CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2
424B5, 1996-06-06
Previous: CONTIMORTGAGE HOME EQUITY LOAN TRUST 1996-2, 8-K, 1996-06-06
Next: SYNERGY SEMICONDUCTOR CORP, 8-A12G, 1996-06-06




<PAGE>
           PROSPECTUS SUPPLEMENT (TO PROSPECTUS DATED APRIL 17, 1996)
                                  $505,000,000
                   ContiMortgage Home Equity Loan Trust 1996-2
                    $29,000,000 5.90% Class A-1 Certificates
                    $118,000,000 6.50% Class A-2 Certificates
                    $54,000,000 6.70% Class A-3 Certificates
                    $82,500,000 6.85% Class A-4 Certificates
                    $21,500,000 7.05% Class A-5 Certificates
                    $62,500,000 7.25% Class A-6 Certificates
                    $43,000,000 7.60% Class A-7 Certificates
                    $39,500,000 7.90% Class A-8 Certificates
               $55,000,000 Class A-9 Adjustable Rate Certificates
                    Class A-10IO Interest-Only Certificates*
                                   ----------
                            ContiMortgage Corporation
                               Seller and Servicer
                       ContiSecurities Asset Funding Corp.
                                    Depositor
                                   ----------
The ContiMortgage Home Equity Loan Pass-Through Certificates, Series 1996-2 (the
    "Certificates") will consist of (i) the Class A-1 Certificates, Class A-2
    Certificates, Class A-3 Certificates, Class A-4 Certificates, Class A-5
        Certificates, Class A-6 Certificates, Class A-7 Certificates and
      Class A-8 Certificates (collectively, the "Fixed Rate Certificates"),
     (ii) the Class A-9 Certificates (the "Adjustable Rate Certificates"),
     (iii) the Class A-10IO Certificates (collectively with the Fixed Rate
        Certificates and the Adjustable Rate Certificates, the "Class A
      Certificates"), (iv) one or more classes of subordinate Certificates
       and (v) a residual class (the "Class R Certificates"; and together
           with such other subordinate Certificates, the "Subordinate
       Certificates"). Only the Class A Certificates are offered hereby.

         
         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk Factors" beginning on Page S-15 herein, "Prepayment and
Yield Considerations" beginning on page S-36 herein and "Risk Factors" beginning
on page S-6 in the Prospectus.                    
                                   ----------
                                                  (Cover continued on next page)
  THE CLASS A CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
   DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, THE SELLER,
   THE SERVICER OR ANY OF THEIR AFFILIATES. NEITHER THE CLASS A CERTIFICATES
    NOR THE HOME EQUITY LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL 
                                    AGENCY.

 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND 
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
     SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
       PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT
             OR THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                                   ----------
                                                                            
<TABLE>
<CAPTION>
                                                                        Price to             Underwriting         Proceeds to
                                                                        Public (1)              Discount          Depositor(1)(2)
<S>                                                                  <C>                     <C>                 <C>     
Per Class A-1 Certificate........................................        99.9962%                0.1000%             99.8962%
Per Class A-2 Certificate........................................        99.9795%                0.1500%             99.8295%
Per Class A-3 Certificate........................................        99.9564%                0.2000%             99.7564%
Per Class A-4 Certificate........................................        99.8918%                0.2625%             99.6293%
Per Class A-5 Certificate........................................        99.9390%                0.2900%             99.6490%
Per Class A-6 Certificate........................................        99.8963%                0.3250%             99.5713%
Per Class A-7 Certificate........................................        99.7944%                0.3750%             99.4194%
Per Class A-8 Certificate........................................        99.6222%                0.4250%             99.1972%
Per Class A-9 Certificate........................................       100.0000%                0.2500%             99.7500%
Total                                                                 $504,546,332.50         $1,262,662.50       $503,283,670.00

<FN>
(1)   Plus accrued interest, if any, from June 1, 1996 with respect to the Class
      A-2,  Class A-3,  Class A-4, Class A-5, Class A-6, Class A-7 and Class A-8
      Certificates.
(2)   Before deducting expenses, estimated to be $570,000.
</FN>
</TABLE>


* The Class  A-10IO  Pass-Through  Rate will vary as a result of the variance in
the weighted  average of eight  component  regular  interests in the  Upper-Tier
REMIC subject to the Class A-10IO Available Funds Cap as described herein.

    The  Certificates  are offered by the several  Underwriters  when, as and if
issued by the Trust,  delivered to and accepted by the  Underwriters and subject
to their right to reject  orders in whole or in part.  It is  expected  that the
delivery  of the  Certificates  in book entry  form,  will be made  through  the
facilities of the Depository Trust Company, CEDEL S.A. and Euroclear on or about
June 11, 1996, against payment in immediately  available funds.  
                              -------------------
Underwriters of the Fixed Rate Certificates and the Adjustable Rate Certificates

CS FIRST BOSTON
     CONTIFINANCIAL SERVICES CORPORATION
                          GREENWICH CAPITAL MARKETS, INC.
                                                 LEHMAN BROTHERS
                                                             MERRILL LYNCH & CO.
                  Underwriter of the Class A-10IO Certificates
                                                 GREENWICH CAPITAL MARKETS, INC.
             The date of this Prospectus Supplement is May 15, 1996
<PAGE>
(Cover  continued  from  previous  page)  

         The Certificates  represent undivided ownership interests in one of two
pools  (each,  a "Home  Equity Loan  Group") of fixed and  adjustable  rate home
equity loans (the "Home Equity  Loans") held by  ContiMortgage  Home Equity Loan
Trust 1996-2 (the "Trust"). The Fixed Rate Certificates will represent undivided
ownership  interests in the Home Equity Loans in the Fixed Rate Group, which are
secured  by first and second  lien  mortgages  or deeds of trust.  The Class A-9
Certificates  will represent  undivided  ownership  interests in the Home Equity
Loans in the  Adjustable  Rate  Group,  which are  secured  solely by first lien
mortgages or deeds of trust.

         The  Class A  Certificates  also  will  represent  undivided  ownership
interests  in all monies due under the Home Equity  Loans  (other than  Retained
Yield  referred to herein)  after May 31, 1996 (the  "Cut-Off  Date"),  security
interests in the properties  which secure the Home Equity Loans (the  "Mortgaged
Properties"), two certificate guaranty  insurance  policies, funds on deposit in
certain trust accounts,  and certain other property.  The Home Equity Loans were
originated or purchased by the Seller.  The Trust will be created  pursuant to a
Pooling and Servicing  Agreement  (the "Pooling and Servicing  Agreement") to be
dated as of June 1, 1996,  among the  Depositor,  the Seller,  the  Servicer and
Manufacturers and Traders Trust Company, as Trustee (the "Trustee").

         On or before the issuance of the Certificates, the Servicer will obtain
from MBIA Insurance  Corporation  (the  "Certificate  Insurer") two  certificate
guaranty   insurance   policies  relating  to  the  Class  A  Certificates  (the
"Certificate  Insurance  Policies")  in favor of the  Trustee.  The  Certificate
Insurance  Policies will provide for a 100%  coverage of the ultimate  principal
amount  of,  and  scheduled interest  due  on,  the  Class  A Certificates.

                                [GRAPHIC OMITTED]

         The Home  Equity  Loan Pool will be divided  into two groups  (each,  a
"Home  Equity  Loan  Group" or a  "Group").  The Fixed  Rate  Certificates  will
represent an undivided  ownership  interest in a group of fixed-rate Home Equity
Loans (the "Fixed Rate Group").  The Adjustable Rate Certificates will represent
an undivided ownership interest in a group of adjustable-rate  Home Equity Loans
(the "Adjustable Rate Group").

         It is a  condition  to issuance  of the Class A  Certificates  that the
Class A  Certificates  be rated in the  highest  rating  category by Moody's and
Standard and Poor's.

         Distributions   of  interest   will  be  made  to  the  Owners  of  the
Certificates  on the 15th day of each month  (or,  if such day is not a business
day, the next business  day)  beginning  July 15, 1996.  Interest will be passed
through on each Payment Date to the Owners of the Class A Certificates  based on
the  related  Certificate  Principal  Balance  (as  defined  herein) or Notional
Principal Amount (as defined  herein),  and at the rate applicable to each Class
of the Class A Certificates (each, a "Pass-Through Rate"). The Pass-Through Rate
for each Class of the Fixed Rate Certificates and the Class A-10IO is set out on
the cover hereof.  The  Pass-Through  Rate for the Adjustable Rate  Certificates
adjusts  monthly based upon one-month  LIBOR (as defined herein) or as otherwise
described  herein.  Distributions  in  reduction  of the  Certificate  Principal
Balances  will be  made on each  Payment  Date  in the  manner  and the  amounts
described herein.  Distributions on the Subordinate Certificates are subordinate
to distributions on the Class A Certificates to the extent described herein.

         The Class A-10IO Certificates are interest-only Certificates. The yield
to investors on the Class A-10IO  Certificates  will, and the yield to investors
on the Class A Certificates  (other than the Class A-10IO  Certificates) sold at
prices  other than par may,  be  extremely  sensitive  to the rate and timing of
principal   payments   (including   prepayments,   repurchases,   defaults   and
liquidations)  on the Home Equity Loans,  which may vary over time. A rapid rate
of such principal  payments on the Home Equity Loans could result in the failure
of investors in the A-10IO  Certificates  to recover their initial  investments.
See "Summary of Terms -- Nature of Class A-10IO  Certificates,"  "Prepayment and
Yield  Considerations"  herein and "Risk  Factors"  and "Yield,  Prepayment  and
Maturity Considerations" in the Prospectus.

         The Trust Estate will consist  primarily of two segregated asset pools,
with  respect to which  elections  will be made to treat each as a "real  estate
mortgage  investment  conduit" (a "REMIC") for federal  income tax purposes.  As
described  more fully herein,  all of the Class A Certificates  will  constitute
"regular  interests" in the Upper-Tier REMIC (as defined  herein).  See "Certain
Federal Income Tax Consequences" herein and in the Prospectus.

         Prior to  their  issuance  there  has been no  market  for the  Class A
Certificates  nor can there be any assurance that one will develop or if it does
develop,  that it will  provide  the  Owners  of the Class A  Certificates  with
liquidity or will continue for the life of the  Certificates.  The  Underwriters
intend, but are not obligated, to make a market in the Certificates.  
                                   ----------
         IN CONNECTION WITH THIS OFFERING,  THE  UNDERWRITERS  MAY OVER-ALLOT OR
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICES OF THE CLASS A
CERTIFICATES  AT LEVELS  ABOVE THOSE WHICH MIGHT  OTHERWISE  PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
<PAGE>
         UNTIL 90 DAYS AFTER 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 THE
PROSPECTUS TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

         The Certificates offered by this Prospectus  Supplement will be part of
a separate series of Certificates being offered by the Depositor pursuant to its
Prospectus  dated April 17, 1996, of which this Prospectus  Supplement is a part
and which  accompanies  this  Prospectus  Supplement.  The  Prospectus  contains
important information regarding this offering which is not contained herein, and
prospective  investors  are  urged to read the  Prospectus  and this  Prospectus
Supplement in full.
<PAGE>

                              AVAILABLE INFORMATION

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

                                REPORTS TO OWNERS

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

<PAGE>
                                TABLE OF CONTENTS
                              Prospectus Supplement

                                                                          Page


SUMMARY OF TERMS............................................................S-1
RISK FACTORS...............................................................S-15
THE SELLER AND SERVICER....................................................S-17
     General...............................................................S-17
     Credit and Underwriting Guidelines....................................S-18
     Indemnification by the Depositor......................................S-20
     Delinquency, Loan Loss and Foreclosure Information....................S-20
USE OF PROCEEDS............................................................S-22
THE DEPOSITOR..............................................................S-22
THE HOME EQUITY LOAN POOL..................................................S-22
     General...............................................................S-22
     Home Equity Loans -- Fixed Rate Group.................................S-23
     Home Equity Loans -- Adjustable Rate Group............................S-30
     Interest Payments on the Home Equity Loans............................S-36
PREPAYMENT AND YIELD CONSIDERATIONS........................................S-36
     General...............................................................S-36
     Projected Prepayment and Yield for Class A Certificates...............S-37
     Payment Lag Feature of Class A Certificates...........................S-44
     Yield Sensitivity of the Class A-10IO Certificates....................S-44
FORMATION OF THE TRUST AND TRUST PROPERTY..................................S-45
ADDITIONAL INFORMATION.....................................................S-46
DESCRIPTION OF THE CLASS A CERTIFICATES....................................S-46
     General...............................................................S-46
     Payment Dates.........................................................S-46
     Distributions.........................................................S-47
     Calculation of LIBOR..................................................S-49
     Book Entry Registration of the Class A Certificates...................S-50
     Assignment of Rights..................................................S-53
THE CERTIFICATE INSURER....................................................S-53
CREDIT ENHANCEMENT.........................................................S-56
     Certificate Insurance Policies........................................S-56
     Overcollateralization Provisions......................................S-56
     Crosscollateralization Provisions.....................................S-58


THE POOLING AND SERVICING AGREEMENT........................................S-58
     Covenant of the Seller to Take Certain Actions with Respect
         to the Home Equity Loans in Certain Situations....................S-58
     Assignment of Home Equity Loans.......................................S-59
     Servicing and Sub-Servicing...........................................S-60
     Removal and Resignation of Servicer...................................S-63
     The Trustee...........................................................S-64
     Reporting Requirements................................................S-64
     Removal of Trustee for Cause..........................................S-65
     Governing Law.........................................................S-65
     Amendments............................................................S-65
     Termination of the Trust..............................................S-66
     Optional Termination..................................................S-66
CERTAIN FEDERAL INCOME TAX CONSEQUENCES....................................S-66
     REMIC Elections.......................................................S-67
ERISA CONSIDERATIONS.......................................................S-67
RATINGS....................................................................S-70
LEGAL INVESTMENT CONSIDERATIONS............................................S-70
UNDERWRITING...............................................................S-70
REPORT OF EXPERTS..........................................................S-72
CERTAIN LEGAL MATTERS......................................................S-73

GLOBAL CLEARANCE, SETTLEMENT AND TAX
  DOCUMENTATION PROCEDURES..............................................Annex I
TARGETED BALANCE SCHEDULE..............................................Annex II
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS................................A-1
AUDITED FINANCIAL STATEMENTS FOR THE
  CERTIFICATE INSURER.......................................................B-1
UNAUDITED FINANCIAL STATEMENTS FOR THE
  CERTIFICATE INSURER.......................................................C-1

                                   Prospectus
                                                                            Page


SUMMARY OF PROSPECTUS........................................................  1
RISK FACTORS.................................................................  6
DESCRIPTION OF THE CERTIFICATES..............................................  9
     General.................................................................. 9
     Classes of Certificates................................................. 10
     Distributions of Principal and Interest................................. 11
     Book Entry Registration................................................. 13
     List Owners of Certificates............................................. 13
THE TRUSTS................................................................... 13
     Mortgage Loans.......................................................... 14
     Contracts............................................................... 15
     Mortgage-Backed Securities.............................................. 16
     Other Mortgage Securities............................................... 17
CREDIT ENHANCEMENT........................................................... 17
SERVICING OF MORTGAGE LOANS AND CONTRACTS.................................... 22
     Payments on Mortgage Loans.............................................. 22
     Advances................................................................ 23
     Collection and Other Servicing Procedures............................... 23
     Primary Mortgage Insurance.............................................. 25
     Standard Hazard Insurance............................................... 25
     Title Insurance Policies................................................ 26
     Claims Under Primary Mortgage Insurance Policies and Standard Hazard
         Insurance Policies; Other Realization Upon Defaulted Loan........... 26
     Servicing Compensation and Payment of Expenses.......................... 27
     Master Servicer......................................................... 27
ADMINISTRATION............................................................... 28
     Assignment of Mortgage Assets........................................... 28
     Evidence as to Compliance............................................... 30
     The Trustee............................................................. 30
     Administration of the Certificate Account............................... 31
     Reports................................................................. 32
     Forward Commitments; Pre-Funding........................................ 32
     Servicer Events of Default.............................................. 32
     Rights Upon Servicer Event of Default................................... 33
     Amendment............................................................... 33
     Termination............................................................. 33
USE OF PROCEEDS.............................................................. 34
THE DEPOSITOR.................................................................34
CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS................................. 34
     General................................................................. 34
     Foreclosure............................................................. 35
     Soldiers' and Sailors' Civil Relief Act................................. 40
     The Contracts........................................................... 40
     The Title I Program..................................................... 43
LEGAL INVESTMENT MATTERS..................................................... 47
ERISA CONSIDERATIONS......................................................... 48
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................... 50
     Federal Income Tax Consequences For REMIC Certificates.................. 50
     Taxation of Regular Certificates........................................ 51
     Taxation of Residual Certificates....................................... 57
     Treatment of Certain Items of REMIC Income and Expense.................. 59
     Tax-Related Restrictions on Transfer of Residual Certificates........... 61
     Sale or Exchange of a Residual Certificate.............................. 63
     Taxes That May Be Imposed on the REMIC Pool............................. 63
     Liquidation of the REMIC Pool........................................... 64
     Administrative Matters.................................................. 64
     Limitations on Deduction of Certain Expenses............................ 64
     Taxation of Certain Foreign Investors................................... 65
     Backup Withholding...................................................... 66
     Reporting Requirements.................................................. 66
     Federal Income Tax Consequences for Certificates as to Which
         No REMIC Election Is Made........................................... 67
     Standard Certificates .................................................. 67
     Premium and Discount.................................................... 68
     Stripped Certificates................................................... 70
     Reporting Requirements and Backup Withholding........................... 72
     Taxation of Certain Foreign Investors................................... 72
     Taxation of Securities Classified as Partnership Interests.............. 73
PLAN OF DISTRIBUTION......................................................... 73
LEGAL MATTERS................................................................ 73
FINANCIAL INFORMATION........................................................ 73

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



<PAGE>
                                SUMMARY OF TERMS

         This  summary is qualified in its entirety by reference to the detailed
information   appearing   elsewhere  in  this  Prospectus   Supplement  and  the
accompanying  Prospectus.  Reference is made to the Index of  Principal  Defined
Terms for the location of certain capitalized terms.

Issuer:                             ContiMortgage  Home Equity Loan Trust 1996-2
                                    (the "Trust").

