specified
relationships  with respect to such Plans.  Certain employee benefit plans, such
as  governmental  plans (as defined in section  3(32) of ERISA) and church plans
(as defined in section 3(33) of ERISA,  provided no election has been made under
section 410(b) of the Code),  are not subject to the  restrictions of ERISA, and
assets of such plans may be invested in the  Certificates  without regard to the
ERISA considerations  described below, subject to any restrictions imposed under
other applicable federal and state law. However, any such governmental or church
plan  which is  qualified  under  section  401(a)  of the Code and  exempt  from
taxation  under  section  501(a)  of the  Code  is  subject  to  the  prohibited
transaction rules set forth in section 503 of the Code.


                                      S-58

<PAGE>




                  INVESTMENTS BY PLANS ARE SUBJECT TO ERISA'S GENERAL  FIDUCIARY
REQUIREMENTS.  ACCORDINGLY,  BEFORE INVESTING IN AN OFFERED CERTIFICATE,  A PLAN
FIDUCIARY SHOULD DETERMINE WHETHER SUCH AN INVESTMENT IS PERMITTED IN ACCORDANCE
WITH THE DOCUMENTS GOVERNING THE PLAN AND IS PRUDENT FOR THE PLAN IN VIEW OF ITS
OVERALL  INVESTMENT  POLICY  AND  THE  COMPOSITION  AND  DIVERSIFICATION  OF ITS
PORTFOLIO.

Prohibited Transactions

                  In addition to the imposition of general  fiduciary  standards
of investment  prudence and  diversification,  ERISA  prohibits a broad range of
transactions  involving  assets  of a Plan  and  parties  in  interest  unless a
statutory or administrative  exemption  applies to the transaction  ("Prohibited
Transactions").  Section 4975 of the Code imposes  certain  excise taxes (or, in
some cases, a civil penalty may be assessed pursuant to section 503(i) of ERISA)
on parties in interest which engage in non-exempt prohibited transactions.

                  The Department of Labor ("DOL") has issued a final  regulation
(29 C.F.R.  Section 2510.3- 101)  concerning the definition of what  constitutes
the assets of a Plan.  This  regulation  provides  that, as a general rule,  the
underlying  assets and properties of  corporations,  partnerships,  trusts,  and
certain  other  entities  in which a Plan makes an "Equity  Investment"  will be
deemed for purposes of ERISA to be assets of the investing  Plan unless  certain
exceptions apply.

                  Under  the  terms of the  regulation,  the  Trust  Fund may be
deemed to hold  plan  assets by  reason  of a Plan's  investment  in an  Offered
Certificate  and such plan assets  would  include an  undivided  interest in the
Mortgage  Loans and any other  assets held by the Trust Fund.  In such an event,
the Seller, Master Servicer,  Certificate Insurer, Trustee, and other persons or
affiliates,  might be  considered  parties in interest  with  respect to a Plan,
subject  to  the  fiduciary  responsibility  provisions  of  Title  I of  ERISA,
including the prohibited  transaction provisions of section 406 of ERISA (and of
section 4975 of the Code), with respect to transactions  involving the assets of
the Trust Fund unless a statutory or administrative exemption is available.

                  The  regulation  provides  that the  underlying  assets  of an
entity will not be  considered  plan assets if the equity  participation  in the
entity is not  "Significant"  (i.e., less than 25% of the value of each class of
equity  interest is held by "Benefit Plan  Investor,"  which  includes Plans and
other employee  benefit plans not subject to ERISA).  Plan  investors  should be
aware,   however,   that  the  Pooling  and  Servicing   Agreement  contains  no
restrictions  on  the  ownership  of  Offered   Certificates  by  "Benefit  Plan
Investors."

                  Whether or not a Plan's  assets  would be deemed to include an
undivided  ownership interest in the Mortgage Loans and any other assets held by
the Trust  Fund,  the DOL has  issued an  administrative  exemption,  Prohibited
Transaction  Class  Exemption  83-1 (48 Fed. Reg.  895,  January 7, 1983) ("PTCE
83-1") which exempts from the  application of the prohibited  transaction  rules
certain transactions relating to (1) the creation,  maintenance, and termination
of certain residential  mortgage pool investment trusts, (2) the acquisition and
holding of certain residential mortgage pool pass-through certificates,  and (3)
the  servicing,  operation,  and  management of such  residential  mortgage pool
investment  trusts;  provided  that the general  conditions  and  certain  other
conditions  set forth in PTCE 83-1 are satisfied.  Although the Seller  believes
that  the  certificates  and the  residential  mortgage  pool  investment  trust
described  in PTCE 83-1 would  include  the Offered  Certificates  and the Trust
Fund, respectively, there can be no assurances that the exemptive relief of PTCE
83-1 will apply to protect a Plan investor from the  unfavorable  application of
the prohibited transaction rules of ERISA and the Code.



                                      S-59

<PAGE>


Review by Plan Fiduciaries

                  Any Plan fiduciary considering whether to purchase any Offered
Certificates  on behalf of a Plan should consult with its counsel  regarding the
applicability  of  the  fiduciary   responsibility  and  prohibited  transaction
provisions of ERISA and the Code to such investment.  Among other things, before
purchasing  any  Offered  Certificates,  a  fiduciary  of a Plan  subject to the
fiduciary responsibility provisions of ERISA or an employee benefit plan subject
to the  prohibited  transaction  provisions  of the  Code  should  make  its own
determination  as to the  availability of the exemptive  relief provided in PTCE
83-1, and also consider the  availability  of any other  prohibited  transaction
exemptions.  THERE CAN BE NO ASSURANCE THAT ANY EXEMPTION  FROM THE  UNFAVORABLE
APPLICATION  OF THE  PROHIBITED  TRANSACTION  RULES WILL BE  AVAILABLE TO A PLAN
INVESTOR.

Exemption

   

                  The  U.S.  Department  of  Labor  has  granted  to First Union
Corporation,  the parent of Capital Markets Corp.  an  administrative  exemption
("the  Exemption")  from  certain  of  the  prohibited transaction provisions of
Sections 406(a)  and (b) and 407(a) of ERISA, and the excise  taxes  imposed  on
such  prohibited  transactions  pursuant to Sections 4975(a) and (b) of the Code
with  respect to  the initial purchase, the holding and the subsequent resale by
Plans of certificates representing interests in asset-backed pass-through trusts
that consist  of  certain receivables, loans and other obligations that meet the
conditions  and  requirements  of the Exemption. The receivables covered by  the
Exemption  apply to mortgage loans such as the Mortgage Loans in the Trust Fund.
The  Exemption  will apply to the acquisition, holding and resale of the Class A
Certificates, underwritten by an "Underwriter," as hereinafter defined, provided
that  certain  conditions  set forth in the Exemption application are satisfied.
For purposes of this discussion, the term "Underwriter"  shall include (a) First
Union  National  Bank  of  North  Carolina  ("FUNB"), (b) any person directly or
indirectly,  through  one or more intermediaries, controlling, controlled  by or
under common  control with FUNB and (c) any member of the underwriting syndicate
or  selling  group  of  which FUNB or a person described in (b) is a  manager or
co-manager with respect to the Class A Certificates.

    

                  The Exemption  application  sets forth six general  conditions
which must be satisfied  for a  transaction  involving  the  purchase,  sale and
holding of Class A  Certificates  to be eligible for exemptive  relief under the
Exemption,  if and when the Exemption is issued. First, the acquisition of Class
A Certificates  by a Plan must be on terms that are at least as favorable to the
Plan as they would be in an arm's-length  transaction  with an unrelated  party.
Second, the rights and interests  evidenced by the Class A Certificates must not
be subordinated to the rights and interests  evidenced by the other certificates
of the same trust. Third, the Class A Certificates at the time of acquisition by
the Plan must be rated in one of the three highest generic rating  categories by
S&P, Moody's,  Duff & Phelps, Inc. or Fitch Investors Service,  Inc. Fourth, the
Trustee  cannot be an affiliate of any other member of the  "Restricted  Group,"
which consists of any  Underwriter,  the  Depositor,  the Master  Servicer,  any
Subservicer,  the Trustee, the provider of any credit enhancement,  any borrower
with  respect  to  Mortgage  Loans  constituting  more  than 5% of the  Original
Aggregate Loan Balance of the Class A Certificates and their affiliates.  Fifth,
the sum of all payments made to and retained by the  Underwriter  must represent
not more than reasonable  compensation  for  underwriting or placing the Class A
Certificates;  the sum of all  payments  made to and  retained by the  Depositor
pursuant  to the  assignment  of the  Mortgage  Loans  to the  Trust  Fund  must
represent  not more than the fair market value of such Mortgage  Loans;  and the
sum of all  payments  made  to and  retained  by the  Master  Servicer  and  any
subservicer  must  represent  not more  than  reasonable  compensation  for such
person's services under the Pooling and Servicing Agreement and reimbursement of
such person's reasonable expenses in connection therewith.  Sixth, the investing
Plan must 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, as
amended.




                                      S-60

<PAGE>


                  Because the Class A Certificates  are not  subordinated to any
other class of  Certificates,  the second  general  condition set forth above is
satisfied  with  respect to the Class A  Certificates.  It is a condition of the
issuance of the Class A Certificates that they be rated not lower than "AAA" and
"Aaa" by Standard & Poor's and Moody's,  respectively;  thus,  the third general
condition set forth above is satisfied  with respect to the Class A Certificates
as of the Closing  Date.  In addition,  the fourth  general  condition set forth
above is also satisfied as the Closing Date. A fiduciary of a Plan contemplating
purchasing  a Class A  Certificate  in the  secondary  market  must make its own
determination  that,  at the time of such  purchase,  the  Class A  Certificates
continue to satisfy the third and fourth  general  conditions set forth above. A
fiduciary of a Plan  contemplating  any purchase of a Class A  Certificate  must
make its own determination  that the first,  fifth and sixth general  conditions
set forth above will be satisfied with respect to such Class A Certificate as of
the date of such purchase.

                  Employee benefit plans that are governmental plans (as defined
in section 3(32) of ERISA) and certain church plans (as defined in section 3(33)
of ERISA) are not  subject to ERISA  requirements.  Accordingly,  assets of such
plans may be invested in the Class A  Certificates  without  regard to the ERISA
restrictions  described above, subject to applicable provisions of other federal
and state laws.

                  Any Plan  fiduciary  who  proposes to cause a Plan to purchase
Class A  Certificates  should  consult  with its own counsel with respect to the
potential  consequences  under ERISA and the Code of the Plan's  acquisition and
ownership of Class A  Certificates.  Assets of a Plan or  individual  retirement
account  should not be invested in the Class A  Certificates  unless it is clear
that the assets of the Trust Fund will not be plan  assets or unless it is clear
that the Exemption or a prohibited  transaction  class  exemption will apply and
exempt all potential prohibited transactions.

                                 USE OF PROCEEDS


         Substantially  all of the net proceeds to be received  from the sale of
the Offered  Certificates will be applied by the Seller to the purchase price of
the Mortgage  Loans and expenses  connected  with pooling the Mortgage Loans and
issuing the Certificates.