Certificates Offered:               $505,000,000  Home Equity Loan  Pass-Through
                                    Certificates, Series 1996-2, to be issued in
                                    the following Classes (each, a "Class"):
<TABLE>
<CAPTION>

                                    Initial Certificate           Pass-Through
                                    Principal Balance                 Rate               Class
                                    -----------------                 ----               -----

<S>                                     <C>                            <C>                     <C>           
                                        $29,000,000                    5.90%           Class A-1 Certificates
                                       $118,000,000                    6.50%           Class A-2 Certificates
                                        $54,000,000                    6.70%           Class A-3 Certificates
                                        $82,500,000                    6.85%           Class A-4 Certificates
                                        $21,500,000                    7.05%           Class A-5 Certificates
                                        $62,500,000                    7.25%           Class A-6 Certificates
                                        $43,000,000                    7.60%           Class A-7 Certificates
                                        $39,500,000                    7.90%(1)        Class A-8 Certificates
                                        $55,000,000                     (2)            Class A-9 Certificates
                                           $0   (3)                     (4)            Class A-10IO Certificates
</TABLE>

                                    (1) The  Pass-Through  Rate with  respect to
                                    the  Class  A-8  Certificates  shall  be the
                                    lower of 7.90% and the  weighted  average of
                                    the Coupon Rates of the Home Equity Loans in
                                    the  Fixed  Rate  Group  less  approximately
                                    0.59% per annum.  Approximately 1.90% of the
                                    Home Equity Loans in the Fixed Rate Group by
                                    Loan  Balance  as of the  Cut-Off  Date bear
                                    interest at Coupon  Rates  which,  after the
                                    deduction  of  approximately  0.59% would be
                                    lower  than  7.90%.  As  a  result,   it  is
                                    unlikely  that the  weighted  average of the
                                    Coupon Rates of the Home Equity Loans in the
                                    Fixed  Rate  Group  after the  deduction  of
                                    approximately 0.59% will be less than 7.90%.

                                    (2) On each  Payment  Date,  the  Class  A-9
                                    Pass-Through  Rate  will  be  equal  to  the
                                    lesser of (i) with  respect  to any  Payment
                                    Date  which   occurs  on  or  prior  to  the
                                    Clean-Up Call Date (as defined herein),  the
                                    rate equal to the London  interbank  offered
                                    rate  for  United  States  dollar   deposits
                                    ("LIBOR")  (calculated  as  described  under
                                    "Description  of the Class A Certificates --
                                    Calculation of LIBOR" herein) plus 0.33% per
                                    annum and for any Payment  Date  thereafter,
                                    LIBOR  plus  0.66% per  annum,  and (ii) the
                                    weighted  average of the Coupon Rates on the
                                    Home  Equity  Loans in the  Adjustable  Rate
                                    Group,  less  approximately  0.59% per annum
                                    prior  to the  thirteenth  Payment  Date and
                                    less  approximately  1.09%  for any  Payment
                                    Date  thereafter  (the "Class A-9  Available
                                    Funds Cap").

                                    (3) Interest will be calculated on the Class
                                    A-10IO   Certificates  on  the  basis  of  a
                                    "Notional  Principal  Amount"  equal  to the
                                    aggregate outstanding  Certificate Principal
                                    Balances of the Fixed Rate  Certificates (as
                                    defined  below).  Reference  to the Notional
                                    Principal   Amount  of  the   Class   A-10IO
                                    Certificates  is solely for  convenience  in
                                    certain  calculations and does not represent
                                    the  right  to  receive   any   distribution
                                    allocable to principal.

                                    (4) The Class A-10IO  Pass-Through Rate will
                                    vary  as a  result  of the  variance  in the
                                    weighted  average  of  the  eight  component
                                    regular  interests in the  Upper-Tier  REMIC
                                    subject to the Class A- 10IO Available Funds
                                    Cap  as  described  in  the  Summary   under
                                    "Distributions      --     Class      A-10IO
                                    Certificates."

                                    The  Class  A-1   Certificates,   Class  A-2
                                    Certificates,  Class A-3 Certificates, Class
                                    A-4  Certificates,  Class A-5  Certificates,
                                    Class    A-6    Certificates,    Class   A-7
                                    Certificates  and Class A-8 Certificates are
                                    collectively   referred  to  herein  as  the
                                    "Fixed Rate Certificates," and the Class A-9
                                    Certificates  are also referred to herein as
                                    the  "Adjustable  Rate   Certificates."  The
                                    Fixed Rate Certificates, the Adjustable Rate
                                    Certificates    and   the    Class    A-10IO
                                    Certificates  are  collectively  referred to
                                    herein as the "Class A Certificates."

                                    On any date  after  the  Closing  Date,  the
                                    "Certificate   Principal   Balance"  or  the
                                    "Class A Certificate  Principal  Balance" is
                                    the Initial  Certificate  Principal  Balance
                                    set out above  less all  amounts  previously
                                    distributed to the Owners of

                                       S-1
<PAGE>
                                    each  Class  of  the  Class  A  Certificates
                                    (other than the Class  A-10IO  Certificates)
                                    on account of principal.

Depositor:                          ContiSecurities  Asset  Funding  Corp.  (the
                                    "Depositor"), a Delaware corporation.

Seller and Servicer:                ContiMortgage  Corporation (the "Seller" and
                                    the "Servicer"), a Delaware corporation.

Trustee:                            Manufacturers and Traders Trust Company (the
                                    "Trustee"), a New York banking corporation.

Cut-Off Date:                       As of the close of business on May 31, 1996.

Statistical Calculation Date:       May 10, 1996.

Closing Date:                       On or about June 11, 1996.

Description of the Certificates:    The   Home    Equity    Loan    Pass-Through
                                    Certificates   (the   "Certificates")   will
                                    consist of the Class A Certificates,  one or
                                    more classes of subordinate Certificates and
                                    a residual class (the "Class R Certificates"
                                    and  together  with such  other  subordinate
                                    Certificates,        the        "Subordinate
                                    Certificates").  The  Certificates  will  be
                                    issued  pursuant to a Pooling and  Servicing
                                    Agreement   (the   "Pooling  and   Servicing
                                    Agreement")  to be dated as of June 1, 1996,
                                    among  the   Depositor,   the  Seller,   the
                                    Servicer and the  Trustee.  Only the Class A
                                    Certificates will be offered hereby.

Denominations:                      The   Fixed   Rate   Certificates   and  the
                                    Adjustable Rate Certificates are issuable in
                                    book   entry   form  in   minimum   original
                                    principal  amounts  of $1,000  and  integral
                                    multiples   thereof.    The   Class   A-10IO
                                    Certificates are issuable in book entry form
                                    in minimum percentage  interest of ownership
                                    of not less than 10%.

The Home Equity Loans:              Unless   otherwise  noted,  all  statistical
                                    percentages  in this  Prospectus  Supplement
                                    are   approximate   and   measured   by  the
                                    aggregate  Loan  Balance of the related home
                                    equity loans (the "Home Equity  Loans"),  in
                                    relation  to the  Home  Equity  Loans in the
                                    applicable Home Equity Loan Group, or of all
                                    of the Home  Equity  Loans in the Trust (the
                                    "Original  Aggregate  Loan Balance") in each
                                    case as of the Statistical Calculation Date.
                                    See   "Additional   Information"   in   this
                                    Prospectus Supplement. The Home Equity Loans
                                    will  consist of 5,883 fixed and  adjustable
                                    rate    conventional   home   equity   loans
                                    evidenced by promissory  notes (the "Notes")
                                    secured  by first and  second  lien deeds of
                                    trust,  security  deeds  or  mortgages  (the
                                    "Mortgages"), which are located in 42 states
                                    and the District of Columbia. The properties
                                    securing   the  Home   Equity   Loans   (the
                                    "Properties")     consist    primarily    of
                                    single-family   residences   (which  may  be
                                    attached,  detached,  part of a  two-to-four
                                    family  dwelling,  a  condominium  unit or a
                                    unit in a planned unit development) and also
                                    include mixed use properties. The Properties
                                    may be owner-occupied and non-owner occupied
                                    investment    properties.     No    Combined
                                    Loan-to-Value  Ratio (based upon  appraisals
                                    made at the  time of  origination)  exceeded
                                    95% as of the Cut-Off Date.  The Home Equity
                                    Loans are not  insured by either  primary or
                                    pool mortgage insurance  policies;  however,
                                    certain  distributions  due to the Owners of
                                    the Class A Certificates  (the "Owners") are
                                    insured by the Certificate  Insurer pursuant
                                    to the Certificate  Insurance Policies.  See
                                    "Credit Enhancement" herein. The Home Equity
                                    Loans are not  guaranteed  by the  Seller or
                                    any affiliate thereof. The Home Equity Loans
                                    will be serviced by the  Servicer  generally
                                    in   accordance   with  the   standards  and
                                    procedures   required   by  FNMA   for  FNMA
                                    mortgage-backed securities.

                                       S-2
<PAGE>

                                    Fixed  Rate  Group.  As of  the  Statistical
                                    Calculation  Date,  the average Loan Balance
                                    of the Home  Equity  Loans in the Fixed Rate
                                    Group was  $63,731.23;  the  interest  rates
                                    (the  "Coupon  Rates")  of such Home  Equity
                                    Loans  ranged  from  7.50%  to  18.55%;  the
                                    weighted average Loan-to-Value Ratio of such
                                    Home Equity  Loans was 71.33%;  the weighted
                                    average Combined Loan-to-Value Ratio of such
                                    Home Equity  Loans was 74.11%;  the weighted
                                    average  Coupon  Rate  of such  Home  Equity
                                    Loans was 11.18%;  the  weighted  average of
                                    the Coupon Rate being retained by the Seller
                                    and  not  being   sold  to  the  Trust  (the
                                    "Retained Yield") for such Home Equity Loans
                                    was  11.18%;   and  the   weighted   average
                                    remaining  term to  maturity  of  such  Home
                                    Equity   Loans  was   204.24   months.   The
                                    remaining   terms  to  maturity  as  of  the
                                    Statistical  Calculation  Date  of the  Home
                                    Equity  Loans in the Fixed Rate Group ranged
                                    from 58 months to 360  months.  The  maximum
                                    Loan Balance of the Home Equity Loans in the
                                    Fixed  Rate  Group  as  of  the  Statistical
                                    Calculation  Date  was   $375,000.00.   Home
                                    Equity   Loans  in  the  Fixed   Rate  Group
                                    containing  "balloon"  payments  represented
                                    not  more  than   55.08%  of  the   Original
                                    Aggregate  Loan  Balance  of the Fixed  Rate
                                    Group. No Home Equity Loan in the Fixed Rate
                                    Group will  mature  later than June 1, 2026.
                                    4,622 of the Home Equity  Loans in the Fixed
                                    Rate Group are  secured  by first  mortgages
                                    representing in the aggregate  93.09% of the
                                    Original Aggregate Loan Balance of the Fixed
                                    Rate Group and 622 of the Home Equity  Loans
                                    in the  Fixed  Rate  Group  are  secured  by
                                    second lien  mortgages  representing  in the
                                    aggregate  6.91% of the  Original  Aggregate
                                    Loan  Balance of the Fixed Rate Group.  As a
                                    percentage  of the Original  Aggregate  Loan
                                    Balance of the Fixed Rate Group, 87.33% were
                                    secured  by   mortgages   on   single-family
                                    detached  dwellings,  3.04% by  mortgages on
                                    single-family  attached dwellings,  7.70% by
                                    mortgages on two-to-four  family  dwellings,
                                    .42% by  condominiums,  and  1.51%  by other
                                    types of  dwellings.  See "The  Home  Equity
                                    Loan Pool -- Home Equity Loans -- Fixed Rate
                                    Group" herein.

                                    Adjustable  Rate  Group.  All  of  the  Home
                                    Equity  Loans in the  Adjustable  Rate Group
                                    bear   interest   at   rates   that   adjust
                                    semiannually  based on the London  interbank
                                    offered  rate for  six-month  United  States
                                    dollar  deposits.   The  Coupon  Rates  with
                                    respect to all of the Home  Equity  Loans in
                                    the  Adjustable  Rate  Group are  subject to
                                    periodic   and   lifetime    interest   rate
                                    adjustment  caps.  See "The Home Equity Loan
                                    Pool -- Home Equity Loans -- Adjustable Rate
                                    Group."

                                    As of the Statistical  Calculation Date, the
                                    average  Loan  Balance  of the  Home  Equity
                                    Loans  in  the  Adjustable  Rate  Group  was
                                    $82,140.09;  the  Coupon  Rates of such Home
                                    Equity  Loans  ranged  from 7.45% to 14.19%;
                                    the weighted average  Loan-to-Value Ratio of
                                    such  Home  Equity  Loans  was  74.74%;  the
                                    weighted  average  Coupon  Rate of such Home
                                    Equity  Loans was  9.85%;  and the  weighted
                                    average  remaining  term to maturity of such
                                    Home  Equity  Loans was 355.21  months.  The
                                    remaining   terms  to  maturity  as  of  the
                                    Statistical  Calculation  Date  of the  Home
                                    Equity  Loans in the  Adjustable  Rate Group
                                    ranged  from 119 months to 360  months.  The
                                    maximum  Loan  Balance  of the  Home  Equity
                                    Loans in the Adjustable Rate Group as of the
                                    Statistical     Calculation     Date     was
                                    $337,500.00.   Home  Equity   Loans  in  the
                                    Adjustable Rate Group  containing  "balloon"
                                    payments  represented not more than .45%. No
                                    Home  Equity  Loan  in the  Adjustable  Rate
                                    Group will  mature  later than June 1, 2026.
                                    All  of  the  Home   Equity   Loans  in  the
                                    Adjustable  Rate Group are  secured by first
                                    mortgages representing in the aggregate 100%
                                    of the  Original  Aggregate  Loan Balance of
                                    the Adjustable  Rate Group.  As a percentage
                                    of the  Original  Aggregate  Loan Balance of
                                    the  Adjustable  Rate  Group,   93.79%  were
                                    secured  by   mortgages   on   single-family
                                    detached  dwellings,  .69% by  mortgages  on
                                    single-family  attached dwellings,  3.27% by
                                    mortgages on two-to-four  family  dwellings,
                                    .62% by  condominiums  and  1.63%  by  other
                                    types of dwellings. See

                                       S-3
<PAGE>

                                    "The Home  Equity  Loan Pool -- Home  Equity
                                    Loans -- Adjustable Rate Group" herein.

                                    All  of  the  Home   Equity   Loans  in  the
                                    Adjustable  Rate Group have  maximum  Coupon
                                    Rates.  The weighted  average maximum Coupon
                                    Rate  of  the  Home  Equity   Loans  in  the
                                    Adjustable   Rate  Group  is  16.09%,   with
                                    maximum   Coupon   Rates   that  range  from
                                    approximately  13.45%  to  20.19%.  The Home
                                    Equity  Loans in the  Adjustable  Rate Group
                                    have a weighted  average  gross margin as of
                                    the Cut-Off Date of 6.67%.  The gross margin
                                    for the Home Equity Loans in the  Adjustable
                                    Rate Group ranges from 2.50% to 10.75%.

Final Scheduled
Payment Dates:                      The Final  Scheduled  Payment Dates for each
                                    of  the   respective   classes  of  Class  A
                                    Certificates are as follows,  although it is
                                    anticipated  that the actual  final  Payment
                                    Date for each Class will occur  earlier than
                                    the  Final   Scheduled   Payment  Date.  See
                                    "Prepayment   and   Yield    Considerations"
                                    herein.
<TABLE>
<CAPTION>

                                                                                   Final Scheduled
                                                                                    Payment Date
                                                                                    ------------

<S>                                                                             <C>     
                                    Class A-1 Certificates:                     September 15, 1997
                                    Class A-2 Certificates:                         June 15, 2010
                                    Class A-3 Certificates:                        April 15, 2011
                                    Class A-4 Certificates:                        April 15, 2011
                                    Class A-5 Certificates:                        April 15, 2011
                                    Class A-6 Certificates:                         June 15, 2011
                                    Class A-7 Certificates:                     February 15, 2015
                                    Class A-8 Certificates:                         July 15, 2027
                                    Class A-9 Certificates:                         July 15, 2027
                                    Class A-10IO Certificates:                      July 15, 2027
</TABLE>

Distributions--General:             On the 15th day of each  month,  or, if such
                                    day is not a  Business  Day,  then  the next
                                    succeeding Business Day, commencing July 15,
                                    1996 (each such day being a "Payment Date"),
                                    the Trustee  will be required to  distribute
                                    to the Owners of the Class  A-2,  Class A-3,
                                    Class A-4,  Class A-5, Class A-6, Class A-7,
                                    Class A-8 and Class A-10IO  Certificates  of
                                    record  as of the last  day of the  calendar
                                    month  immediately  preceding  the  calendar
                                    month in which such  Payment Date occurs and
                                    to the Owners of the Class A-1 and Class A-9
                                    Certificates   of   record  as  of  the  day
                                    immediately   preceding  such  Payment  Date
                                    (each  such  date,  the  "Record  Date") the
                                    "Class A Distribution Amount" which shall be
                                    the sum of (x) Current  Interest and (y) the
                                    Principal   Distribution   Amount  (each  as
                                    defined below).

                                    For each  Payment  Date,  interest  due with
                                    respect to the Class A-2,  Class A-3,  Class
                                    A-4,  Class A-5, Class A-6, Class A-7, Class
                                    A-8 and Class  A-10IO  Certificates  will be
                                    interest  which has  accrued on the  related
                                    Certificate  Principal  Balance or  Notional
                                    Principal Amount, as the case may be, during
                                    the calendar month immediately preceding the
                                    month in which such Payment Date occurs. The
                                    interest  due with  respect to the Class A-1
                                    and  Class  A-9  Certificates  will  be  the
                                    interest  which has  accrued on the  related
                                    Certificate   Principal   Balance  from  the
                                    preceding  Payment Date (or from the Closing
                                    Date in the case of the first  Payment Date)
                                    to  and  including  the  day  prior  to  the
                                    current   Payment  Date.  Each  such  period
                                    relating  to the  accrual of interest is the
                                    "Accrual  Period" for the  related  Class of
                                    Class A  Certificates.  All  calculations of
                                    interest on the Fixed Rate  Certificates and
                                    the Class A-10IO  Certificates  will be made
                                    on the basis of a 360-day  year  assumed  to
                                    consist    of    twelve    30-day    months.
                                    Calculations  of interest on the  Adjustable
                                    Rate Certificates will be made on the

                                       S-4
<PAGE>
                                    basis of the actual  number of days  elapsed
                                    in the related  Accrual Period and in a year
                                    of 360 days.