                         LEGAL INVESTMENT CONSIDERATIONS

         The  Offered   Certificates  will  not  constitute   "Mortgage  Related
Securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984 ("SMMEA") because,  among other things,  some of the mortgages securing the
Mortgage Loans are not first  mortgages.  Accordingly,  many  institutions  with
legal authority to invest in comparably rated securities based on first mortgage
loans  (i.e.,  "Mortgage  Related  Securities"  under  SMMEA) may not be legally
authorized to invest in the Offered  Certificates.  No representation is made as
to whether the Offered Certificates  constitute legal investments for any entity
under any  applicable  statute,  law,  rule,  regulation  or order.  Prospective
purchasers are urged to consult with their counsel  concerning the status of the
Offered Certificates as legal investments for such purchasers prior to investing
in the Offered Certificates.

                                  UNDERWRITING

         First  Union  Capital  Markets  Corp.,  the  [sole]   underwriter  (the
"Underwriter"),  has agreed,  on the terms and  conditions  of the  Underwriting
Agreement  and  a  Terms  Agreement  (together,  the  "Underwriting  Agreement")
relating to the Offered Certificates, to purchase the entire principal amount of
the Offered Certificates offered hereby.



                                      S-61

<PAGE>



         In the Underwriting  Agreement,  the Underwriter has agreed, subject to
the  terms and  conditions  set  forth  therein,  to  purchase  all the  Offered
Certificates offered hereby if any Offered Certificates are purchased.

         The distribution of the Offered  Certificates by the Underwriter may be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying  prices to be  determined,  in each case,  at the time of sale.  This
Prospectus  Supplement  and the  Prospectus  may be used by the  Underwriter  in
connection  with offers and sales related to  market-making  transactions in the
Offered  Certificates.  The  Underwriter  may act as  principal or agent in such
transactions.

         The  Underwriter  may effect such  transactions  by selling the Offered
Certificates to or through dealers, and such dealers may receive compensation in
the  form  of  underwriting  discounts,  concessions  or  commissions  from  the
Underwriter.  In  connection  with the  sale of the  Offered  Certificates,  the
Underwriter may be deemed to have received  compensation  from the Seller in the
form  of  underwriting  compensation.  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  commissions  received by them and any
profit  on the  resale of the  Offered  Certificates  positioned  by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended.

         The  Seller  and the  Master  Servicer  have  agreed to  indemnify  the
Underwriter  against  certain  liabilities,   including  liabilities  under  the
Securities Act of 1933, as amended.

         Upon receipt of a request by an investor who has received an electronic
Prospectus  Supplement and Prospectus from the Underwriter or by such investor's
representative  within the period during which there is an obligation to deliver
a Prospectus Supplement and Prospectus, the Underwriter will promptly deliver to
such investor a paper copy of the Prospectus Supplement and Prospectus.

         The  Depositor,  the  Seller,  the  Master  Servicer  and the  Document
Custodian  are  all  affiliates  of  First  Union  Capital   Markets  Corp.  The
Underwriter  or agents  and their  associates  may be  customers  of  (including
borrowers from),  engage in transactions  with,  and/or perform services for the
Depositor, its affiliates, and the [Trustee] in the ordinary course of business.

                                     EXPERTS

         The   consolidated   balance   sheets  of  the   Certificate   Insurer,
________________,   at   _____________________________   and  the   consolidated
statements   of   operations,   stockholder's   equity   and   cash   flows   of
________________  for  each  of  the  years  in  the  three  year  period  ended
________________________,  appearing in Appendix A of this Prospectus Supplement
have   been    included    herein    in    reliance    upon   the    report   of
_________________________,  independent certified public accountants,  appearing
elsewhere  herein and upon the  authority of said firm as experts in  accounting
and auditing.

         The report of _______________________________ covering the consolidated
financial statements referred to above of _______________________________ refers
to the adoption of the Financial  Accounting  Standards  Board's  Statements  of
Financial Accounting Standards No. 109, "Accounting for Income Taxes,"  No. 115,
"Accounting for Certain Investments in Debt and  Equity  Securities,"  No.  106,
"Employers" Accounting for Postretirement Benefits Other Than Pensions', and No.
112, "Employers" Accounting for Postemployment Benefits' in 1993.




                                      S-62

<PAGE>

                                  LEGAL MATTERS

         Certain legal matters with respect to the Offered  Certificates will be
passed  upon for the  Depositor  by Moore & Van Allen,  PLLC,  Charlotte,  North
Carolina.  Certain  legal  matters  will be passed upon for the  Underwriter  by
Petree Stockton, L.L.P., Charlotte, North Carolina.

                               CERTIFICATE RATING

         It is a condition to the issuance of the Offered Certificates that they
be rated  "AAA" by S&P,  and "Aaa" by Moody's  (together  with S&P,  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  Agency.  The ratings  assigned  to the  Offered  Certificates
address  the  likelihood  of the  receipt of  distributions  due on the  Offered
Certificates  according  to their terms.  The ratings  take into  consideration,
among other things, the credit quality of the Mortgage Loans, the structural and
legal aspects  associated with the Offered  Certificates,  and the claims-paying
ability of the Certificate  Insurer. An adverse change in any of such factors or
in other  factors may be a basis for the downward  revision or withdrawal of the
rating of the Offered Certificates affected by such change. The ratings assigned
to the Offered  Certificates  do not represent any  assessment of the likelihood
that principal prepayments might differ from those originally  anticipated.  The
rating  does not  address  the  possibility  that  the  holders  of the  Offered
Certificates  might  suffer a lower  than  anticipated  yield.  There  can be no
assurance  as  to  whether  any  other  rating  agency  will  rate  the  Offered
Certificates,  or if it  does,  what  rating  it  will  assign  to  the  Offered
Certificates.