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

Allocations of Interest
and Principal:                      The Class A Distribution  Amount relating to
                                    each  Group of Home  Equity  Loans  for each
                                    Payment   Date  (to  the  extent  funds  are
                                    available therefor) shall be allocated among
                                    the Class A  Certificates  in the  following
                                    amounts  and  in  the  following   order  of
                                    priority:

                                    (i) First,  with  respect to each Group,  to
                                    the  Owners of the Class A  Certificates  of
                                    such    Group   and   the    Class    A-10IO
                                    Certificates,  the  related  Class A Current
                                    Interest for such Certificates on a pro rata
                                    basis without any priority  among such Class
                                    A Certificates.

                                    (ii) Second,  with respect to each Group, to
                                    the  Owners of the Class A  Certificates  of
                                    such  Group  (other  than the  Class  A-10IO
                                    Certificates) (A) the Principal Distribution
                                    Amount (as  defined  below under the heading
                                    "Principal")  applicable  to the Fixed  Rate
                                    Group shall be distributed  as follows:  (I)
                                    first,  to  the  Owners  of  the  Class  A-1
                                    Certificates, the amount necessary to reduce
                                    the Class A-1 Certificate  Principal Balance
                                    to the  targeted  balance  for such  Payment
                                    Date as set  forth on the  Targeted  Balance
                                    Schedule   (such   amount,   the   "Targeted
                                    Amount")  set forth as Annex II hereto until
                                    the Class A-1 Certificate  Principal Balance
                                    is reduced to zero;  (II) second,  until the
                                    Class A-1 Certificate  Principal  Balance is
                                    reduced  to  zero;   concurrently  with  the
                                    distributions  described  in  clause  (A)(I)
                                    above all amounts of  principal  received in
                                    excess of the Targeted  Amount to the Owners
                                    of the  Class  A-2  Certificates  until  the
                                    Class A-2 Certificate  Principal  Balance is
                                    reduced  to  zero  and,  thereafter  to  the
                                    Owners of the Class A-2 Certificates,  until
                                    the Class A-2 Certificate  Principal Balance
                                    is reduced to zero (provided,  however, that
                                    if  the  Class  A-2  Certificate   Principal
                                    Balance  is  reduced  to zero  prior  to the
                                    Payment Date on which Class A-1  Certificate
                                    Principal  Balance is  reduced to zero,  the
                                    Principal  Distribution Amount applicable to
                                    the  Fixed   Rate   Certificates   shall  be
                                    distributed  to the  Owners of the Class A-1
                                    Certificates until the Class A-1 Certificate
                                    Principal Balance is reduced to zero); (III)
                                    third,  to  the  Owners  of  the  Class  A-3
                                    Certificates,    until    the    Class   A-3
                                    Certificate  Principal Balance is reduced to
                                    zero;  (IV)  fourth,  to the  Owners  of the
                                    Class A-4 Certificates,  until the Class A-4
                                    Certificate  Principal Balance is reduced to
                                    zero; (V) fifth,  to the Owners of the Class
                                    A-5   Certificates,   until  the  Class  A-5
                                    Certificate  Principal Balance is reduced to
                                    zero; (VI) sixth, to the Owners of the Class
                                    A-6   Certificates,   until  the  Class  A-6
                                    Certificate  Principal Balance is reduced to
                                    zero;  (VII)  seventh,  to the Owners of the
                                    Class A-7 Certificates,  until the Class A-7
                                    Certificate  Principal Balance is reduced to
                                    zero and (VIII) eighth, to the Owners of the
                                    Class A-8 Certificates,  until the Class A-8
                                    Certificate  Principal Balance is reduced to
                                    zero  and  (B)  the  Principal  Distribution
                                    Amount  applicable  to the  Adjustable  Rate
                                    Group shall be  distributed to the Owners of
                                    the Class A-9  Certificates  until the Class
                                    A-9 Certificate Principal Balance is reduced
                                    to zero.

                                    "Current  Interest"  with  respect  to  each
                                    Class of Class A  Certificates  means,  with
                                    respect   to  any   Payment   Date  (i)  the
                                    aggregate  amount of interest accrued during
                                    the   preceding   Accrual   Period   on  the
                                    Certificate Principal Balance of the related
                                    Class A  Certificates  (other than the Class
                                    A-10IO  Certificates) or, in the case of the
                                    Class A-10IO  Certificates,  on the Notional
                                    Principal   Amount  of  such  Class   A-10IO
                                    Certificates plus (ii) the Preference Amount
                                    as it relates to interest

                                       S-5
<PAGE>

                                    previously paid on such Class of the Class A
                                    Certificates prior to such Payment Date plus
                                    (iii) the Carry Forward Amount, if any, with
                                    respect   to   such   Class   of   Class   A
                                    Certificates.

                                    The "Carry  Forward  Amount" with respect to
                                    any  Class of the Class A  Certificates  for
                                    any  Payment  Date  is the  sum  of (x)  the
                                    amount,  if any,  by which  (i) the  Class A
                                    Distribution  Amount allocable to such Class
                                    as of the immediately preceding Payment Date
                                    exceeded  (ii)  the  amount  of  the  actual
                                    distribution  made  to the  Owners  of  such
                                    Class  of  Class  A  Certificates   on  such
                                    immediately  preceding Payment Date plus (y)
                                    30 days' interest on such amount, calculated
                                    at the related  Pass-Through  Rate in effect
                                    with  respect  to  such  Class  of  Class  A
                                    Certificates.

                                    The  credit  enhancement  provisions  of the
                                    Trust  result in a limited  acceleration  of
                                    principal  payments  to  the  Owners  of the
                                    Class A  Certificates  (other than the Class
                                    A-10IO  Certificates);  such  provisions are
                                    more   fully    described    under   "Credit
                                    Enhancement     --     Overcollateralization
                                    Provisions"   and  "Credit   Enhancement  --
                                    Crosscollateralization  Provisions"  herein.
                                    Such credit enhancement provisions also have
                                    an effect on the weighted  average  lives of
                                    the Class A  Certificates;  see  "Prepayment
                                    and   Yield   Considerations"   herein.   In
                                    addition, the following discussion makes use
                                    of a  number  of  defined  terms  which  are
                                    defined             under            "Credit
                                    Enhancement--Overcollateralization
                                    Provisions"   and  "Credit   Enhancement  --
                                    Crosscollateralization Provisions" herein.

Principal:                          The Fixed Rate  Certificates are "sequential
                                    pay"  classes  such that Owners of the Class
                                    A-8 Certificates  will receive no payment of
                                    principal  until the  Class A-7  Certificate
                                    Principal  Balance is  reduced to zero,  the
                                    Owners of the Class  A-7  Certificates  will
                                    receive no payments of  principal  until the
                                    Class A-6 Certificate  Principal  Balance is
                                    reduced to zero, the Owners of the Class A-6
                                    Certificates  will  receive no  payments  of
                                    principal  until the  Class A-5  Certificate
                                    Principal  Balance is  reduced to zero,  the
                                    Owners of the Class  A-5  Certificates  will
                                    receive no payments of  principal  until the
                                    Class A-4 Certificate  Principal Balance has
                                    been  reduced  to zero,  the  Owners  of the
                                    Class  A-4  Certificates   will  receive  no
                                    payments  of  principal  until the Class A-3
                                    Certificate   Principal   Balance  has  been
                                    reduced to zero, the Owners of the Class A-3
                                    Certificates  will  receive no  payments  of
                                    principal  until the  Class A-2  Certificate
                                    Principal  Balance has been reduced to zero,
                                    and the Owners of the Class A-2 Certificates
                                    will receive no payments of principal  until
                                    the Class A-1 Certificate  Principal Balance
                                    has been reduced to zero; provided, however,
                                    that   until  the   Class  A-1   Certificate
                                    Principal   Balance   is  reduced  to  zero,
                                    amounts  in  excess of the  Targeted  Amount
                                    will be  distributed  to the  Owners  of the
                                    Class A-2 Certificates  prior to the date on
                                    which the Class  A-1  Certificate  Principal
                                    Balance has been reduced to zero.

                                    The   Class    A-10IO    Certificates    are
                                    interest-only   Certificates   and  are  not
                                    entitled   to   receive   distributions   of
                                    principal.

                                    On  each  Payment  Date,   distributions  in
                                    reduction  of  the   Certificate   Principal
                                    Balance of the Class A  Certificates  (other
                                    than the Class A-10IO  Certificates) will be
                                    made in the amounts  described  herein.  The
                                    "Principal  Distribution  Amount"  for  each
                                    Home  Equity  Loan  Group and  Payment  Date
                                    shall be the lesser of:

                                    (a) the Total  Available  Funds (as  defined
                                    below)  for the  related  Home  Equity  Loan
                                    Group  plus  any  related  Insured  Payments
                                    minus  the  related  Current  Interest  with
                                    respect to the related Class A Certificates;
                                    and

                                    (b) the excess, if any, of (i) the sum of:

                                       S-6
<PAGE>
                                           (A)  the   Preference   Amount  with
                                    respect to  principal  owed to the Owners of
                                    the  Class A  Certificates  for the  related
                                    Group that remains unpaid as of such Payment
                                    Date;

                                            (B) the principal actually collected
                                    by the  Servicer  with  respect  to the Home
                                    Equity Loans in the related Home Equity Loan
                                    Group during the related Remittance Period;

                                            (C) the Loan  Balance  of each  Home
                                    Equity Loan in the related  Home Equity Loan
                                    Group that was  repurchased by the Seller or
                                    purchased by the Servicer on or prior to the
                                    related  Monthly  Remittance  Date,  to  the
                                    extent   such  Loan   Balance  is   actually
                                    received  by the  Trustee on or prior to the
                                    related Monthly Remittance Date;

                                            (D) any Substitution  Amounts (i.e.,
                                    the excess, if any, of the Loan Balance of a
                                    Home  Equity  Loan being  replaced  over the
                                    outstanding    principal    balance   of   a
                                    replacement  Home Equity Loan)  delivered by
                                    the Seller on the related Monthly Remittance
                                    Date in connection  with a substitution of a
                                    Home Equity Loan in the related  Home Equity
                                    Loan Group, to the extent such  Substitution
                                    Amounts are actually received by the Trustee
                                    on  or   prior   to  the   related   Monthly
                                    Remittance Date;

                                            (E)  all  Net  Liquidation  Proceeds
                                    actually  collected  by  the  Servicer  with
                                    respect  to the  Home  Equity  Loans  in the
                                    related  Home Equity  Loan Group  during the
                                    related  Remittance  Period  (to the  extent
                                    such Net Liquidation Proceeds are related to
                                    principal)    to   the   extent   such   Net
                                    Liquidation  Proceeds are actually  received
                                    by the  Trustee  on or prior to the  related
                                    Monthly Remittance Date;

                                            (F) the amount of any  Subordination
                                    Deficit  with  respect to the  related  Home
                                    Equity Loan Group for such Payment Date;

                                            (G)  the  portion  of  the  proceeds
                                    received  with  respect to the related  Home
                                    Equity  Loan  Group  by  the  Trustee   upon
                                    termination of the Trust (to the extent such
                                    proceeds relate to principal);

                                            (H) the amount of any  Subordination
                                    Increase  Amount with respect to the related
                                    Home Equity Loan Group for such Payment Date
                                    to the extent of any Net Monthly Excess Cash
                                    Flow available for such purpose;

                                                       over

                                    (ii)  the   amount   of  any   Subordination
                                    Reduction Amount with respect to the related
                                    Home  Equity  Loan  Group  for such  Payment
                                    Date.

                                    The  sum  of   Current   Interest   and  the
                                    Principal  Distribution  Amount with respect
                                    to  each  Home  Equity  Loan  Group  and any
                                    Payment  Date is the  "Class A  Distribution
                                    Amount"  for such Home Equity Loan Group and
                                    Payment Date.

                                    The "Remittance  Period" with respect to any
                                    Monthly  Remittance  Date  is  the  calendar
                                    month  immediately  preceding  the  calendar
                                    month in which the Monthly  Remittance  Date
                                    occurs.  A "Monthly  Remittance Date" is any
                                    date  on  which  funds  on  deposit  in  the
                                    Principal and Interest  Account are remitted
                                    to the  Certificate  Account,  which  is the
                                    10th day of each  month  or,  if such day is
                                    not a  Business  Day,  the  next  succeeding
                                    Business   Day,   commencing  in  the  month
                                    following  the  month in which  the  Closing
                                    Date occurs.


                                       S-7
<PAGE>
                                    A  "Liquidated  Home  Equity  Loan"  is,  in
                                    general,  a defaulted Home Equity Loan as to
                                    which the Servicer has  determined  that all
                                    amounts  that it  expects to recover on such
                                    Home   Equity   Loan  have  been   recovered
                                    (exclusive   of   any   possibility   of   a
                                    deficiency judgment).

                                    The  Owners  of  the  Class  A  Certificates
                                    (other than the Class  A-10IO  Certificates)
                                    are entitled to receive ultimate recovery of
                                    Realized  Losses  which occur in the related
                                    Home  Equity  Loan Group to the extent  such
                                    Realized   Losses  create  a   Subordination
                                    Deficit  in the  related  Home  Equity  Loan
                                    Group,  and  payment  in  recovery  of  such
                                    losses  will be in the  form  of an  Insured
                                    Payment payable in accordance with the terms
                                    of  the  applicable   Certificate  Insurance
                                    Policy on the next following Payment Date if
                                    not  covered   through  Net  Monthly  Excess
                                    Cashflow  from the related  Home Equity Loan
                                    Group  or  crosscollateralization  from  the
                                    other Home Equity Loan Group.

                                    A "Subordination  Deficit" with respect to a
                                    Home Equity Loan Group and a Payment Date is
                                    the  amount,   if  any,  by  which  (x)  the
                                    aggregate   related   Class  A   Certificate
                                    Principal Balance, after taking into account
                                    all distributions to be made on such Payment
                                    Date,   exceeds  (y)  the   aggregate   Loan
                                    Balances  of the  Home  Equity  Loans in the
                                    related  Home  Equity  Loan  Group as of the
                                    close  of  business  on the  last day of the
                                    related Remittance Period.

                                    "Preference   Amount"   means   any   amount
                                    previously  distributed  to  an  Owner  on a
                                    Class A Certificate  that is recoverable and
                                    sought  to  be   recovered   as  a  voidable
                                    preference by a trustee in bankruptcy  under
                                    the United States Bankruptcy Code as amended
                                    from  time to  time,  in  accordance  with a
                                    final  nonappealable order of a court having
                                    competent jurisdiction.

Distributions-Class A-10IO
Certificates:                       On each Payment Date the Owners of the Class
                                    A-10IO  Certificates  will  be  entitled  to
                                    receive an amount  equal to the Class A-10IO
                                    Current Interest for such Payment Date.

                                    With respect to any Payment Date, the "Class
                                    A-10IO  Current  Interest"  for such Payment
                                    Date is equal  to the sum of (x) the  amount
                                    of   interest   accrued   on  the   Notional
                                    Principal   Amount  at  the   Class   A-10IO
                                    Pass-Through  Rate for such Payment Date and
                                    (y) the Carry-Forward Amount with respect to
                                    the Class A- 10IO Certificates, if any.

                                    The "Class A-10IO  Pass-Through  Rate" as of
                                    any  Payment  Date is equal to the lesser of
                                    (x)  the  weighted   average  of  the  A-1IO
                                    Pass-Through  Rate,  the A-2IO  Pass-Through
                                    Rate, the A-3IO Pass-Through Rate, the A-4IO
                                    Pass-Through  Rate,  the A-5IO  Pass-Through
                                    Rate the A-6IO  Pass-Through Rate, the A-7IO
                                    Pass-Through  Rate  and  A-8IO  Pass-Through
                                    Rate   (weighted  by  the  related  Class  A
                                    Certificate  Principal Balance)  immediately
                                    prior to such  Payment Date for such Payment
                                    Date and (y) the difference  between (i) the
                                    weighted  average  Coupon  Rate of the  Home
                                    Equity  Loans in the  Fixed  Rate  Group and
                                    (ii) the sum of (a) the weighted  average of
                                    the  Pass-Through  Rates on the  Fixed  Rate
                                    Certificates  (weighted by the related Class
                                    A  Certificate  Principal  Balance)  and (b)
                                    approximately  0.59% per  annum.  The amount
                                    obtained  in this  clause  (y) is the "Class
                                    A-10IO Available Funds Cap."

                                    The A-1IO Pass-Through Rate is 2.5363%;  the
                                    A-2IO  Pass-Through  Rate  is  1.9363%;  the
                                    A-3IO  Pass-Through  Rate  is  1.7363%;  the
                                    A-4IO  Pass-Through  Rate  is  1.5863%;  the
                                    A-5IO  Pass-Through  Rate  is  1.3863%;  the
                                    A-6IO Pass-  Through  Rate is  1.1863%;  the
                                    A-7IO Pass-Through Rate is 0.8363%; and, the
                                    A-8IO Pass-Through Rate is 0.5363%.


                                       S-8
<PAGE>
Monthly Servicing Fee:              The  Servicer  is  entitled  to a  fee  (the
                                    "Servicing  Fee")  equal to 0.50%  per annum
                                    (subject to certain limitations described in
                                    the   Pooling  and   Servicing   Agreement),
                                    payable  monthly at  one-twelfth  the annual
                                    rate,  of  the  then  outstanding  principal
                                    amount  of each Home  Equity  Loan as of the
                                    first day of each calendar month.

Credit Enhancement:                 The  Credit  Enhancement  provided  for  the
                                    benefit   of  the  Owners  of  the  Class  A
                                    Certificates    consists    of    (x)    the
                                    overcollateralization                    and
                                    crosscollateralization    mechanics    which
                                    utilize the internal cash flows of the Trust
                                    and (y) the Certificate  Insurance  Policies
                                    (as defined below).