                   Ratings which are assigned to securities  such as the Class S
Certificates generally evaluate the ability of the seller (i.e., the Trust Fund)
and any guarantor (i.e., the Certificate Insurer) to make payments,  as required
by such  securities.  The  amounts  distributable  on the  Class S  Certificates
consist only of interest.  In general,  the ratings  address credit risk and not
prepayment  risk.  If all of the  Mortgage  Loans were to prepay in the  initial
month, with the result that investors in the Class S Certificates receive only a
single  month's  interest  and  thus  suffer  a  nearly  complete  loss of their
investment,  all amounts "Due" to such Certificateholders will nevertheless have
been paid, and such result is consistent with the "Aaa/AAA"  ratings received on
the Class S Certificates.



                                      S-63

<PAGE>


                            INDEX OF PRINCIPAL TERMS

<TABLE>

<S>                                                                                                   <C>
1934 Act...............................................................................................S-3
Aggregate Class A Principal Balance....................................................................S-2
Aggregate Loan Balance................................................................................S-25
AMT...................................................................................................S-53
Appraised Values......................................................................................S-16
Assignment Event......................................................................................S-14
Available Funds.......................................................................................S-33
Balloon Payment........................................................................................S-9
Cede...................................................................................................S-9
Certificate Insurance Policy...........................................................................S-2
Certificate Insurer....................................................................................S-2
Certificate Insurer Default...........................................................................S-35
Certificate Owners.....................................................................................S-9
Certificate Rate.......................................................................................S-5
Certificateholders.....................................................................................S-2
Certificates...........................................................................................S-1
Class..................................................................................................S-1
Class A Certificates...................................................................................S-1
Class A Guaranteed Principal Distribution Amount......................................................S-45
Class A Monthly Principal Distributable Amount........................................................S-34
Class A Principal Distribution........................................................................S-34
Class A Principal Balance..............................................................................S-2
Class Interest Carryover Shortfall....................................................................S-34
Class Interest Distribution...........................................................................S-33
Class Monthly Interest Distributable Amount...........................................................S-34
Class R Certificates...................................................................................S-1
Class S Certificates...................................................................................S-1
Class S Notional Amount................................................................................S-6
Code...................................................................................................S-8
Collection Account....................................................................................S-29
Collection Period.....................................................................................S-35
CPR...................................................................................................S-23
Cut-Off Date...........................................................................................S-1
Definitive Offered Certificates.......................................................................S-37
Depositor..............................................................................................S-2
Distributable Excess Spread...........................................................................S-34
Distribution Account..................................................................................S-32
Distribution Date......................................................................................S-2
Document Custodian.....................................................................................S-2
DOL...................................................................................................S-59
DTC....................................................................................................S-9
Eligible Account......................................................................................S-29
ERISA.................................................................................................S-58
Events of Default.....................................................................................S-41
Excess Spread.........................................................................................S-35
FDIC..................................................................................................S-15
FUNB..................................................................................................S-60
Holders................................................................................................S-2


                                      S-64

<PAGE>



Insolvency Event......................................................................................S-41
Insurance Agreement...................................................................................S-45
IRS...................................................................................................S-53
Liquidated Mortgage Loan..............................................................................S-35
Loan-to-Value Ratios..................................................................................S-17
Master Servicer........................................................................................S-2
Monthly Advance.......................................................................................S-30
Moody's................................................................................................S-9
Mortgage Files........................................................................................S-27
Mortgage Loan Purchase Agreement......................................................................S-43
Mortgage Loans.........................................................................................S-1
Mortgage Notes........................................................................................S-15
Mortgaged Property....................................................................................S-26
Non-U.S. Person.......................................................................................S-58
Offered Certificates...................................................................................S-1
OID Regulations.......................................................................................S-53
Original Aggregate Loan Balance........................................................................S-1
Outstanding Class A Principal Carryover Shortfall.....................................................S-34
Participants..........................................................................................S-36
Plans.................................................................................................S-58
Pooling and Servicing Agreement........................................................................S-2
Pre-Funded Amount......................................................................................S-6
Pre-Funding Account....................................................................................S-6
Prepayment Assumption.................................................................................S-23
Prepayments...........................................................................................S-11
Prospectus.............................................................................................S-2
PTCE 83-1.............................................................................................S-59
Rating Agencies........................................................................................S-9
Record Date............................................................................................S-6
Regular Certificates..................................................................................S-52
REMIC..................................................................................................S-2
Rules.................................................................................................S-37
S&P....................................................................................................S-9
Security Instrument...................................................................................S-46
Seller.................................................................................................S-2
Senior Certificates....................................................................................S-1
Servicing Fee.........................................................................................S-36
Servicing Fee Rate....................................................................................S-36
SMMEA.................................................................................................S-61
Startup Day...........................................................................................S-15
Subordinated Certificates..............................................................................S-4
Subservicer...........................................................................................S-19
Substitution Adjustment Amount........................................................................S-28
Successor Servicer....................................................................................S-41
Tax Counsel...........................................................................................S-51
Title V...............................................................................................S-51
Trust Fund.............................................................................................S-1
Trustee................................................................................................S-2
U.S. Person...........................................................................................S-58
Underwriter............................................................................................S-1
Underwriting Agreement................................................................................S-61



                                      S-65

<PAGE>


Weighted Average Life.................................................................................S-23