                                    Overcollateralization.       The      credit
                                    enhancement  provisions  of the Trust result
                                    in a limited  acceleration of the Classes of
                                    Class  A   Certificates   then  entitled  to
                                    receive  distributions of principal relative
                                    to  the  amortization  of the  related  Home
                                    Equity  Loans  in the  early  months  of the
                                    transaction. The accelerated amortization is
                                    achieved  by  the   application  of  certain
                                    excess interest and excess  principal to the
                                    payment  of  principal  on  the  Fixed  Rate
                                    Certificates   and   the   Adjustable   Rate
                                    Certificates.   This  acceleration   feature
                                    creates,  with  respect to each Home  Equity
                                    Loan Group, overcollateralization (i.e., the
                                    excess  of the  aggregate  outstanding  Loan
                                    Balance  of the  Home  Equity  Loans  in the
                                    related  Home Equity  Loan  Group,  over the
                                    aggregate   related   Class  A   Certificate
                                    Principal Balance).  Once the required level
                                    of  overcollateralization  is  reached,  and
                                    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 with respect to a Home
                                    Equity  Loan Group may  increase or decrease
                                    over time.  An  increase  would  result in a
                                    temporary period of accelerated amortization
                                    of the Classes of Class A Certificates  then
                                    entitled   to   receive   distributions   of
                                    principal  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.

                                    As a result of the "sequential  pay" feature
                                    of the  Fixed  Rate  Certificates,  any such
                                    accelerated  principal  will be paid to that
                                    class of the Fixed  Rate  Certificates  then
                                    entitled   to   receive   distributions   of
                                    principal.

                                    Crosscollateralization.  In  addition to the
                                    foregoing,   the   Pooling   and   Servicing
                                    Agreement            provides            for
                                    crosscollateralization      through      the
                                    application of excess  amounts  generated by
                                    one   Home   Equity   Loan   Group  to  fund
                                    shortfalls   in  Available   Funds  and  the
                                    required  overcollateralization level in the
                                    other Home  Equity  Loan  Group,  subject to
                                    certain   prior  debt   service  and  credit
                                    enhancement requirements of such Home Equity
                                    Loan Group.

                                    See "Prepayment  and Yield  Considerations,"
                                    "Credit Enhancement  --Overcollateralization
                                    Provisions"   and  "Credit   Enhancement  --
                                    Crosscollateralization   Provisions"  herein
                                    and "Credit Enhancement" in the Prospectus.

                                    Certificate    Insurance   Policies.    MBIA
                                    Insurance  Corporation,  a  New  York  stock
                                    insurance    company    (the    "Certificate
                                    Insurer"),   will  provide  two  Certificate
                                    Insurance Policies with respect to the Class
                                    A  Certificates,  one  with  respect  to the
                                    Fixed Rate Certificates and the Class A-10IO
                                    Certificates  and the other with  respect to
                                    the Adjustable Rate Certificates.


                                       S-9
<PAGE>
                                    Subject   to   the   terms   thereof,   each
                                    Certificate Insurance Policy unconditionally
                                    and irrevocably guarantees the obligation of
                                    the Trust on any Payment Date to pay Current
                                    Interest and any Subordination Deficit.

                                    The  Certificate   Insurance   Policies  are
                                    noncancellable for any reason.

                                    "Insured  Payments"  means,  with respect to
                                    any Home Equity Loan Group and Payment Date,
                                    (A) the  excess,  if any,  of (i) the sum of
                                    the related  Current  Interest  and the then
                                    existing   Subordination   Deficit  for  the
                                    related Home Equity Loan Group, if any, over
                                    (ii)  Total  Available  Funds  (net  of  the
                                    Premium  Amount  for such Home  Equity  Loan
                                    Group) for such Home Equity Loan Group after
                                    taking  into  account (x) the portion of any
                                    Principal Distribution Amount to be actually
                                    distributed  on such  Payment  Date  without
                                    regard  to any  Insured  Payment  to be made
                                    with  respect to such  Payment  Date and (y)
                                    the         application        of        the
                                    crosscollateralization   provisions  of  the
                                    Trust  plus  (B)  an  amount  equal  to  the
                                    Preference  Amount with respect to such Home
                                    Equity Loan Group.

                                    Insured   Payments  do  not  cover  Realized
                                    Losses   except   to  the   extent   that  a
                                    Subordination   Deficit   exists.    Insured
                                    Payments do not cover the Servicer's failure
                                    to make Delinquency Advances,  except to the
                                    extent that a  Subordination  Deficit  would
                                    otherwise  result  therefrom.  Nevertheless,
                                    the  effect  of each  Certificate  Insurance
                                    Policy is to guarantee the timely payment of
                                    interest  on  all  classes  of the  Class  A
                                    Certificates and the ultimate payment of the
                                    principal amount of the Class A Certificates
                                    (other than the Class A-10IO Certificates).

                                    The  Certificate  Insurance  Policies do not
                                    guarantee any specified rate of prepayments,
                                    nor do the  Certificate  Insurance  Policies
                                    provide funds to redeem the  Certificates on
                                    any   specified    date.   The   Certificate
                                    Insurer's  obligation  under the Certificate
                                    Insurance Policies will be discharged to the
                                    extent  that  funds  are   received  by  the
                                    Trustee  for  distribution  to the Owners of
                                    the   Class   A   Certificates.   See   "The
                                    Certificate Insurer" herein.

Nature of Class A-10IO
Certificates:                       General   Character   as  an   Interest-Only
                                    Security. As the owners of an interest- only
                                    strip  security,  the  Owners  of the  Class
                                    A-10IO  Certificates  will  be  entitled  to
                                    receive   monthly   distributions   only  of
                                    interest, as described herein.  Because they
                                    will  not  receive  any   distributions   of
                                    principal,  the  Owners of the Class A- 10IO
                                    Certificates    will    be    affected    by
                                    prepayments,    liquidations    and    other
                                    dispositions (including optional redemptions
                                    described  herein) of the Home Equity  Loans
                                    in  the  Fixed  Rate  Group  as  well  as by
                                    accelerated       amortization      creating
                                    overcollateralization and any payment of the
                                    Fixed  Rate  Prepayment  Amount to a greater
                                    degree  than  will the  Owners  of the Fixed
                                    Rate    Certificates.    As    an    extreme
                                    illustration,  in the event  that the entire
                                    pool of Home  Equity  Loans  prepay  in full
                                    during the first month,  then on the initial
                                    Payment  Date the  Owners of the Fixed  Rate
                                    Certificates will receive the full par value
                                    of their  Certificates  while the  Owners of
                                    the Class  A-10IO  Certificates  will suffer
                                    nearly  a  complete  loss  (except  for  one
                                    month's   interest)  on  their   investment.
                                    Because,   however,  the  Fixed  Rate  Group
                                    contains   5,244  Home   Equity   Loans  the
                                    prepayment experience of any one Home Equity
                                    Loan in the  Fixed  Rate  Group  will not be
                                    material to an investor's overall return.

                                    In  general,  losses  due  to  liquidations,
                                    repurchases   by  the   Servicer  and  other
                                    dispositions  of Home Equity  Loans from the
                                    Trust  will  have  the  same  effect  on the
                                    Owners of the Class A-10IO  Certificates  as
                                    do   prepayments   of   principal   and  are
                                    collectively referred to as "Prepayments."

                                    Because the yield to the Owners of the Class
                                    A-10IO  Certificates  is very  sensitive  to
                                    rates of  prepayment,  it is  advisable  for
                                    potential investors in the

                                      S-10
<PAGE>
                                    Class   A-10IO   Certificates   to  consider
                                    carefully,  and to make their own evaluation
                                    of, the effect of any particular  assumption
                                    regarding   the  rates  and  the  timing  of
                                    prepayments. In general, when interest rates
                                    decline,    prepayments   in   a   pool   of
                                    receivables such as the Home Equity Loans in
                                    the  Fixed  Rate  Group  will   increase  as
                                    borrowers  seek to refinance at lower rates.
                                    This will have the  effect of  reducing  the
                                    future  stream of payments  available  to an
                                    owner of an interest-only  security based on
                                    such   receivables   pool,   thus  adversely
                                    affecting such investor's yield. Conversely,
                                    when interest  rates  increase,  prepayments
                                    will tend to  decrease  (because  attractive
                                    refinancing opportunities are not available)
                                    and the future stream of payments  available
                                    to  such  an  owner   of  an   interest-only
                                    security  may  not  decline  as  rapidly  as
                                    originally   anticipated,   thus  positively
                                    affecting   such   investor's   yield.   See
                                    "Prepayment  and  Yield   Considerations  --
                                    Yield   Sensitivity   of  the  Class  A-10IO
                                    Certificates" herein for other factors which
                                    may also influence prepayment rates.

                                    Applicability  of Credit  Enhancement to the
                                    Class     A-10IO      Certificates.      The
                                    overcollateralization  feature  of the Trust
                                    includes  provisions  which  subordinate the
                                    distributions     on     the     Subordinate
                                    Certificates  for each  Payment Date for the
                                    purpose,  inter  alia,  of funding  the full
                                    amounts  due on each  Class  of the  Class A
                                    Certificates,  including  the  Class  A-10IO
                                    Certificates,  on  each  Payment  Date.  The
                                    related  Certificate  Insurance  Policy will
                                    guarantee payment of Current Interest on the
                                    Class A-10IO Certificates.

                                    In general,  the protection  afforded by the
                                    overcollateralization  feature  and  by  the
                                    related Certificate  Insurance Policy is for
                                    credit risk and not for prepayment risk. The
                                    overcollateralization  feature does not, nor
                                    may  a  claim  be  made  under  the  related
                                    Certificate  Insurance  Policy to, guarantee
                                    or  insure  that  any  particular   rate  of
                                    prepayment is experienced  by the Trust.  If
                                    the entire pool of Home Equity  Loans in the
                                    Fixed  Rate  Group  were  to  prepay  in the
                                    initial  month,  with  the  result  that the
                                    Owners  of  the  Class  A-10IO  Certificates
                                    receive only a single  month's  interest and
                                    thus suffer a nearly  complete loss on their
                                    investments,  no amounts  would be available
                                    from the  overcollateralization  feature  or
                                    from  the  related   Certificate   Insurance
                                    Policy to mitigate such loss.

                                    Accrual of "Original  Issue  Discount."  The
                                    Class  A-10IO  Certificates  will be  issued
                                    with "original  issue  discount"  within the
                                    meaning of the Code. As a result, in certain
                                    rapid prepayment  environments the effect of
                                    the rules  governing the accrual of original
                                    issue  discount  may  require  Owners of the
                                    Class A-10IO Certificates to accrue original
                                    issue  discount  at a rate in  excess of the
                                    rate at which  distributions are received by
                                    such Owners. See "Certain Federal Income Tax
                                    Consequences" herein and in the Prospectus.

Optional Termination:               The Owners of Class R  Certificates  and, in
                                    limited   circumstances,   the   Certificate
                                    Insurer  will have the right to purchase all
                                    the  Home   Equity   Loans  on  any  Monthly
                                    Remittance  Date  when  the  aggregate  Loan
                                    Balances  of  the  Home  Equity   Loans  has
                                    declined  to less than 10% of the  aggregate
                                    Loan Balances of the Home Equity Loans as of
                                    the Closing Date (the "Clean-Up Call Date").
                                    See    "The     Pooling    and     Servicing
                                    Agreement--Optional Termination" herein.

Book-Entry Registration
of the Class A
Certificates:                       The Class A  Certificates  will initially be
                                    issued in book-entry form. Persons acquiring
                                    beneficial ownership interests in such Class
                                    A  Certificates  ("Beneficial  Owners")  may
                                    elect to hold their  interests  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.
                                    Transfers within DTC, CEDEL or Euroclear, as
                                    the case may be, will be in accordance  with
                                    the usual rules and operating  procedures of
                                    the relevant

                                      S-11
<PAGE>
                                    system.  So long as the Class A Certificates
                                    are  Book-Entry   Certificates  (as  defined
                                    herein), such Certificates will be evidenced
                                    by one or more  Certificates  registered  in
                                    the  name  of  Cede & Co.  ("Cede"),  as the
                                    nominee  of  DTC  or  one  of  the  European
                                    Depositaries. Cross-market transfers between
                                    persons   holding   directly  or  indirectly
                                    through   DTC,   on  the   one   hand,   and
                                    counterparties     holding    directly    or
                                    indirectly  through CEDEL or  Euroclear,  on
                                    the other,  will be  effected in DTC through
                                    Citibank   N.A.   ("Citibank")   or   Morgan
                                    Guaranty   Trust   Company   of   New   York
                                    ("Morgan",  and together with Citibank,  the
                                    "European   Depositaries"),   the   relevant
                                    depositaries   of   CEDEL   and   Euroclear,
                                    respectively,   and  each  a   participating
                                    member of DTC. The Class A Certificates will
                                    initially be registered in the name of Cede.
                                    The   interests   of  the   Owners  of  such
                                    Certificates    will   be   represented   by
                                    book-entries  on  the  records  of  DTC  and
                                    participating members thereof. No Beneficial
                                    Owner   will  be   entitled   to  receive  a
                                    definitive  certificate   representing  such
                                    person's interest,  except in the event that
                                    Definitive  Certificates (as defined herein)
                                    are issued  under the limited  circumstances
                                    described  herein.  All  references  in this
                                    Prospectus   Supplement   to  any   Class  A
                                    Certificates    reflect    the   rights   of
                                    Beneficial Owners only as such rights may be
                                    exercised  through DTC and its participating
                                    organizations  for so long  as such  Class A
                                    Certificates    are   held   by   DTC.   See
                                    "Description  of the Class A Certificates --
                                    Book-Entry   Registration  of  the  Class  A
                                    Certificates"  herein,  and  Annex I hereto,
                                    and        "Description        of        the
                                    Certificates--Book-Entry   Registration"  in
                                    the Prospectus.

Ratings:                            It is a condition of issuance of the Class A
                                    Certificates  that the Class A  Certificates
                                    (other than the Class  A-10IO  Certificates)
                                    receive  ratings  of  "AAA"  by  Standard  &
                                    Poor's,   a  division  of  the   McGraw-Hill
                                    Companies ("Standard & Poor's") and "Aaa" by
                                    Moody's Investors Service ("Moody's"). It is
                                    a condition  of issuance of the Class A-10IO
                                    Certificates that such Certificates  receive
                                    ratings  of "AAAr" by  Standard & Poor's and
                                    "Aaa" by  Moody's.  Standard  &  Poor's  and
                                    Moody's are referred to herein  collectively
                                    as the "Rating  Agencies." A security rating
                                    is not a recommendation to buy, sell or hold
                                    securities,  and may be subject to  revision
                                    or  withdrawal  at any time by the assigning
                                    entity.    See    "Prepayment    and   Yield
                                    Considerations" and "Ratings" herein.

                                    Ratings of the Class A-1 Certificates.  With
                                    respect  to the Class A-1  Certificates  the
                                    ratings   assigned   to  such   Certificates
                                    address the likelihood  that the Certificate
                                    Principal  Balance  of  such  Class  will be
                                    reduced  to zero on or  prior  to the  Final
                                    Scheduled  Payment Date  thereof.  While the
                                    related    Certificate    Insurance   Policy
                                    guarantees the timely payment of interest on
                                    and the  ultimate  payment of the  principal
                                    amount of the Class  A-1  Certificates,  the
                                    payment   in   full   of   the   Class   A-1
                                    Certificates  on  or  prior  to  such  Final
                                    Scheduled  Payment Date is not guaranteed by
                                    the Certificate Insurer.

                                    Ratings  of the Class  A-10IO  Certificates.
                                    Ratings  which are  assigned  to  securities
                                    such  as  the  Class   A-10IO   Certificates
                                    generally evaluate the ability of the issuer
                                    (i.e.,  the Trust) and any guarantor  (i.e.,
                                    the  Certificate  Insurer) to make payments,
                                    as required by such securities.  The amounts
                                    distributable    on   the    Class    A-10IO
                                    Certificates  consist only of  interest.  In
                                    general,  the  ratings of such  Certificates
                                    address only credit risk and not  prepayment
                                    risk.   See   "Ratings"   and   "Summary  of
                                    Terms--Nature of Class A-10IO  Certificates"
                                    herein.

                                    The "r" symbol is  appended to the rating by
                                    Standard  &  Poor's  of the  Class  A-  10IO
                                    Certificates  because they are interest-only
                                    Certificates that Standard & Poor's believes
                                    may  experience   high  volatility  or  high
                                    variability  in  expected   returns  due  to
                                    non-credit  risks  created  by the  terms of
                                    such  Certificates.  The  absence  of an "r"
                                    symbol in the  ratings of the other  Class A
                                    Certificates should

                                      S-12
<PAGE>
                                    not be  taken  as an  indication  that  such
                                    Certificates  will  experience no volatility
                                    or   variability   in  total   return.   See
                                    "Ratings" and "Summary of  Terms--Nature  of
                                    Class A-10IO Certificates" herein.

Risk Factors:                       Credit Considerations.  For information with
                                    regard  to the Home  Equity  Loans and their
                                    related  risks,  see "The Home  Equity  Loan
                                    Pool" herein.

                                    Prepayment  Considerations.  For information
                                    regarding the consequences of prepayments of
                                    the Home Equity Loans,  see  "Prepayment and
                                    Yield      Considerations"     and     "Risk
                                    Factors--Sensitivity to Prepayments" herein.

                                    Other  Considerations.  For a discussion  of
                                    other risk factors that should be considered
                                    by  prospective  investors  in the  Class  A
                                    Certificates,  see "Risk Factors" herein and
                                    in the Prospectus.

Federal Tax Aspects:                For federal  income tax purposes,  the Trust
                                    Estate  created by the Pooling and Servicing
                                    Agreement  will  consist  of two  segregated
                                    asset pools (the "Upper-Tier  REMIC" and the
                                    "Lower-Tier  REMIC")  with  respect to which
                                    elections  will be made to  treat  each as a
                                    separate  "real estate  mortgage  investment
                                    conduit" ("REMIC"). The Class A Certificates
                                    (other than the Class  A-10IO  Certificates)
                                    will constitute  "regular  interests" in the
                                    Upper-Tier  REMIC.  The Class A-10IO are not
                                    themselves an interest in a REMIC,  but they
                                    represent the sum of the specified  portions
                                    of  interest  from  certain   uncertificated
                                    regular  interests in the  Upper-Tier  REMIC
                                    (the "Upper-Tier A-IO Certificates").

                                    Owners   of  the   Class   A   Certificates,
                                    including   Owners  that  generally   report
                                    income  on the cash  method  of  accounting,
                                    will be required to include  interest on the
                                    Class A Certificates in income in accordance
                                    with the accrual  method of  accounting.  In
                                    addition,   the  Class  A-10IO  Certificates
                                    will,  and the  other  Class A  Certificates
                                    may, be  considered to have been issued with
                                    original issue discount or at a premium. Any
                                    such   original   issue   discount  will  be
                                    includable  in the income of the Owner as it
                                    accrues  under a method  taking into account
                                    the  compounding  of interest  and using the
                                    Prepayment  Assumption.  See "Prepayment and
                                    Yield  Considerations"  and "Certain Federal
                                    Income Tax Consequences" herein. Premium may
                                    be  deductible  by the  Owner  either  as it
                                    accrues or when  principal is  received.  No
                                    representation  is  made as to  whether  the
                                    Home Equity Loans will prepay in  accordance
                                    with the Prepayment Assumption, or any other
                                    rate.  In  general,   as  a  result  of  the
                                    qualification  of the  Class A  Certificates
                                    (other than the Class  A-10IO  Certificates)
                                    and the  Upper-  Tier A-IO  Certificates  as
                                    regular  interests  in a REMIC,  the Class A
                                    Certificates  (other  than the Class  A-10IO
                                    Certificates)   and  the   Upper-Tier   A-IO
                                    Certificates  will be treated as "qualifying
                                    real property loans" under Section 593(d) of
                                    the  Internal   Revenue  Code  of  1986,  as
                                    amended  (the   "Code"),   "regular  .  .  .
                                    interest(s)   in  a  REMIC"  under   Section
                                    7701(a)(19)(C)  of the Code and "real estate
                                    assets" under Section  856(c) of the Code in
                                    the same  proportion  that the assets in the
                                    Upper-Tier   REMIC   consist  of  qualifying
                                    assets  under such  sections.  In  addition,
                                    interest on the Class A Certificates  (other
                                    than the Class A-10IO  Certificates) and the
                                    Upper-Tier A-IO Certificates will be treated
                                    as  "interest  on  obligations   secured  by
                                    mortgages on real  property"  under  Section
                                    856(c) of the Code to the  extent  that such
                                    Certificates  are  treated  as "real  estate
                                    assets" under Section 856(c) of the Code.

ERISA Considerations:               As described  under  "ERISA  Considerations"
                                    herein,  the  Class  A  Certificates  may be
                                    purchased by employee benefit plans that are
                                    subject to the  Employee  Retirement  Income
                                    Security Act of 1974, as amended. See "ERISA
                                    Considerations"    herein    and    in   the
                                    Prospectus.

                                      S-13
<PAGE>

Legal Investment
  Considerations:                   Although the Fixed Rate Certificates and the
                                    Class A-10IO Certificates are expected to be
                                    rated  "AAA" or "AAAr",  as the case may be,
                                    by  Standard & Poor's and "Aaa" by  Moody's,
                                    such   Certificates   will  not   constitute
                                    "mortgage  related  securities" for purposes
                                    of the Secondary Mortgage Market Enhancement
                                    Act  of  1984  ("SMMEA")  because  the  Home
                                    Equity Loans in the Fixed Rate Group include
                                    second liens. 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 Fixed Rate Certificates.

                                    The Class A-9  Certificates  will constitute
                                    "mortgage  related  securities" for purposes
                                    of SMMEA  for so long as they  are  rated in
                                    one of the two highest rating  categories by
                                    one   or    more    nationally    recognized
                                    statistical rating  organizations.  As such,
                                    the  Class  A-9  Certificates  will be legal
                                    investments  for  certain  entities  to  the
                                    extent  provided in SMMEA,  subject to state
                                    laws   overriding    SMMEA.   In   addition,
                                    institutions whose investment activities are
                                    subject   to  review  by  federal  or  state
                                    regulatory  authorities may be or may become
                                    subject  to   restrictions,   which  may  be
                                    retroactively  imposed  by  such  regulatory
                                    authorities,   on  the  investment  by  such
                                    institutions  in certain  forms of  mortgage
                                    related  securities.   Furthermore,  certain
                                    states have enacted  legislation  overriding
                                    the legal investment provisions of SMMEA. In
                                    addition,  institutions whose activities are
                                    subject   to  review  by  federal  or  state
                                    regulatory  authorities may be or may become
                                    subject  to   restrictions,   which  may  be
                                    retroactively  imposed  by  such  regulatory
                                    authorities,   on  the  investment  by  such
                                    institutions  in certain  forms of  mortgage
                                    related securities.


                                      S-14
<PAGE>
                                  RISK FACTORS

         Prospective  investors in the Class A Certificates  should consider the
following  risk  factors  (as well as the risk  factors  set forth  under  "Risk
Factors"  in the  Prospectus)  in  connection  with the  purchase of the Class A
Certificates.

         Sensitivity to Prepayments.  A majority of the Home Equity Loans may be
prepaid  in  whole  or in part at any  time  without  penalty.  In  addition,  a
substantial  portion of the Home Equity  Loans  contain  due-on-sale  provisions
which, to the extent enforced by the Servicer, will result in prepayment of such
Home Equity Loans. See "Prepayment and Yield Considerations" herein and "Certain
Legal Aspects of Mortgage  Assets--Enforceability  of Certain Provisions" in the
Prospectus.  The rate of prepayments on fixed-rate  mortgage loans,  such as the
Home Equity Loans,  is sensitive to prevailing  interest  rates.  Generally,  if
prevailing  interest  rates fall  significantly  below the interest rates on the
Home  Equity  Loans,  the Home  Equity  Loans are likely to be subject to higher
prepayment  rates than if prevailing rates remain at or above the interest rates
on the  Home  Equity  Loans.  Conversely,  if  prevailing  interest  rates  rise
significantly  above the interest  rates on the Home Equity  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 Owners of the Class
A  Certificates  will be sensitive to levels of payment  (including  prepayments
relating to the Home Equity Loans (the "Prepayments")) on the Home Equity Loans.
In  general,  the  yield on a Class A  Certificate  (other  than a Class  A-10IO
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 Home Equity Loans and  enhanced by a lower than  anticipated
level. Conversely, the yield on a Class A Certificate (other than a Class A-10IO
Certificate)  that is purchased  at a discount  from the  outstanding  principal
amount  thereof  will  be  enhanced  by  a  higher  than  anticipated  level  of
Prepayments and adversely  affected by a lower than anticipated level. The yield
on the Class  A-10IO  Certificates  will be  extremely  sensitive to the rate of
prepayments on the Home Equity Loans. See "Prepayment and Yield  Considerations"
herein.

         Nature of  Collateral.  Because  6.91% of the Home Equity  Loans in the
Fixed Rate Group by  aggregate  Loan Balance as of the  Statistical  Calculation
Date, are secured by second liens  subordinate to the rights of the mortgagee or
beneficiary under the related first mortgage or deed of trust, the proceeds from
any liquidation, insurance or condemnation proceedings with respect to such Home
Equity  Loans will be  available  to satisfy the  outstanding  balance of a Home
Equity  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 servicing second mortgages
in its portfolio,  it is generally the Servicer's  practice to satisfy the first
mortgage at or prior to the  foreclosure  sale.  The  Servicer  may also advance
funds to keep  the  first  mortgage  current  until  such  time as the  Servicer
satisfies  the first  mortgage.  The Trust 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.  See "The  Pooling and
Servicing Agreement--Servicing and Sub-Servicing" herein.

         An overall decline in the residential  real estate market,  the general
condition of a Property,  or other factors,  could adversely affect the value of
the  Property  such  that the  outstanding  balance  of the Home  Equity  Loans,
together with any senior liens on the Property, equal or exceed the value of the
Property.  A decline in the value of a Property would affect the interest of the
Trust in the  Property  before  having any effect on the interest of the related
first  mortgagee,  and could  cause the Trust's  interest in the  Property to be
extinguished.  If such a decline  occurs,  the  actual  rates of  delinquencies,
foreclosures  and losses on the Home  Equity  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 scheduled  payments of principal
and  interest on the Home Equity  Loans and,  accordingly,  the actual  rates of
delinquencies, foreclosures and losses with respect to the Trust.

         Risk of Home  Equity  Loan Rates  Reducing  the Class A-9  Pass-Through
Rate. The calculation of the Class A-9  Pass-Through  Rate is based upon (i) the
value of an index (LIBOR) which is different from the value of

                                      S-15
<PAGE>
the index  applicable to the Home Equity Loans in the  Adjustable  Rate Group as
described  under "The Home Equity Loan Pool -- Home Equity  Loans --  Adjustable
Rate  Group"  (either  as a  result  of  the  use  of a  different  index,  rate
determination date or rate adjustment date) and (ii) the weighted average on the
Coupon Rates of the Adjustable  Rate Group Home Equity Loans,  which are subject
to periodic adjustment caps, maximum rate caps and minimum rate floors. The Home
Equity Loans in the Adjustable  Rate Group adjust  semi-annually  based upon the
London  interbank  offered rate for  six-month  United  States  dollar  deposits
("Six-Month LIBOR"), whereas the Pass-Through Rate on the Class A-9 Certificates
adjusts monthly based upon LIBOR as described under  "Description of the Class A
Certificates  -- Calculation of LIBOR"  herein,  subject to the Available  Funds
Cap.  Consequently,  the interest  which becomes due on the Home Equity Loans in
the  Adjustable  Rate Group (net of the Servicing Fee, the Premium  Amount,  the
Trustee Fee and certain reductions  required by the Certificate  Insurer) during
any Remittance  Period may not equal the amount of interest that would accrue at
LIBOR plus the margin on the Class A-9  Certificates  during the related Accrual
Period. In particular,  the Class A-9 Pass-Through  Rate adjusts monthly,  while
the interest rates of the Home Equity Loans in the Adjustable  Rate Group adjust
less frequently with the result that the Available Funds Cap may limit increases
in the Class A-9  Pass-Through  Rate for extended  periods in a rising  interest
rate  environment.  In  addition,  LIBOR  and  Six-Month  LIBOR may  respond  to
different  economic  and  market  factors,   and  there  is  not  necessarily  a
correlation between them. Thus, it is possible, for example, that LIBOR may rise
during periods in which Six-Month LIBOR is stable or is falling or that, even if
both LIBOR and Six-Month LIBOR rise during the same period,  LIBOR may rise more
rapidly than Six-Month LIBOR. Furthermore, if the Available Funds Cap determines
the Class A-9  Pass-Through  Rate for a Payment Date, the value of the Class A-9
Certificates may be temporarily or permanently reduced.

         Other Legal  Considerations.  Applicable state laws generally  regulate
interest  rates and other  charges,  require  certain  disclosure,  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 Home Equity Loans.  The Seller will be required
to repurchase any Home Equity 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  Home  Equity  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  Assets" in
the Prospectus.

         The Home Equity 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 Home Equity Loans;

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

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

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 Home
Equity  Loans  and  in  addition   could  subject  the  Seller  to  damages  and
administrative  enforcement.  The Seller will be required to repurchase any Home
Equity Loans which, at the time of origination, did not comply with such federal
laws or regulations.  See "Certain Legal Aspects of the Mortgage  Assets" in the
Prospectus.

         The federal  Soldiers' and Sailors' Civil Relief Act of 1940 may affect
the ability of the  Servicer to collect full amounts of interest on certain Home
Equity Loans and could interfere with the ability of the Servicer to

                                      S-16
<PAGE>
foreclose  on certain  properties.  See "Certain  Legal  Aspects of the Mortgage
Assets--Soldiers' and Sailors' Civil Relief Act of 1940" in the Prospectus.

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

         Risk of  Higher  Default  Rates  for Home  Equity  Loans  with  Balloon
Payments.  55.08% of the Home Equity  Loans in the Fixed Rate Group by aggregate
Loan Balance as of the  Statistical  Calculation  Date are "balloon  loans" that
provide for the payment of the unamortized Loan Balance of such Home Equity Loan
in a single  payment at  maturity  ("Balloon  Loans").  0.45% of the Home Equity
Loans  in  the  Adjustable  Rate  Group  by  aggregate  Loan  Balance  as of the
Statistical  Calculation Date are Balloon Loans.  Such Balloon Loans provide for
equal monthly payments, consisting of principal and interest, generally based on
a 30-year amortization  schedule,  and a single payment of the remaining balance
of the Balloon Loan 15 years after  origination.  Amortization of a Balloon Loan
based on a scheduled  period that is longer than the term of the loan results in
a remaining principal balance at maturity that is substantially  larger than the
regular  scheduled  payments.  The  Depositor  does  not  have  any  information
regarding  the  default  history or  prepayment  history of  payments on Balloon
Loans.  Because  borrowers  of Balloon  Loans are  required to make  substantial
single  payments upon maturity,  it is possible that the default risk associated
with the Balloon  Loans is greater than that  associated  with  fully-amortizing
Home Equity Loans.

         Risk of Seller Insolvency. The Seller believes that the transfer of the
Home Equity Loans to the Depositor and by the Depositor to the Trust constitutes
a sale by the Seller to the  Depositor  and by the  Depositor  to the Trust and,
accordingly,  that such Home Equity  Loans will not be part of the assets of the
Seller in the event of the insolvency of the Seller and will not be available to
the  creditors  of the Seller.  However,  in the event of an  insolvency  of the
Seller, it is possible that a bankruptcy trustee or a creditor of the Seller may
argue that the transaction  between the Seller and the Depositor was a pledge of
such Home Equity Loans in connection  with a borrowing by the Seller rather than
a true sale. Such an attempt,  even if  unsuccessful,  could result in delays in
distributions on the Certificates.

         On the Closing  Date,  the Trustee and the Seller will have received an
opinion of Arter & Hadden,  counsel to the Seller, with respect to the true sale
of the Home Equity Loans from the Seller to the Depositor and from the Depositor
to  the  Trustee,  in  form  and  substance  satisfactory  to the  Trustee,  the
Certificate Insurer and the Rating Agencies.

                             THE SELLER AND SERVICER

General

         The  Seller  and  Servicer,   ContiMortgage   Corporation,  a  Delaware
corporation, has been engaged in the mortgage banking business since 1987. It is
engaged in  originating or purchasing and servicing home equity loans secured by
first and second  mortgages and deeds of trust in at least forty-two  states and
the District of Columbia.  It is a subsidiary of ContiFinancial  Corporation,  a
subsidiary  of  Continental  Grain  Company and an affiliate  of  ContiFinancial
Services  Corporation,  one  of  the  Underwriters.  ContiFinancial  Corporation
completed a public  offering of certain  shares of its common  stock on February
14, 1996.

                                      S-17
<PAGE>
         The Seller will sell and assign each Home Equity Loan to the  Depositor
in  consideration of the net proceeds from the sale of the Class A Certificates,
which are being offered hereby, and the Subordinate Certificates which are being
issued to  affiliates  of the  Seller.  The Seller will also  service  each Home
Equity Loan.

         The  Servicer  may not assign its  obligations  under the  Pooling  and
Servicing  Agreement,  in whole or in part,  unless it shall have first obtained
the written consent of the Trustee and the Certificate Insurer, which consent is
required not to be unreasonably withheld;  provided,  however, that any assignee
must meet the eligibility requirements for a successor servicer set forth in the
Pooling and Servicing Agreement.

         With the consent of the  Certificate  Insurer,  the  Servicer may enter
into sub-servicing  agreements (the "Sub- Servicing  Agreements") with qualified
sub-servicers  (the  "Sub-Servicers")  with respect to the servicing of the Home
Equity Loans.  Under the Pooling and  Servicing  Agreement,  such  sub-servicing
arrangements will not discharge the Servicer from its servicing obligations. See
"The Pooling and Servicing Agreement--Servicing and Sub-Servicing" herein.

         The Trustee or the Certificate Insurer may remove the Servicer, and the
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   Servicer's
responsibilities and obligations in accordance therewith.

         Any  collections  received by the Servicer after removal or resignation
shall be endorsed by it to the Trustee and remitted directly to the Trustee.

         Upon removal or  resignation  of the Servicer,  the Trustee may solicit
bids for a  successor  Servicer  and,  pending  the  appointment  of a successor
Servicer  as a result of  soliciting  such bids,  will be  required  to serve as
Servicer.  If the Trustee is unable to obtain a qualifying  bid and is prevented
by law from  acting as  servicer,  the Trustee  will be required to appoint,  or
petition a court of competent  jurisdiction to appoint,  an eligible  successor.
Any successor is required to be a housing and home finance institution,  bank or
mortgage  servicing  institution  which  has  been  designated  as  an  approved
seller-servicer by FNMA or FHLMC for second mortgage loans, having equity of not
less than  $5,000,000  as  determined  in  accordance  with  generally  accepted
accounting principles,  which is acceptable to the Certificate Insurer and which
shall assume all or any part of the  responsibilities,  duties or liabilities of
the Servicer.

         The  Certificates  will not represent an interest in or obligation  of,
nor  are  the  Home  Equity  Loans  guaranteed  by,  the  Seller  or  any of its
affiliates.

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 Home Equity 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 an
underwriting manager of the Seller.

         The Seller  generally  originates or purchases loans which either fully
amortize over a period not to exceed 360 months or provide for amortization over
a 360 month  schedule with a "balloon"  payment  required at the maturity  date,
which  will not be less than five  years  after  origination.  The loan  amounts
generally  range from a minimum of  $10,000  to a maximum of  $350,000  unless a
higher amount is specifically  approved by a senior official of the Seller.  The
Seller  primarily  originates  or purchases  non-purchase  money first or second
mortgage  loans  although  the Seller has programs  for  origination  of certain
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 or townhouses. Generally, each

                                      S-18
<PAGE>
home must have a minimum  Appraised Value (as defined below) of $35,000.  Mobile
housing or  agricultural  land are not  accepted  as  collateral.  In  addition,
mixed-use  loans secured by  owner-occupied  properties,  including  one-to-four
family and small multifamily residences, are made where the proceeds may be used
for  business  purposes.  In  some  cases,  the  loan  may  be  secured  by  the
owner-occupied  residence plus  additional  collateral  such as rental units and
small multifamily properties which may have a storefront.