</TABLE>



                                      S-66

<PAGE>



     No  person  has  been  authorized  to give any  information  or to make any
representations  other than those contained in this Prospectus Supplement or the
Prospectus and, if given or made, such information or  representations  must not
be relied upon. This Prospectus  Supplement and the Prospectus do not constitute
an offer to sell or a solicitation of an offer to buy any securities  other than
the  Offered   Certificates   offered  hereby,  nor  an  offer  of  the  Offered
Certificates  in any state or  jurisdiction  in which, or to any person to whom,
such offer would be unlawful.  The delivery of this Prospectus Supplement or the
Prospectus  at any time does not imply  that  information  herein or  therein is
correct as of any time subsequent to its date;  however,  if any material change
occurs while this Prospectus  Supplement or the Prospectus is required by law to
be delivered,  this  Prospectus  Supplement or the Prospectus will be amended or
supplemented accordingly.
                                 ---------------

                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT

                                                 Page
Incorporation of Certain Documents by Reference   S-3
Summary of Terms of the Offered Certificates      S-4
   
Risk Factors..............................        S-9
    
The Mortgage Loan Pool....................       S-15
The Seller and the Master Servicer........       S-19
Prepayment and Yield Considerations.......       S-21
Formation of the Trust Fund and Trust Property   S-26
Description of the Certificates...........       S-27
Description of the Purchase Agreement.....       S-43
The Trustee...............................       S-44
The Certificate Insurer and the...........
  Certificate Insurance Policy............       S-45
Certain Legal Aspects of the Mortgage Loans      S-46
Certain Federal Income Tax Consequences...       S-51
State Taxes...............................       S-58
ERISA Considerations......................       S-58
Use of Proceeds...........................       S-61
Legal Investment Considerations...........       S-61
Underwriting..............................       S-61
Experts...................................       S-62
Legal Matters.............................       S-63
Certificate Rating........................       S-63
Index of Principal Terms..................       S-64
Appendix A -- Audited Financial Statements of
  Certificate Insurer.....................       A-1
Appendix B -- Unaudited Financial Statements of
  Certificate Insurer.....................       B-1





                                   PROSPECTUS

   
PROSPECTUS SUPPLEMENT...................................................3
AVAILABLE INFORMATION...................................................3
REPORTS TO CERTIFICATEHOLDERS...........................................3
INCORPORATION OF CERTAIN INFORMATION
  BY REFERENCE..........................................................4
SUMMARY OF TERMS........................................................5
RISK FACTORS...........................................................16
THE TRUST FUND.........................................................17
USE OF PROCEEDS........................................................27
THE DEPOSITOR..........................................................27
MORTGAGE LOAN PROGRAM..................................................27
DESCRIPTION OF THE CERTIFICATES........................................31
CREDIT ENHANCEMENT.....................................................40
YIELD AND PREPAYMENT CONSIDERATIONS....................................45
THE POOLING AND SERVICING AGREEMENT....................................46
CERTAIN LEGAL ASPECTS OF THE
MORTGAGE LOANS.........................................................59
CERTAIN FEDERAL INCOME TAX
  CONSEQUENCES.........................................................59
STATE TAX CONSIDERATIONS...............................................89
ERISA CONSIDERATIONS...................................................89
LEGAL INVESTMENT.......................................................92
METHOD OF DISTRIBUTION.................................................93
LEGAL MATTERS..........................................................94
FINANCIAL INFORMATION..................................................94
RATING.................................................................94
INDEX TO DEFINED TERMS..................................................i
    



                                   PROSPECTUS

                         $________________ (Approximate)

                             First Union Residential
                        Securitization Transactions, Inc.
                                    Depositor

                   FURST Home Equity Loan Trust Fund 199__-__
                              Class A Certificates
                             [Class S Certificates]

                                Home Equity Loan
                            Asset-Based Certificates,
                                Series 199__-__,
                                     Class A
                                    [Class S]

                                   First Union
                        National Bank of North Carolina,
                           Seller and Master Servicer

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

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


                        First Union Capital Markets Corp.

                            _____________ ___, 199__





                                      S-67

<PAGE>



                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION*

         The estimated expenses in connection with the issuance and distribution
of the securities being registered, other than underwriting compensation, are:


         SEC Filing Fees.........................................   $  689,310

         Legal Fees and Expenses *...............................   $  400,000

         Accounting Fees and Expenses *..........................   $  200,000

         Blue Sky Fees and Expenses *............................   $   20,000

         Trustee's Fees and Expenses *...........................   $  100,000

         Rating Agency Fees *....................................   $1,000,000

         Printing and Engraving Fees *...........................   $  160,000

         Certificate Insurer's Fee *.............................   $  200,000

         Miscellaneous *.........................................   $  200,000
                                                                  --------------

                  Total..........................................   $2,969,310




* Estimated in accordance with Item 511 of Regulation S-K.


ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         The Pooling and Servicing Agreements will provide that no director,
officer, employee or agent of the Registrant is liable to the Trust Fund or the
Certificateholders, except for any liability which would otherwise be imposed by
reason of misfeasance, bad faith or negligence in the performance of duties
under such Pooling and Servicing Agreements, or by reason of reckless disregard
of such duties. The Pooling and Servicing Agreements will further provide that,
with the exceptions stated above, a director, officer, employee or agent of the
Registrant is entitled to be indemnified and held harmless by the Trust Fund
against any loss, liability or expense incurred in connection with legal action
relating to such Pooling and Servicing Agreements and related Certificates,
other than any loss, liability or expense: (i) specifically required to be borne
thereby pursuant to the terms of such Pooling and Servicing Agreements, or
otherwise incidental to the performance of obligations and duties thereunder;
and (ii) incurred in connection with any violation of any state or federal
securities law.