         Each  property  proposed as security for a loan must be  appraised  not
more than 6 months prior to the date of such loan.  The  combined  loan-to-value
ratio of the first and second mortgages  generally may not exceed 85% If a prior
mortgage  exists,  the Seller first reviews the first  mortgage  history.  If it
contains  open end,  advance or negative  amortization  provisions,  the maximum
potential   first  mortgage   balance  is  used  in  calculating   the  combined
loan-to-value  ratio which  determines the maximum loan amount.  The Seller does
not  originate  or  purchase  loans where the first  mortgage  contains a shared
appreciation clause.

         For the Seller's full  documentation  process,  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 50% of the applicant's  gross
monthly  income.  Applicants  who are salaried  employees  must provide  current
employment information in addition to two recent years of employment history and
the  Seller  verifies  this  information.  Verifications  are  based on  written
confirmation  from  employers or a combination of the two most recent pay stubs,
the two 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 two years. The self-employed  applicant must provide signed copies of
complete  federal income tax returns  (including  schedules)  filed for the most
recent two years.

         For the  Seller's  non-income  verifier  program,  proof of two  year's
history  of self  employment  plus  proof of  current  self-employed  status  is
required. The applicant's  debt-to-income ratio is calculated based on income as
certified by the borrower on the application and must be reasonable. The maximum
loan-to-value  ratio may not exceed  75% for the  non-income  verifier  program.
Non-income   verifier  loans  are  also   available  to  borrowers   other  than
self-employed borrowers on one-to-four family, owner-occupied properties up to a
loan-to-value ratio not to exceed 65%.

         The  Seller  has  a  "pay  for  performance"  program,  permitting  the
lower-credit  borrower  to which the program  applies to receive  pre-determined
reductions  of the  Coupon  Rate (0.5% per year) at the end of each of the first
three years of the loan,  which  reductions  are dependent  upon the  borrower's
making monthly payments on the loan on time and in accordance with its terms.

         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 60 days prior to the loan closing,  the lender must
determine that the reported information has not changed. Written verification is
obtained of any 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.

         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. Either an
ALTA title  insurance  policy or an attorney's  opinion of title 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 replacement
value,  insurance  equal to replacement  value may be accepted.  The Seller must
ensure that its name and address is properly added to the "Mortgagee  Clause" of
the insurance policy. In the event the Seller's name

                                      S-19
<PAGE>
is added to a "Loss  Payee  Clause"  and the policy does not provide for written
notice of policy changes or cancellation,  an endorsement  adding such provision
is required.

         The  Seller's  credit  underwriting  guidelines  require that any major
deferred  maintenance  on any  property  must be cured from the  proceeds of the
loan.

Indemnification by the Depositor

         Under the Pooling and  Servicing  Agreement,  the  Depositor  agrees to
indemnify and hold the Trustee,  the Certificate Insurer and each Owner harmless
against any and all claims, losses, penalties,  fines,  forfeitures,  legal fees
and related costs,  judgments,  and any other costs,  fees and expenses that the
Trustee,  the Certificate Insurer or any Owner may sustain in any way related to
the failure of the Depositor to perform its duties in compliance  with the terms
of the Pooling and Servicing  Agreement.  The Depositor will immediately  notify
the Trustee,  the  Certificate  Insurer,  and each Owner if a claim is made by a
third  party with  respect  to the  Pooling  and  Servicing  Agreement,  and the
Depositor  will assume (with the consent of the Trustee) the defense of any such
claim and pay all expenses in connection therewith, including reasonable counsel
fees,  and promptly pay,  discharge and satisfy any judgment or decree which may
be entered  against the  Servicer,  the Seller,  the  Trustee,  the  Certificate
Insurer,  and/or  the Owner in  respect  of such  claim.  The  Trustee  may,  if
necessary,  reimburse the Depositor from amounts otherwise  distributable on the
Subordinate  Certificates for all amounts advanced by the Depositor  pursuant to
the immediately  preceding  sentence,  except when the claim relates directly to
the failure of the  Servicer,  if it is an affiliate of the Depositor to perform
its duties in compliance  with the terms of the Pooling and Servicing  Agreement
or the failure of the  Depositor  to perform its duties in  compliance  with the
terms of the Pooling and Servicing Agreement.

Delinquency, Loan Loss and Foreclosure Information

         The following tables set forth information relating to the delinquency,
loan loss and foreclosure experience of the Servicer for its servicing portfolio
of home equity loans for the past three years.

         The  information in the tables below has not been adjusted to eliminate
the effect of the  significant  growth in the size of the Servicer's home equity
loan portfolio  during the periods shown.  Accordingly,  loss and delinquency as
percentages  of aggregate  principal  balance of Home Equity Loans  serviced for
each period  would be higher  than those  shown if a group of Home Equity  Loans
were  artificially  isolated at a point in time and the  information  showed the
activity only in that isolated group.


                                      S-20
<PAGE>
                                   Delinquency and Foreclosure Experience of the
                                          Servicer's Servicing Portfolio
                                               of Home Equity Loans
                                              (Dollars in Thousands)

<TABLE>
<CAPTION>

                          Three Months Ending                                    Year Ending December 31,
                          -------------------                                    ------------------------
                               March 31,
                               ---------
                                                  ----------------------------------------------------------------------------------

                                  1996                        1995                        1994                         1993
                                  ----                        ----                        ----                         ----

                        Number of       Dollar        Number        Dollar      Number of        Dollar       Number of      Dollar
                          Loans         Amount       of Loans       Amount        Loans          Amount         Loans        Amount

<S>                       <C>         <C>             <C>         <C>             <C>          <C>              <C>         <C>     
Portfolio At              65,121      $3,863,576      58,459      $3,427,190      33,270       $1,879,920       16,671      $869,779

Delinquency
Percentage (1)
- --------------
30-59 days                2.01%         1.81%         2.32%         2.02%         0.82%          0.67%          0.91%        0.79%
60-89 days                0.48%         0.47%         0.69%         0.70%         0.19%          0.20%          0.23%        0.25%
90 days and over          0.15%         0.23%         0.95%         1.01%         0.55%          0.57%          0.32%        0.30%
                          -----         -----         -----         -----         -----          -----          ----         ----
Total Delinquency         2.64%         2.51%         3.96%         3.73%         1.56%          1.44%          1.46%        1.34%c

Total Delinquency         1,721        $97,082        2,316        $128,063        518          $26,993          243        $11,655
Amount

Default
Percentage (2)
- --------------
Foreclosure               2.30%         2.41%         1.17%         1.15%         0.33%          0.34%          0.52%        0.53%
Bankruptcy                0.78%         0.75%         0.68%         0.69%         0.34%          0.33%          0.22%        0.21%
Real Estate Owned         0.11%         0.13%         0.07%         0.08%         0.11%          0.11%          0.08%        0.09%
Forbearance               0.24%         0.25%         0.10%         0.12%          N/A            N/A            N/A          N/A
                          -----         -----         -----         -----         -----          -----          ----         ----
Total Default             3.43%         3.54%         2.02%         2.04%         0.78%          0.78%          0.82%        0.83%

Total Default             2,232        $136,796       1,182        $69,962         260          $14,717          137         $7,219
Amount



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

<FN>
(1)      The  delinquency  percentage  represents the number and dollar value of
         payments  contractually  past due,  exclusive  of home equity  loans in
         foreclosure, bankruptcy, real estate owned or forbearance.
(2)      The  default  percentage  represents  the number  and  dollar  value of
         delinquent  payments on home equity loans in  foreclosure,  bankruptcy,
         real estate owned or forbearance.
</FN>
</TABLE>


                                      S-21
<PAGE>
                           Loan Loss Experience on the
                         Servicer's Servicing Portfolio
                              of Home Equity Loans
                             (Dollars in Thousands)

                                Three Months Ending   Year Ending December 31,
                                     March 31,
                                                --------------------------------

                                    1996         1995         1994        1993
                                    ----         ----         ----        ----
Average Amount Outstanding (1)   $3,737,435   $2,641,686   $1,400,163   $606,272
Gross Losses (2)                    1,307       2,754        1,203       1,469
Recoveries (3)                       35           65           0           0
Net Losses (4)                      1,272       2,689        1,203       1,469
Net Losses as a Percentage of
Average Amount Outstanding          0.14%       0.10%        0.08%       0.24%


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

(1)      "Average  Amount  Outstanding"  during  the  period  is the  arithmetic
         average of the principal  balances of the home equity loans outstanding
         on the last business day of each month during the period.
(2)      "Gross Losses" are actual losses incurred on liquidated  properties for
         each respective period. Losses include all principal, foreclosure costs
         and all accrued interest.
(3)      "Recoveries"  are recoveries from  liquidation  proceeds and deficiency
         judgments.
(4)      "Net Losses" means "Gross Losses" minus "Recoveries."
(5)      For the 3 months  ending March 31, 1996 "Net Losses as a Percentage  of
         Average Amount  Outstanding" was annualized by multiplying "Net Losses"
         by  4.0  before   calculating   the   percentage  of  "Average   Amount
         Outstanding".

                                 USE OF PROCEEDS

         The Depositor will sell the Home Equity Loans to the Trust concurrently
with  delivery of the  Certificates.  Net proceeds  from the sale of the Class A
Certificates will be applied by the Depositor to the purchase of the Home Equity
Loans from the Seller.  Such net proceeds will  (together  with the  Subordinate
Certificates retained by the Depositor or its affiliates) represent the purchase
price to be paid by the Trust to the Depositor for the Home Equity Loans.

                                  THE DEPOSITOR

         The Depositor was  incorporated in the State of Delaware on January 31,
1991 and is a  wholly-owned  subsidiary  of  ContiFinancial  Corporation  and an
affiliate of ContiFinancial Services Corporation,  one of the Underwriters.  The
Depositor maintains its principal offices at 277 Park Avenue, New York, New York
10172.  Neither  the  Depositor,  the Seller nor the  Servicer  nor any of their
affiliates  will  insure  or  guarantee   distributions  on  the   Certificates.
ContiFinancial  Corporation completed a public offering of certain shares of its
common stock February 14, 1996.

                            THE HOME EQUITY LOAN POOL

General

         The statistical  information  presented in this  Prospectus  Supplement
concerning  the pool of Home  Equity  Loans is based on the pool of Home  Equity
Loans as of the Statistical  Calculation Date. Additional Home Equity Loans will
be  purchased  by the Trust for  inclusion  in both the Fixed Rate Group and the
Adjustable  Rate  Group  from the  Depositor  on the  Closing  Date.  The  pools
aggregated   $334,206,562.56   with   respect   to  the  Fixed  Rate  Group  and
$52,487,516.58  with respect to the Adjustable  Rate Group as of the Statistical
Calculation  Date. The Depositor expects that the actual pools as of the Closing
Date will represent  approximately  $450,000,000.00  in Home Equity Loans in the
Fixed Rate Group and  approximately  $55,000,000.00  in Home Equity Loans in the
Adjustable  Rate Group.  The  additional  Home Equity Loans will  represent Home
Equity Loans acquired or to be

                                      S-22
<PAGE>
acquired by the  Depositor on or prior to the Closing  Date.  In addition,  with
respect  to the  pools  as of  the  Statistical  Calculation  Date  as to  which
statistical information is presented herein, some amortization of the pools will
occur prior to the Closing Date.  Moreover,  certain loans included in the pools
as of the Statistical  Calculation Date may prepay in full, or may be determined
not to meet the  eligibility  requirements  for the final pools,  and may not be
included  in the final  pools.  As a result of the  foregoing,  the  statistical
distribution of characteristics as of the Closing Date for the final Home Equity
Loan pools will vary from the statistical  distribution of such  characteristics
as  of  the  Statistical  Calculation  Date  as  presented  in  this  Prospectus
Supplement.   Unless  otherwise  noted,  all  statistical  percentages  in  this
Prospectus  Supplement  are measured by the aggregate  principal  balance of the
related Group as of the Statistical Calculation Date.

         The Home Equity Loan pool  consists of fixed-rate  and  adjustable-rate
Home Equity Loans with  remaining  terms to maturity of not more than 360 months
(including both fully amortizing Home Equity Loans and Balloon Loans).  The Home
Equity  Loans have the  characteristics  set forth  below as of the  Statistical
Calculation Date. Percentages expressed herein based on Loan Balances and number
of Home Equity Loans have been  rounded,  and in the tables set forth herein the
sum of the percentages may not equal the respective totals due to such rounding.

         Each Home  Equity Loan in the Trust will be assigned to one of two home
equity loan groups  comprised  of Home  Equity  Loans which bear fixed  interest
rates  only,  in the case of the Fixed Rate Group,  and Home Equity  Loans which
bear  adjustable  interest rates only, in the case of the Adjustable Rate Group.
The Fixed Rate Certificates  represent undivided ownership interests in all Home
Equity Loans contained in the Fixed Rate Group,  and  distributions on the Fixed
Rate  Certificates will be based primarily on amounts available for distribution
in respect of Home Equity  Loans in the Fixed Rate Group.  The  Adjustable  Rate
Certificates  represent  undivided  ownership interests in all Home Equity Loans
contained in the Adjustable Rate Group, and distributions on the Adjustable Rate
Certificates  will be based primarily on amounts  available for  distribution in
respect of Home Equity Loans in the Adjustable Rate Group.

         The Loan-to-Value Ratios and Combined  Loan-to-Value Ratios shown below
were calculated based upon the appraised values of the Properties at the time of
origination (the "Appraised Values"). In a limited number of circumstances,  and
within  the  Seller's  underwriting  guidelines,  the  Seller  has  reduced  the
Appraised Value of Properties where the Properties are unique, have a high value
or where the comparables are not within FNMA guidelines.  The purpose for making
these  reductions  is to value the  Properties  more  conservatively  than would
otherwise be the case if the appraisal were accepted as written.

         No assurance can be given that values of the  Properties  have remained
or will remain at their levels on the dates of  origination  of the related Home
Equity Loans.  If the  residential  real estate market has experienced or should
experience  an overall  decline in  property  values  such that the  outstanding
balance of any Home Equity Loan,  together with the  outstanding  balance of any
first mortgage,  become equal to or greater than the value of the Property,  the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.

                                      S-23
<PAGE>
Home Equity Loans -- Fixed Rate Group

         As of the Statistical Calculation Date, the average Loan Balance of the
Home Equity  Loans in the Fixed Rate Group was  $63,731.23;  the Coupon Rates of
the Home Equity Loans in the Fixed Rate Group  ranged from 7.50% to 18.55%;  the
weighted average  Loan-to-Value Ratio of the Home Equity Loans in the Fixed Rate
Group was 71.33%; the weighted average Combined  Loan-to-Value Ratio of the Home
Equity  Loans in the Fixed Rate Group was 74.11%;  the weighted  average  Coupon
Rate of the Home Equity  Loans in the Fixed Rate Group was 11.18%;  the weighted
average  Retained  Yield for the Home  Equity  Loans in the Fixed Rate Group was
11.18%; the weighted average remaining term to maturity of the Home Equity Loans
in the Fixed Rate Group was 204.24  months;  and the weighted  average  original
term to  maturity  of the Home  Equity  Loans in the Fixed Rate Group was 205.26
months.  The remaining terms to maturity as of the Statistical  Calculation Date
of the Home  Equity  Loans in the Fixed Rate Group  ranged from 58 months to 360
months.  The minimum and maximum  Loan  Balances of the Home Equity Loans in the
Fixed Rate  Group as of the  Statistical  Calculation  Date were  $4,900.00  and
$375,000.00,  respectively. Home Equity Loans in the Fixed Rate Group containing
"balloon"  payments  represented not more than 55.08%; of the Original Aggregate
Loan Balance of Home Equity  Loans in the Fixed Rate Group.  No Home Equity Loan
in the Fixed Rate Group will mature later than June 1, 2026.

                                      S-24

<PAGE>
       Geographic Distribution of Mortgaged Properties -- Fixed Rate Group

         The  geographic  distribution  of Home  Equity  Loans in the Fixed Rate
Group by state, as of the Statistical Calculation Date, was as follows:

                            Number of          Aggregate        % of Aggregate
State                    Home Equity Loans    Loan Balance        Loan Balance
- -----                    -----------------    ------------        ------------

Alabama                         3            $   176,230.49           0.05%
Arizona                        62              4,638,810.99            1.39
Arkansas                        1                 55,124.38            0.02
California                     81              7,478,922.87            2.24
Colorado                       85              6,929,406.81            2.07
Connecticut                    60              4,714,514.54            1.41
Delaware                       18              1,264,287.31            0.38
District of Columbia           47              3,470,958.60            1.04
Florida                       266             14,509,345.27            4.34
Georgia                       177             10,776,226.77            3.22
Idaho                          11                672,460.50            0.20
Illinois                      361             23,522,818.53            7.04
Indiana                       249             11,671,139.39            3.49
Iowa                            9                342,483.10            0.10
Kansas                         18              1,002,985.76            0.30
Kentucky                       72              3,546,562.34            1.06
Louisiana                       2                 77,746.24            0.02
Maine                          33              1,927,801.22            0.58
Maryland                      224             18,366,285.85            5.50
Massachusetts                 179             14,138,714.48            4.23
Michigan                      670             30,606,870.11            9.16
Minnesota                      30              1,884,359.01            0.56
Mississippi                     6                207,858.18            0.06
Missouri                       87              5,394,136.10            1.61
Nebraska                        1                 41,875.08            0.01
Nevada                         33              1,638,191.47            0.49
New Hampshire                   8                456,654.40            0.14
New Jersey                    377             31,527,371.69            9.43
New Mexico                     25              2,550,285.65            0.76
New York                      382             31,142,850.32            9.32
North Carolina                264             14,387,034.52            4.31
Ohio                          519             28,286,098.46            8.46
Oklahoma                        1                 35,984.86            0.01
Oregon                         34              2,372,380.20            0.71
Pennsylvania                  363             23,919,232.92            7.16
Rhode Island                   56              4,371,325.95            1.31
South Carolina                143              7,590,129.16            2.27
Tennessee                      81              4,667,194.80            1.40
Utah                           59              4,642,526.82            1.39
Vermont                         1                136,000.00            0.04
Virginia                       77              4,467,651.84            1.34
Washington                     30              2,167,927.29            0.65
Wisconsin                      39              2,429,798.29            0.73
                            -----           ---------------           -----

     Total                  5,244           $334,206,562.56         100.00%
                            =====           ===============         =======



                                      S-25
<PAGE>
                Original Loan-to-Value Ratios -- Fixed Rate Group

         The original  loan-to-value ratios as of the date of origination of the
Home Equity  Loans in the Fixed Rate Group  (based upon  appraisals  made at the
time of origination thereof) (the "Loan-to-Value  Ratios") as of the Statistical
Calculation Date were distributed as follows:


Range of                    Number of             Aggregate      % of Aggregate
Original LTV's           Home Equity Loans       Loan Balance      Loan Balance
- --------------           -----------------       ------------      ------------

  5.01    to    10.00%          16            $   299,682.82            0.09%
 10.01    to    15.00          114              2,716,999.35            0.81
 15.01    to    20.00          171              4,858,635.70            1.45
 20.01    to    25.00          141              4,146,793.45            1.24
 25.01    to    30.00          130              4,428,126.03            1.32
 30.01    to    35.00          117              4,132,491.95            1.24
 35.01    to    40.00          104              4,031,396.99            1.21
 40.01    to    45.00          121              5,542,414.31            1.66
 45.01    to    50.00          243              9,520,319.87            2.85
 50.01    to    55.00          149              8,379,703.81            2.51
 55.01    to    60.00          255             14,503,747.91            4.34
 60.01    to    65.00          378             23,687,219.98            7.09
 65.01    to    70.00          519             32,368,994.34            9.69
 70.01    to    75.00          670             47,010,876.03           14.07
 75.01    to    80.00        1,223             90,282,223.87           27.01
 80.01    to    85.00          577             48,643,740.80           14.55
 85.01    to    90.00          316             29,653,195.35            8.87
                             -----            --------------         -------

          Total              5,244           $334,206,562.56          100.00%
                             =====           ===============         =======



                                      S-26
<PAGE>
                Combined Loan-to-Value Ratios -- Fixed Rate Group

         The  original  combined   loan-to-value  ratios  as  of  the  dates  of
origination  of the Home  Equity  Loans in the  Fixed  Rate  Group  (based  upon
appraisals   made  at  the  time  of  origination   hereunder)   (the  "Combined
Loan-to-Value  Ratios") as of the Statistical  Calculation Date were distributed
as follows:

Range of                    Number of           Aggregate        % of Aggregate
Original CLTV's         Home Equity Loans      Loan Balance        Loan Balance
- ---------------         -----------------      ------------        ------------

 10.01    to    15.00%          12            $   283,894.17          0.09%
 15.01    to    20.00           32                747,643.88          0.22
 20.01    to    25.00           38                808,985.97          0.24
 25.01    to    30.00           63              1,837,870.28          0.55
 30.01    to    35.00           82              2,414,465.42          0.72
 35.01    to    40.00           66              2,388,383.58          0.72
 40.01    to    45.00          106              4,744,377.98          1.42
 45.01    to    50.00          240              9,125,870.19          2.73
 50.01    to    55.00          155              8,415,331.53          2.52
 55.01    to    60.00          270             14,810,666.91          4.43
 60.01    to    65.00          394             23,861,446.52          7.14
 65.01    to    70.00          573             34,103,000.83         10.20
 70.01    to    75.00          761             50,115,658.41         15.00
 75.01    to    80.00        1,422             97,329,204.10         29.12
 80.01    to    85.00          713             53,561,667.44         16.03
 85.01    to    90.00          316             29,653,195.35          8.87
 90.01    to    95.00            1                  4,900.00          0.00
                             ------          ---------------       -------

          Total              5,244           $334,206,562.56        100.00%
                             =====           ===============       =======


                  Cut-Off Date Coupon Rates -- Fixed Rate Group

         The Coupon  Rates borne by the Notes  relating to the Home Equity Loans
in the Fixed  Rate  Group were  distributed  as  follows  as of the  Statistical
Calculation Date:

Range of                    Number of              Aggregate     % of Aggregate
Coupon Rates             Home Equity Loans       Loan Balance     Loan Balance
- ------------             -----------------       ------------     ------------

  7.01    to     8.00%          24            $   2,571,757.02        0.77%
  8.01    to     9.00          228               17,054,616.77        5.10
  9.01    to    10.00          932               67,494,886.43       20.20
 10.01    to    11.00        1,327               95,501,878.54       28.58
 11.01    to    12.00        1,108               71,111,331.19       21.28
 12.01    to    13.00          770               43,148,752.78       12.91
 13.01    to    14.00          424               20,629,407.16        6.17
 14.01    to    15.00          267               10,336,119.40        3.09
 15.01    to    16.00          110                4,676,740.22        1.40
 16.01    to    17.00           32                  877,616.24        0.26
 17.01    to    18.00           20                  755,456.81        0.23
 18.01    to    19.00            2                   48,000.00        0.01
                             -----              --------------       -----

          Total              5,244             $334,206,562.56      100.00%
                             =====             ===============     =======



                                      S-27
<PAGE>

                 Cut-Off Date Loan Balances -- Fixed Rate Group

         The  distribution  of the  outstanding  principal  amounts  of the Home
Equity Loans in the Fixed Rate Group as of the Statistical  Calculation Date was
as follows:
<TABLE>
<CAPTION>

                                            Number of                Aggregate           % of Aggregate
Range of Loan Balances                   Home Equity Loans          Loan Balance           Loan Balance
- ----------------------                   -----------------          ------------           ------------

<S>                     <C>                  <C>                <C>                            <C>  
 $        0.00    to    $  25,000.00         634                $ 12,207,131.76                3.65%
     25,000.01    to       50,000.00       1,800                  68,320,003.91               20.44
     50,000.01    to       75,000.00       1,352                  83,086,285.89               24.86
     75,000.01    to      100,000.00         660                  57,132,584.22               17.10
    100,000.01    to      125,000.00         365                  40,529,286.94               12.13
    125,000.01    to      150,000.00         206                  28,047,324.37                8.39
    150,000.01    to      175,000.00          90                  14,511,340.82                4.34
    175,000.01    to      200,000.00          57                  10,733,488.92                3.21
    200,000.01    to      225,000.00          34                   7,174,099.80                2.15
    225,000.01    to      250,000.00          23                   5,484,626.91                1.64
    250,000.01    to      275,000.00           7                   1,835,663.67                0.55
    275,000.01    to      300,000.00           5                   1,447,577.45                0.43
    300,000.01    to      325,000.00           5                   1,581,042.59                0.47
    325,000.01    to      350,000.00           4                   1,384,989.43                0.41
    350,000.01    to      400,000.00           2                     731,115.88                0.22
                                           -----               ----------------               -----

       Total                               5,244                $334,206,562.56              100.00%
                                           =====                ===============              =======
</TABLE>



                Types of Mortgaged Properties -- Fixed Rate Group

         The  Properties  securing the Home Equity Loans in the Fixed Rate Group
as of the Statistical Calculation Date were of the property types as follows:


                             Number of             Aggregate      % of Aggregate
Property Types            Home Equity Loans       Loan Balance      Loan Balance
- --------------            -----------------       ------------      ------------

Condominium                      35            $  1,414,379.02          0.42%
Manufactured Housing             50               2,330,499.75          0.70
Mixed Use                        19               1,454,863.25          0.43
Planned Unit Development         16               1,257,638.99          0.38
Single Family Attached          187              10,154,720.75          3.04
Single Family Detached        4,616             291,866,607.30         87.33
Two-to-Four Family              321              25,727,853.50          7.70
                              -----           ----------------        ------

          Total               5,244            $334,206,562.56        100.00%
                              =====            ===============        =======



                                      S-28
<PAGE>
          Distribution of Months Since Origination -- Fixed Rate Group

         The  distribution of the number of months since the date of origination
of the  Home  Equity  Loans  in  the  Fixed  Rate  Group  as of the  Statistical
Calculation Date was as follows:


Months Elapsed           Number of              Aggregate         % of Aggregate
Since Origination     Home Equity Loans        Loan Balance        Loan Balance
- -----------------     -----------------        ------------        ------------

 0  to     1               4,085            $ 262,213,575.38          78.46%
 2  to    12               1,156               71,870,265.32          21.50
13  to    24                   3                  122,721.86           0.04
                           -----             ---------------           ----

          Total            5,244             $334,206,562.56         100.00%
                           =====             ===============         =======



         Distribution of Remaining Terms to Maturity -- Fixed Rate Group

         The  distribution of the number of months  remaining to maturity of the
Home Equity Loans in the Fixed Rate Group as of the Statistical Calculation Date
was as follows:


Months Remaining         Number of            Aggregate          % of Aggregate
to Maturity           Home Equity Loans      Loan Balance          Loan Balance
- -----------           -----------------      ------------          ------------

  0       to   120           214          $   6,177,581.48             1.85%
121       to   180         3,541            231,353,645.86            69.22
181       to   240         1,157             70,650,055.07            21.14
241       to   300            12                771,032.67             0.23
301       to   360           320             25,254,247.48             7.56
                          ------           ---------------           ------

          Total            5,244           $334,206,562.56           100.00%
                           =====           ===============          =======



                      Occupancy Status -- Fixed Rate Group

         The occupancy  status of the Properties  securing the Home Equity Loans
in the Fixed Rate Group as of the Statistical Calculation Date was as follows:


                          Number of            Aggregate         % of Aggregate
Occupancy Status      Home Equity Loans      Loan Balance          Loan Balance
- ----------------      -----------------      ------------          ------------

Investor Owned              257             $ 13,150,664.08            3.93%
Owner Occupied            4,986              320,993,913.48           96.05
Second Home                   1                   61,985.00            0.02
                         ------             ---------------           -----

          Total           5,244             $334,206,562.56          100.00%
                          =====             ===============         =======



                                      S-29
<PAGE>

Home Equity Loans -- Adjustable Rate Group

         As of the Statistical Calculation Date, the average Loan Balance of the
Home Equity Loans in the Adjustable Rate Group was $82,140.09;  the Coupon Rates
of the Home  Equity  Loans in the  Adjustable  Rate Group  ranged  from 7.45% to
14.19%; the weighted average Loan-to-Value Ratio of the Home Equity Loans in the
Adjustable Rate Group was 74.74%;  the weighted  average Coupon Rate of the Home
Equity  Loans in the  Adjustable  Rate Group was  9.85%;  the  weighted  average
remaining term to maturity of the Home Equity Loans in the Adjustable Rate Group
was 355.21  months;  and the weighted  average  original term to maturity of the
Home Equity Loans in the Adjustable Rate Group was 356.04 months.  The remaining
terms to  maturity  as of the  Statistical  Calculation  Date of the Home Equity
Loans in the  Adjustable  Rate Group  ranged from 119 months to 360 months.  The
minimum and maximum  Loan  Balances of the Home Equity  Loans in the  Adjustable
Rate Group as of the Statistical  Calculation Date were $341.34 and $337,500.00,
respectively.  Home  Equity  Loans  in  the  Adjustable  Rate  Group  containing
"balloon"  payments  represented  not more than .45%. No Home Equity Loan in the
Adjustable Rate Group will mature later than June 1, 2026.

         All of the Home Equity Loans in the Adjustable  Rate Group have maximum
Coupon Rates.  The weighted average maximum Coupon Rate of the Home Equity Loans
in the  Adjustable  Rate Group was 16.09%,  with maximum Coupon Rates that range
from 13.45% to 20.19%. The Home Equity Loans in the Adjustable Rate Group have a
weighted  average gross margin as of the Statistical  Calculation Date of 6.67%.
The gross margin for the Home Equity Loans in the  Adjustable  Rate Group ranges
from 2.50% to 10.75%.

         All of the Home Equity Loans in the Adjustable Rate Group bear interest
rates that adjust based on Six- Month LIBOR. All of the Home Equity Loans in the
Adjustable  Rate Group have periodic rate  adjustment caps that range from 1.00%
to 1.50% and  periodic  rate  adjustment  floors that range from 1.00% to 1.50%.
75.55% of the Home  Equity  Loans in the  Adjustable  Rate Group have a lifetime
rate  adjustment  cap of 6.00% over the initial  Coupon Rate of each  respective
Home  Equity  Loan in the  Adjustable  Rate Group and 24.45% of the Home  Equity
Loans in the Adjustable  Rate Group have a lifetime rate adjustment cap of 7.00%
over  the  initial  Coupon  Rate  of each  respective  Home  Equity  Loan in the
Adjustable Rate Group.



                                      S-30
<PAGE>
    Geographic Distribution of Mortgaged Properties -- Adjustable Rate Group

         The geographic distribution of Home Equity Loans in the Adjustable Rate
Group by state, as of the Statistical Calculation Date, was as follows:
                            Number of           Aggregate         % of Aggregate
State                   Home Equity Loans      Loan Balance        Loan Balance
- -----                   -----------------      ------------        ------------

Arizona                         18         $    2,052,282.26           3.91%
California                      23              3,221,241.23            6.14
Colorado                        10                926,390.38            1.77
Connecticut                      1                109,935.42            0.21
District of Columbia             3                467,842.83            0.89
Florida                          6                486,683.39            0.93
Georgia                          8                806,266.02            1.54
Idaho                            1                 48,724.08            0.09
Illinois                        34              4,101,013.68            7.81
Indiana                         32              1,641,754.11            3.13
Kansas                           1                127,500.00            0.24
Kentucky                         3                211,082.18            0.40
Maryland                        14              1,700,736.61            3.24
Massachusetts                    8                871,736.69            1.66
Michigan                       333             22,550,907.21           42.96
Minnesota                       13                891,119.22            1.70
Missouri                         1                 30,400.00            0.06
New Jersey                       4                500,551.82            0.95
New Mexico                       9                995,666.35            1.90
New York                         4                384,783.06            0.73
North Carolina                   3                294,839.62            0.56
Ohio                            41              3,469,286.88            6.61
Oklahoma                         1                 32,000.00            0.06
Oregon                           8                787,785.45            1.50
Pennsylvania                    16              1,213,486.46            2.31
Rhode Island                     3                248,600.00            0.47
South Carolina                   1                104,890.00            0.20
Tennessee                        4                504,332.24            0.96
Utah                            19              2,076,376.72            3.96
Vermont                          1                 80,000.00            0.15
Virginia                         4                362,129.56            0.69
Washington                       4                414,570.55            0.79
Wisconsin                        8                772,602.56            1.47
                               ---            --------------          ------

          Total                639            $52,487,516.58         100.00%
                               ===            ==============         =======



                                      S-31
<PAGE>

             Original Loan-to-Value Ratios -- Adjustable Rate Group

         The  original  Loan-to-Value  Ratios  of the Home  Equity  Loans in the
Adjustable Rate Group as of the Statistical Calculation Date were distributed as
follows:

Range of                     Number of             Aggregate      % of Aggregate
Original LTV's           Home Equity Loans       Loan Balance      Loan Balance
- --------------           -----------------       ------------      ------------

 15.01    to    20.00%           2            $     249,743.29          0.48%
 25.01    to    30.00            2                  109,841.03          0.21
 30.01    to    35.00            5                  139,141.77          0.27
 35.01    to    40.00            4                  210,846.14          0.40
 40.01    to    45.00            7                  447,830.58          0.85
 45.01    to    50.00           13                  724,935.73          1.38
 50.01    to    55.00           13                  947,462.24          1.80
 55.01    to    60.00           32                2,255,112.33          4.30
 60.01    to    65.00           35                2,324,512.25          4.43
 65.01    to    70.00           81                5,850,583.94         11.15
 70.01    to    75.00          127               10,117,820.54         19.28
 75.01    to    80.00          236               20,534,526.63         39.12
 80.01    to    85.00           79                8,226,242.78         15.67
 85.01    to    90.00            3                  348,917.33          0.66
                               ----             --------------        ------

          Total                639              $52,487,516.58        100.00%
                               ===              ==============        =======



               Cut-Off Date Coupon Rates -- Adjustable Rate Group

         The Coupon  Rates borne by the Notes  relating to the Home Equity Loans
in the Adjustable  Rate Group were  distributed as follows as of the Statistical
Calculation Date:

Range of                      Number of            Aggregate      % of Aggregate
Coupon Rates              Home Equity Loans      Loan Balance      Loan Balance
- ------------              -----------------      ------------      ------------

  7.01    to     8.00%          31            $    3,437,359.72         6.55%
  8.01    to     9.00          117                12,617,299.22        24.04
  9.01    to    10.00          192                15,815,013.07        30.13
 10.01    to    11.00          168                11,773,911.26        22.43
 11.01    to    12.00           90                 6,474,419.26        12.33
 12.01    to    13.00           17                 1,168,016.76         2.23
 13.01    to    14.00           22                 1,020,632.35         1.94
 14.01    to    15.00            2                   180,864.94         0.34
                               ----              --------------       ------

          Total                639               $52,487,516.58       100.00%
                               ===               ==============      =======




                                      S-32
<PAGE>
               Cut-Off Date Loan Balances -- Adjustable Rate Group

         The  distribution  of the  outstanding  principal  amounts  of the Home
Equity Loans in the Adjustable Rate Group as of the Statistical Calculation Date
was as follows:
<TABLE>
<CAPTION>

                                                       Number of                 Aggregate              % of Aggregate
Range of Loan Balances                             Home Equity Loans            Loan Balance             Loan Balance
- ----------------------                             -----------------            ------------             ------------

<S>                             <C>                       <C>              <C>                                 <C>  
  $        0.00       to        $  25,000.00              19               $    373,214.06                     0.71%
      25,000.01       to           50,000.00             171                  6,646,208.43                    12.66
      50,000.01       to           75,000.00             161                 10,064,441.16                    19.17
      75,000.01       to          100,000.00             127                 10,993,864.29                    20.95
     100,000.01       to          125,000.00              66                  7,241,007.34                    13.80
     125,000.01       to          150,000.00              29                  3,935,967.42                     7.50
     150,000.01       to          175,000.00              28                  4,545,240.84                     8.66
     175,000.01       to          200,000.00              18                  3,428,490.48                     6.53
     200,000.01       to          225,000.00               5                  1,081,366.20                     2.06
     225,000.01       to          250,000.00               4                    975,611.55                     1.86
     250,000.01       to          275,000.00               5                  1,317,604.81                     2.51
     275,000.01       to          300,000.00               2                    560,500.00                     1.07
     300,000.01       to          325,000.00               1                    322,500.00                     0.61
     325,000.01       to          350,000.00               3                  1,001,500.00                     1.91
                                                         ---                --------------                   ------

             Total                                       639                $52,487,516.58                   100.00%
                                                         ===                ==============                   =======