         Sections 55-8-50 through 55-8-58 of the revised North Carolina Business
Corporation Act (the "NCBCA") contain specific provisions relating to
indemnification of directors and officers of North Carolina corporations. In
general, the statute provides that (i) a corporation must indemnify a director
or officer who is wholly successful in defense of a proceeding to which he is a
party because of his status as such, unless limited by the articles of
incorporation, and (ii) a corporation may indemnify a director or officer if he
is not wholly successful in such defense, if it is determined as provided in the
statute that the director or officer meets a certain standard of conduct;
provided, when a director or officer is liable to the corporation, the
corporation may not indemnify him. The statute also permits a director or
officer of a corporation who is a party to a proceeding to apply to the courts
for indemnification, unless the articles of incorporation provide otherwise, and
the court may order indemnification under certain circumstances set forth in the
statute. The statute further provides that a corporation may, in its articles of
incorporation, by contract or by resolution, provide indemnification in addition
to that provided by the statute, subject to certain conditions set forth in the
statute.


                                      II-1

<PAGE>



         The Registrant maintains directors and officers liability insurance,
which provides coverage of up to $80,000,000, subject to certain deductible
amounts. In general, the policy insures (i) the Registrant's directors and, in
certain cases, its officers against any loss by reason of any of their wrongful
acts, and/or (ii) the Registrant against loss arising from claims against the
directors and officers by reason of their wrongful acts, all subject to the
terms and conditions contained in the policy.

         Under agreements which may be entered into by the Registrant, certain
controlling persons, directors and officers of the Registrant may be entitled to
indemnification by underwriters and agents who participate in the distribution
of Certificates covered by the Registration Statement against certain
liabilities, including liabilities under the Securities Act.


ITEM 16. EXHIBITS

<TABLE>
<CAPTION>

         <S>     <C>       <C>
         1.1     --        Form of Underwriting Agreement*
         3.1     --        Articles of Incorporation of First Union Residential Securitization Transactions, Inc.*
         3.2     --        Bylaws of First Union Residential Securitization Transactions, Inc.*
         4.1     --        Form of Pooling and Servicing Agreement*
         4.2     --        Form of Pooling and Servicing Agreement for Home Equity Loans*
         5.1     --        Opinion of Petree Stockton, L.L.P. as to legality of the Certificates (including consent of such firm)
         8.1     --        Opinion of Petree Stockton, L.L.P. as to tax matters (including consent of such firm)
         8.2     --        Opinion of Moore & Van Allen, PLLC as to tax matters (including consent of such firm)
         10.1    --        Form of Mortgage Loan Purchase Agreement*
         10.2    --        Form of Mortgage Loan Purchase Agreement for Home Equity Loans*
         23.1    --        Consent of Petree Stockton, L.L.P. (included as part of Exhibits 5.1 and 8.1)
         23.2    --        Consent of Moore & Van Allen, PLCC (included as part of Exhibit 8.2)
         24.1    --        Power of Attorney of Directors and Officers of Company*
</TABLE>

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

*Previously filed


ITEM 17. UNDERTAKINGS

         A.       UNDERTAKING PURSUANT TO RULE 415

         The Registrant 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;

              (ii) To reflect in the prospectus any facts or events arising
         after the effective date of the Registration Statement (or the most
         recent post-effective amendment thereof) which, individually or in the
         aggregate, represent a fundamental change in the information set forth
         in the Registration Statement. Notwithstanding the foregoing, any
         increase or decrease in the volume of securities offered (if the total
         dollar value of securities offered would not exceed that which was
         registered) and any deviation from the low or high end of the estimated
         maximum offering range may be reflected in the form of the prospectus
         filed with the Commission pursuant to Rule 424(b) if, in the aggregate,
         the changes in volume and price represent no more than a 20% change in
         the maximum aggregate offering price set forth in the "Calculation of
         Registration Fee" table in the effective registration statement; and

             (iii) To include any material information with respect to the plan
         of distribution not previously disclosed in the Registration Statement
         or any material change of such information in the Registration
         Statement; provided, however, paragraphs (A)(1)(i) and (A)(1)(ii) do
         not apply if the information required to be included in a
         post-effective amendment by those paragraphs is contained in periodic
         reports filed with or furnished to the Commission by the

                                      II-2

<PAGE>



         Registrant pursuant to Section 13 or Section 15(d) of the Securities
         Exchange Act of 1934 that are incorporated by reference in this
         Registration Statement.

         (2)      That, for the purpose of determining any liability under the
                  Securities Act of 1933, 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.       FILINGS INCORPORATING SUBSEQUENT EXCHANGE ACT DOCUMENTS BY
                  REFERENCE

         The Registrant hereby undertakes that, for purposes of determining any
liability under the Securities Act of 1933, each filing of the Registrant's
annual report pursuant to Section 13(a) or 15(d) of the Securities Exchange Act
of 1934 (and, where applicable, each filing of an employee benefit plan's annual
report pursuant to Section 15(d) of the Securities Exchange Act of 1934) 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.       UNDERTAKING IN RESPECT OF INDEMNIFICATION

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the Registrant pursuant to the foregoing provisions, or otherwise, the
Registrant has been advised that in the opinion of the Securities and Exchange
Commission, such indemnification is against public policy as expressed in the
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 o any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.



                                      II-3

<PAGE>



                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-3 and has duly caused this
Pre-Effective Amendment No. 1 to its Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Charlotte,
State of North Carolina, on the 12th day of June, 1996.

                                              FIRST UNION RESIDENTIAL
                                              SECURITIZATION TRANSACTIONS, INC.



                                              By:      /s/ Ross M. Annable
                                              Name:    Ross M. Annable
                                              Title:   President



   
         Pursuant to the requirements of the Securities Act of 1933, as amended,
this Pre-Effective Amendment No. 1 to its Registration Statement has been signed
below by the following persons in the capacities indicated on June 12, 1996.
    

<TABLE>
<CAPTION>

         Signature                                       Title



<S>                                             <C>
         /s/ Ross M. Annable                    President and Chairman of the Board
Name:    Ross M. Annable                        (Principal Executive Officer)


                  *                             Senior Vice President (Principal Financial Officer
Name:    James H. Hatch                         and Principal Accounting Officer)



         /s/ K. Wesley M. Jones                 Director
Name:    K. Wesley M. Jones



* By:    /s/ James F. Powers
         James F. Powers
         Attorney-in-Fact
</TABLE>



                                      II-4

<PAGE>



                                  EXHIBIT INDEX


<TABLE>
<CAPTION>
  Exhibit No.                                       Description                                         Page No.

<S>               <C>                                                                                   <C>      
      5.1         Opinion of Petree Stockton, L.L.P. as to legality of the Certificates (including
                  consent of such firm)...........................................................      193

      8.1         Opinion of Petree Stockton, L.L.P. as to tax matters (including consent of such
                  firm) ..........................................................................      194

      8.2         Opinion of Moore & Van Allen, PLLC as to tax matters (including consent of such
                  firm)...........................................................................      195

     23.1         Consent of Petree Stockton, L.L.P. (included as part of Exhibits 5.1 and 8.1)...

     23.2         Consent of Moore & Van Allen, PLLC (included as part of Exhibit 8.2) ...........
</TABLE>





<PAGE>




                                                                   Exhibit 5.1

                             PETREE STOCKTON, L.L.P.
                                ATTORNEYS AT LAW
                           3500 ONE FIRST UNION CENTER
                      CHARLOTTE, NORTH CAROLINA 28202-6001
                            TELEPHONE (704) 338-5000
                               FAX (704) 338-5125              OTHER OFFICES
                                                               RALEIGH, N. C.
                                                            WINSTON-SALEM, N. C.








                                  June 6, 1996




First Union Residential
  Securitization Transactions, Inc.
301 South College Street
Charlotte, North Carolina  2820

Re:      First Union Residential Securitization Transactions, Inc.
         Registration Statement on Form S-11

Ladies and Gentlemen:

We have acted as counsel for you in connection with the  Registration  Statement
on Form S-11 (the  "Registration  Statement"),  filed  with the  Securities  and
Exchange Commission under the Securities Act of 1933, as amended (the "Act"), on
the date  hereof  for the  registration  under the Act of  Residential  Mortgage
Pass-Through Certificates (the "Certificates"). Each series of such Certificates
will be issued  pursuant to a separate  Pooling  and  Servicing  Agreement  (the
"Pooling and Servicing Agreement") among First Union Residential  Securitization
Transactions,  Inc.  (the  "Registrant"),  a  trustee  to be  identified  in the
Prospectus  Supplement for such series of Certificates  and a master servicer or
servicer  to be  identified  in the  Prospectus  Supplement  for such  series of
Certificates.

We have  made  such  investigation  of law as we  deemed  appropriate  and  have
examined the proceedings  heretofore  taken and are familiar with the procedures
proposed to be taken by the  Registrant  in connection  with the  authorization,
issuance and sale of such Certificates.

Based on the foregoing, we are of the opinion that:

1.       When each Pooling and Servicing Agreement in respect of which
         we have participated as your counsel has been duly authorized
         by all necessary corporate action and has been duly executed
         and delivered, it will constitute a valid and binding
         obligation of the Registrant enforceable in accordance with
         its terms, subject to applicable bankruptcy, reorganization,
         insolvency and similar laws affecting creditors' rights
         generally and subject, as to enforceability, to general


<PAGE>


First Union Residential
Securitization Transactions, Inc.
June 6, 1996
Page 2



         principles of equity (regardless of whether enforcement is
         sought in a proceeding in equity or at law); and

2.       When the issuance, execution and delivery of the Certificates
         in respect of which we have participated as your counsel have
         been duly authorized by all necessary corporate action, and
         when such Certificates have been duly executed, authenticated
         and delivered and sold as described in the Registration
         Statement, such Certificates will be legally and validly
         issued and the holders of such Certificates will be entitled
         to the benefits provided by the Pooling and Servicing
         Agreement pursuant to which such Certificates were issued.

In  rendering  the  foregoing  opinions,   we  have  assumed  the  accuracy  and
truthfulness of all public records of the Registrant and of all  certifications,
documents  and other  proceedings  examined  by us that have  been  executed  or
certified  by  officials  of the  Registrant  acting  within  the scope of their
official capacities and have not verified the accuracy or truthfulness  thereof.
We have also  assumed the  genuineness  of the  signatures  appearing  upon such
public records, certifications,  documents and proceedings. In addition, we have
assumed  that  each  such  Pooling  and  Servicing  Agreement  and  the  related
Certificates  will be executed and delivered in substantially the forms filed as
exhibits to the Registration Statement,  and that such Certificates will be sold
as described in the Registration Statement. We express no opinion as to the laws
of any  jurisdiction  other than the laws of the State of North Carolina and the
federal laws of the United States of America.

We  hereby  consent  to  the  filing  of  this  opinion  as an  exhibit  to  the
Registration  Statement  and to the  reference  to this firm  under the  heading
"Legal Matters" in the Prospectus forming a part of the Registration  Statement,
without  implying or admitting  that we are "experts"  within the meaning of the
Act or the rules and  regulations  of the  Securities  and  Exchange  Commission
issued  thereunder,  with  respect  to any part of the  Registration  Statement,
including this exhibit.

                                Very truly yours,

                             PETREE STOCKTON, L.L.P.



<PAGE>





                                                                   Exhibit 8.1

                             PETREE STOCKTON, L.L.P.
                                ATTORNEYS AT LAW
                           3500 ONE FIRST UNION CENTER
                      CHARLOTTE, NORTH CAROLINA 28202-6001
                            TELEPHONE (704) 338-5000
                               FAX (704) 338-5125          OTHER OFFICES
                                                           RALEIGH, N. C.
                                                        WINSTON-SALEM, N. C.







                                  June 6, 1996





First Union Residential
  Securitization Transactions, Inc.
301 South College Street
Charlotte, North Carolina  2820

Re:      First Union Residential Securitization Transactions, Inc.
         Registration Statement on Form S-11

Ladies and Gentlemen:

We have acted as counsel to First Union Residential Securitization Transactions,
Inc., a North Carolina  corporation  (the  "Registrant")  in connection with the
issuance and sale of its Residential  Mortgage  Pass-Through  Certificates  that
evidence interests in certain pools of mortgage loans (the "Certificates"). Each
series of  Certificates  will be issued  pursuant  to a  Pooling  and  Servicing
Agreement among the Registrant, a trustee, a master servicer or servicer and, in
certain  cases, a custodian,  each to be specified in the Prospectus  Supplement
for such series of Certificates.  We have advised the Registrant with respect to
certain  federal  income  tax  consequences  of  the  proposed  issuance  of the
Certificates. This advice is summarized under the headings "Summary  of  Terms -
Certain  Federal  Income Tax  Considerations"  and "Certain Federal  Income  Tax
Consequences" in the Prospectus and in the Prospectus Supplement relating to the
Certificates in respect of which we participated as your counsel, all as part of
the Registration  Statement on Form S-11 (the "Registration  Statement"),  filed
with the Securities and Exchange Commission under the Securities Act of 1933, as
amended  (the  "Act"),   on  the  date  hereof  for  the  registration  of  such
Certificates under the Act.

         In arriving at the opinion expressed below, we have examined and relied
upon originals, or copies certified or otherwise identified to our satisfaction,
of such documents as we have deemed  necessary.  The opinion set forth herein is
based upon the  relevant  provisions  of the Internal  Revenue Code of 1986,  as
amended,  Treasury  Regulations  thereunder  (including  Proposed and  Temporary
Regulations),  and  interpretations  of the  foregoing  as  expressed  in  court
decisions, administrative determinations, and legislative history as of the date
hereof.  These provisions and  interpretations are subject to change at any time
and, in some


<PAGE>


First Union Residential
Securitization Transactions, Inc.
June 6, 1996
Page 2



circumstances,  with retroactive effect. Of course, a material change made after
the date hereof in any of the foregoing  bases of our opinions  could affect our
conclusions.

Based  upon  and  subject  to the  foregoing,  we are of the  opinion  that  the
discussion  under the headings  "Summary of Terms - Certain  Federal  Income Tax
Considerations" and " Certain Federal Income Tax Consequences" in the Prospectus
and in the Prospectus  Supplement  described above fairly summarizes the federal
income  tax  considerations  that are likely to be  material  to a holder of the
Certificates.

We hereby consent to the filing of this letter as an exhibit to the Registration
Statement and to a reference to this firm (as counsel to the  Registrant)  under
the heading "Certain Federal Income Tax Consequences" in the Prospectus  forming
a part of the Registration Statement,  without implying or admitting that we are
"experts"  within  the  meaning of the Act or the rules and  regulations  of the
Commission  issued  thereunder,  with  respect  to any part of the  Registration
Statement, including this exhibit.

                                Very truly yours,

                             PETREE STOCKTON, L.L.P.


<PAGE>





                                                           Exhibit 8.2

                             MOORE & VAN ALLEN, PLLC
                                ATTORNEYS AT LAW
                        100 NORTH TRYON STREET, FLOOR 47
                            CHARLOTTE, NC 28280-4003
                            TELEPHONE (704) 331-1000
                             TELEFAX (704) 331-1159













                                  June 5, 1996




First Union Residential Securitization Transactions, Inc.
One First Union Center
Charlotte, North Carolina  28288-0600

Ladies and Gentlemen:

         We have advised First Union  Residential  Securitization  Transactions,
Inc. (the  "Registrant")  with respect to certain  federal income tax aspects of
the issuance by the  Registrant  of certain  Residential  Mortgage  Pass-Through
Certificates  (the  "Certificates").  Such advice conforms to the description of
selected  federal income tax  consequences to holders of the  Certificates  that
appears  under the heading  "Certain  Federal  Income Tax  Consequences"  in the
prospectus (the  "Prospectus")  forming a part of the Registration  Statement on
Form S-3  ("Registration  Statement")  as prepared for filing by the  Registrant
with the Securities and Exchange  Commission (the  "Commission")  under Rule 415
promulgated  under the  Securities  Act of 1933,  as amended  (the  "Act"),  for
registration  of the  Certificates  under  the Act.  Such  description  does not
purport  to  discuss  all  possible  income tax  ramifications  of the  proposed
issuance, but with respect to those tax consequences which are discussed, in our
opinion the description is accurate in all material respects.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration  Statement  and to the use of our name  wherever  appearing  in the
Registration  Statement and the  Prospectus.  In giving such consent,  we do not
consider  that we are  "experts,"  within the meaning of the term as used in the
Act or the rules and  regulations  of the  Commission  issued  thereunder,  with
respect to any part of the Registration Statement,  including this opinion as an
exhibit or otherwise.

                                           Very truly yours,

                                           MOORE & VAN ALLEN, PLLC

                                           /s/ MOORE & VAN ALLEN, PLLC


<PAGE>


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