</TABLE>


             Types of Mortgaged Properties -- Adjustable Rate Group

         The Properties  securing the Home Equity Loans in the  Adjustable  Rate
Group as of the  Statistical  Calculation  Date  were of the  property  types as
follows:


                               Number of            Aggregate     % of Aggregate
Property Types            Home Equity Loans      Loan Balance     Loan Balance
- --------------            -----------------      ------------     ------------

Condominium                        5            $    324,212.48         0.62%
Manufactured Housing               6                 426,935.55         0.81
Planned Unit Development           3                 431,238.00         0.82
Single Family Attached             6                 362,083.06         0.69
Single Family Detached           603              49,226,904.56        93.79
Two-to-Four Family                16               1,716,142.93         3.27
                                ----             --------------       ------

          Total                  639             $52,487,516.58       100.00%
                                 ===             ==============      =======



                                      S-33
<PAGE>
        Distribution of Months Since Origination -- Adjustable Rate Group

         The  distribution of the number of months since the date of origination
of the Home  Equity  Loans in the  Adjustable  Rate Group as of the  Statistical
Calculation Date was as follows:


Months Elapsed         Number of            Aggregate         % of Aggregate
Since Origination   Home Equity Loans      Loan Balance         Loan Balance
- -----------------   -----------------      ------------         ------------

0   to        1            531            $43,089,866.94            82.10%
2   to       12            108              9,397,649.64            17.90
                           ---            --------------           ------

          Total            639            $52,487,516.58           100.00%
                           ===            ==============           =======



      Distribution of Remaining Terms to Maturity -- Adjustable Rate Group

         The  distribution of the number of months  remaining to maturity of the
Home Equity Loans in the Adjustable Rate Group as of the Statistical Calculation
Date was as follows:


Months Remaining           Number of             Aggregate        % of Aggregate
to Maturity            Home Equity Loans       Loan Balance        Loan Balance
- -----------            -----------------       ------------        ------------

  0       to   120            2              $    53,529.69            0.10%
121       to   180           14                  678,693.01            1.29
181       to   240           10                  586,895.39            1.12
241       to   300            1                   41,566.33            0.08
301       to   360          612               51,126,832.16           97.41
                            ---              --------------          ------

          Total             639              $52,487,516.58          100.00%
                            ===              ==============         =======



                    Occupancy Status -- Adjustable Rate Group

         The occupancy  status of the Properties  securing the Home Equity Loans
in the  Adjustable  Rate  Group as of the  Statistical  Calculation  Date was as
follows:

                          Number of            Aggregate         % of Aggregate
Occupancy Status      Home Equity Loans      Loan Balance         Loan Balance
- ----------------      -----------------      ------------         ------------

Investor Owned                13            $    526,173.97           1.00%
Owner Occupied               626              51,961,342.61          99.00
                             ---              -------------          -----

          Total              639             $52,487,516.58         100.00%
                             ===             ==============        =======




                                      S-34
<PAGE>
                Distribution of Margins -- Adjustable Rate Group

         The margins borne by the Notes relating to the Home Equity Loans in the
Adjustable Rate Group as of the Statistical Calculation Date was as follows:


                              Number of             Aggregate    % of Aggregate
           Margins       Home Equity Loans       Loan Balance     Loan Balance
           -------       -----------------       ------------     ------------

  2.00      to    3.99%          3             $    166,809.09        0.32%
  4.00      to    4.99          37                4,323,501.82        8.24
  5.00      to    5.99         103               10,177,346.91       19.39
  6.00      to    6.99         183               15,834,835.61       30.17
  7.00      to    7.99         245               16,575,384.80       31.58
  8.00      to    8.99          53                4,531,536.10        8.63
  9.00      to    9.99          14                  767,625.04        1.46
 10.00      to   10.99           1                  110,477.21        0.21
                               ---              --------------       -----

            Total              639              $52,487,516.58      100.00%
                               ===              ==============     =======



          Distribution of Maximum Coupon Rates -- Adjustable Rate Group

         The maximum Coupon Rates borne by the Notes relating to the Home Equity
Loans in the Adjustable Rate Group as of the Statistical Calculation Date was as
follows:

       Maximum              Number of              Aggregate      % of Aggregate
    Coupon Rates        Home Equity Loans        Loan Balance      Loan Balance
    ------------        -----------------        ------------      ------------

 13.00   to   13.99%           9              $  1,165,602.54           2.22%
 14.00   to   14.99           80                 8,274,872.72          15.77
 15.00   to   15.99          205                17,964,840.86          34.23
 16.00   to   16.99          202                15,647,557.17          29.81
 17.00   to   17.99           96                 6,154,724.19          11.73
 18.00   to   18.99           20                 1,894,853.75           3.61
 19.00   to   19.99           22                 1,031,442.43           1.97
 20.00   to   20.99            5                   353,622.92           0.67
                             ---               --------------          -----

            Total            639               $52,487,516.58         100.00%
                             ===               ==============         =======



                                      S-35
<PAGE>

          Distribution of Coupon Rates Change -- Adjustable Rate Group

         The number of months  until the next Coupon Rate change for each of the
Notes relating to the Home Equity Loans in the  Adjustable  Rate Group as of the
Statistical Calculation Date was as follows:
<TABLE>
<CAPTION>

     Month of Next Coupon             Number of             Aggregate              % of Aggregate
         Rate Change              Home Equity Loans       Loan Balance              Loan Balance
         -----------              -----------------       ------------              ------------

<S>                                       <C>          <C>                              <C>  
June, 1996....................            1            $     25,959.57                  0.05%
July, 1996....................            7                 528,402.77                  1.01
August, 1996..................           33               2,095,318.63                  3.99
September, 1996...............          238              19,395,705.21                 36.95
October, 1996.................          305              24,889,851.04                 47.42
November, 1996................           53               5,292,654.76                 10.08
December, 1996................            2                 259,624.60                  0.50
                                        ---             --------------                 -----

          Total                         639             $52,487,516.58                100.00%
                                        ===             ==============                =======
</TABLE>


Interest Payments on the Home Equity Loans

         There are a number of Home Equity Loans on which interest is charged to
the obligor (the  "Mortgagor") at the Coupon Rate on the  outstanding  principal
balance  calculated  based on the number of days elapsed  between receipt of the
Mortgagor's last payment through receipt of the Mortgagor's most current payment
(such Home Equity  Loans,  "Date-of-Payment  Loans").  Such interest is deducted
from the Mortgagor's payment amount and the remainder, if any, of the payment is
applied  as a  reduction  to the  outstanding  principal  balance  of such Note.
Although  the  Mortgagor  is  required  to remit  equal  monthly  payments  on a
specified  monthly  payment  date that would  reduce the  outstanding  principal
balance of such Note to zero at such Note's  maturity  date,  payments  that are
made by the Mortgagor  after the due date therefor  would cause the  outstanding
principal  balance of such Note not to be reduced to zero on its maturity  date.
In such a case, the Mortgagor would be required to make an additional  principal
payment at the  maturity  date for such Note.  If it were  assumed  that all the
Mortgagors on the Date-of-Payment  Loans were to pay on the latest date possible
without  the  Date-of-Payment  Loans  being  in  default,  the  amount  of  such
additional  principal payment would be a de minimis amount of the aggregate Loan
Balance of the Home  Equity  Loans.  On the other hand,  if a Mortgagor  makes a
payment (other than a Prepayment) before the due date therefor, the reduction in
the outstanding principal balance of such Note would occur over a shorter period
of  time  than  would  have  occurred  had it  been  based  on the  schedule  of
amortization in effect on the Cut-Off Date. Accordingly, the timing of principal
payments to the Owners of the Class A Certificates  (other than the Class A-10IO
Certificates)  and the timing of the reduction of the Notional  Principal Amount
on the  Class  A-10IO  Certificates  may be  affected  by the fact  that  actual
Mortgagor payments may not be made on the due date therefor.

         The  Home  Equity  Loans  which  are  not  Date-of-Payment  Loans  (the
"Actuarial   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 Actuarial  Loans either earlier or later than the
scheduled  due dates  thereof will not affect the  amortization  schedule or the
relative application of such payments to principal and interest.

                       PREPAYMENT AND YIELD CONSIDERATIONS

General

         The  weighted  average  life of,  and, if  purchased  at other than par
(disregarding,  for  purposes of this  discussion,  the effect on an  investor's
yield resulting from the timing of the settlement date and those  considerations
discussed  below  under  "Payment  Lag Feature of  Certificates"),  the yield to
maturity  on the Class A  Certificates  will  relate to the rate of  payment  of
principal  of the Home  Equity  Loans in the  related  Home  Equity  Loan Group,
including for this purpose Prepayments, liquidations due to defaults, casualties
and condemnations, and repurchases

                                      S-36
<PAGE>
by the Seller of Home Equity Loans and any accelerated payment of principal. The
actual rate of principal prepayments on pools of mortgage loans is influenced by
a variety of economic,  tax,  geographic,  demographic,  social, legal and other
factors and has fluctuated  considerably in recent years. In addition,  the rate
of principal  prepayments  may differ among pools of mortgage  loans at any time
because of specific  factors  relating to the mortgage  loans in the  particular
pool,  including,  among  other  things,  the  age of the  mortgage  loans,  the
geographic  locations of the properties securing the loans and the extent of the
mortgagors'  equity in such properties,  and changes in the mortgagors'  housing
needs, job transfers and unemployment.

         As with fixed rate obligations  generally,  the rate of prepayment on a
pool of home equity  loans with fixed rates such as the Home Equity Loans in the
Fixed Rate Group is affected by prevailing market rates for home equity loans of
a comparable  term and risk level.  When the market  interest  rate is below the
mortgage coupon,  mortgagors may have an increased  incentive to refinance their
home equity loans.  Depending on prevailing market rates, the future outlook for
market rates and economic  conditions  generally,  some  mortgagors  may sell or
refinance mortgaged properties in order to realize their equity in the mortgaged
properties, to meet cash flow needs or to make other investments.

         All of  the  Home  Equity  Loans  in  the  Adjustable  Rate  Group  are
adjustable-rate  home equity loans. As is the case with conventional  fixed-rate
home equity loans, adjustable-rate home equity loans may be subject to a greater
rate of principal  prepayments  in a declining  interest rate  environment.  For
example, if prevailing interest rates fall significantly,  adjustable-rate  home
equity  loans  could be subject to higher  prepayment  rates than if  prevailing
interest  rates remain  constant  because the  availability  of fixed-rate  home
equity loans at competitive interest rates may encourage mortgagors to refinance
their adjustable-rate home equity loan to "lock in" a lower fixed interest rate.
However,  no assurance can be given as to the level of prepayments that the Home
Equity Loans will experience.

         In addition to the foregoing  factors  affecting  the weighted  average
life of each Class of the Class A Certificates,  the subordination provisions of
the Trust result in a limited acceleration of the Class A Certificates  relative
to the amortization of the Home Equity Loans in early months of the transaction.
The  accelerated  amortization  is achieved by the application of certain excess
interest  and  principal  to the  payment of the Class A  Certificate  Principal
Balance. This acceleration feature creates  overcollateralization  which results
from the excess of the aggregate Loan Balances of the Home Equity Loans over the
Class  A   Certificate   Principal   Balance.   Once  the   required   level  of
overcollateralization  is reached,  the acceleration  feature will cease, unless
necessary to maintain the required level of overcollateralization.

Projected Prepayment and Yield for Class A Certificates

         As  indicated  above,  if  purchased  at other  than par,  the yield to
maturity on a Class A Certificate will be affected by the rate of the payment of
principal of the Home Equity  Loans.  If the actual rate of payments on the Home
Equity Loans is slower than the rate  anticipated by an investor who purchases a
Class A  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 Home Equity  Loans is faster than the rate  anticipated  by an investor  who
purchases a Class A Certificate at a premium,  the actual yield to such investor
will be lower than such investor's anticipated yield.

         The  "Final  Scheduled  Payment  Date"  for each  Class of the  Class A
Certificates  is as set forth in the  Summary of Terms  hereof.  For the Class A
Certificates,  other than the Class A-1,  Class A-8,  Class A-9 and Class A-10IO
Certificates,  such  dates  are the  dates on  which  the  "Initial  Certificate
Principal  Balance"  set forth in the  Summary of Terms  hereof for the  related
Class as of the Closing  Date 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 Home Equity  Loans,  that  scheduled  monthly
payments of  principal  of and  interest  on each of the Home  Equity  Loans are
timely  received and that no Net Monthly  Excess  Cashflow  will be used to make
accelerated payments of principal (i.e.,  Subordination Increase Amounts) to the
Owners of the Class A  Certificates.  The Final  Scheduled  Payment Date for the
Class A-1 Certificates is set at September 15, 1997. The Final Scheduled Payment
Date for the Class A-8 and Class A-10IO  Certificates is the thirteenth  Payment
Date  following the calendar month in which the Loan Balances of all Home Equity
Loans in the Fixed Rate Group have been reduced to zero  assuming  that the Home
Equity  Loans in such  Group  pay in  accordance  with  their  terms.  The Final
Scheduled Payment Date for the Class A-9 Certificates is the thirteenth  Payment
Date  following the calendar month in which the Loan Balances of all Home Equity
Loans in the  Adjustable  Rate Group have been reduced to zero assuming that the
Home Equity Loans in such Group pay in accordance with their terms. 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 Home Equity  Loans  conformed to the
foregoing  assumptions,  and the final  Payment Date with respect to the Class A
Certificates could occur significantly  earlier than the related Final Scheduled
Payment Date because (i) Prepayments are likely to occur and (ii) the

                                      S-37
<PAGE>
owners  of  the  Class  R  Certificates  and,  in  limited  circumstances,   the
Certificate  Insurer  may  cause a  termination  of the  Trust on or  after  the
Clean-Up Call Date.

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted  average life of any
Class of the Class A  Certificates  (other than the Class  A-10IO  Certificates)
will be influenced  by, among other things,  the rate at which  principal of the
Home Equity Loans in the related Home Equity Loan Group is paid, which may be in
the form of scheduled  amortization or prepayments  (for this purpose,  the term
"prepayment" includes Prepayments and liquidations due to default).

         It is very  unlikely  that the Home  Equity  Loans will prepay at rates
consistent with the Prepayment Assumption until maturity or that all of the Home
Equity Loans in the related Home Equity Loan Group will prepay at the same rate.
There  will be  discrepancies  between  the actual  characteristics  of the Home
Equity  Loans  included  in the Trust and the  assumed  characteristics  used in
preparing  the following  tables.  Any  discrepancy  may have an effect upon the
percentages of Initial  Certificate  Principal Balance  outstanding set forth in
the table and the weighted average lives of the Class A Certificates (other than
the Class A-10IO Certificate).

         The model used in this Prospectus  Supplement with respect to the Fixed
Rate Group is the prepayment  assumption  (the  "Prepayment  Assumption")  which
represents  an  assumed  rate of  prepayment  each  month  relative  to the then
outstanding  principal  balance of a pool of mortgage loans for the life of such
mortgage  loans.  With  respect  to the  Fixed  Rate  Group,  a 100%  Prepayment
Assumption  assumes  conditional  prepayment  rates of 4% per  annum of the then
outstanding  principal  balance of the Home Equity Loans in the Fixed Rate Group
in the first month of the life of the mortgage  loans and an  additional  1.455%
per annum in each month  thereafter  until the twelfth  month.  Beginning in the
twelfth  month and in each  month  thereafter  during  the life of the  mortgage
loans, 100% Prepayment  Assumption assumes a conditional  prepayment rate of 20%
per annum each  month.  As used in the table  below,  0%  Prepayment  Assumption
assumes  prepayment  rates equal to 0% of the  Prepayment  Assumption  i.e.,  no
prepayments.  Correspondingly,  100% Prepayment  Assumption  assumes  prepayment
rates equal to 100% of the Prepayment  Assumption,  and so forth. The 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 Home Equity Loans. The Depositor believes that no
existing statistics of which it is aware provide a reliable basis for holders of
Class A  Certificates  to  predict  the  amount  or the  timing  of  receipt  of
prepayments on the Home Equity Loans.

         Since the tables were prepared on the basis of the  assumptions  in the
following paragraph,  there are discrepancies between the characteristics of the
actual  Home  Equity  Loans and the  characteristics  of the Home  Equity  Loans
assumed in preparing the tables.  Any such  discrepancy  may have an effect upon
the percentages of the Certificate  Principal Balances  outstanding and weighted
average  lives  of the  Class  A  Certificates  (other  than  the  Class  A-10IO
Certificate) set forth in the tables. In addition,  since the actual Home Equity
Loans in the Trust have  characteristics  which  differ  from  those  assumed in
preparing  the tables set forth  below,  the  distributions  of principal on the
Class A  Certificates  (other than the Class  A-10IO  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 Home
Equity Loans of each Home Equity Loan Group which consist of pools of loans with
level-pay and balloon  amortization  methodologies,  Cut-Off Date Loan Balances,
mortgage rates (net of Retained Yield, if any), net mortgage rates, original and
remaining terms to maturity, and original amortization terms as applicable,  are
as set forth below,  (ii) the Closing Date for the  Certificates  occurs on June
11, 1996,  (iii)  distributions  on the Certificates are made on the 15th day of
each month  regardless  of the day on which the Payment  Date  actually  occurs,
commencing in July 1996, in accordance  with the  priorities  described  herein,
(iv) the  difference  between the Gross Coupon Rate (net of Retained  Yield,  if
any) and the Net Coupon Rate is equal to the  Servicing Fee plus the Trustee Fee
and the Net Coupon Rate is further reduced by the Premium  Amount,  (v) the Home
Equity  Loans'  prepayment  rates  with  respect  to the Fixed  Rate Group are a
multiple  of the  applicable  Prepayment  Assumption  and  with  respect  to the
Adjustable Rate Group are constant  percentages of conditional  prepayment rates
(CPR) each as stated in the "Prepayment Scenarios" table below; (vi) prepayments
include 30 days' interest  thereon,  (vii) no optional  termination or mandatory
termination is exercised, (viii) the "Specified Subordinated Amount" (as defined
under "Credit  Enhancement --  Overcollateralization  Provisions") for each Home
Equity Loan Group is set  initially as  specified  in the Pooling and  Servicing
Agreement  and  thereafter  decreases in accordance  with the  provisions of the
Pooling and Servicing Agreement,  (ix) the Coupon Rate for each Home Equity Loan
in the Adjustable  Rate Group is adjusted on its next rate  adjustment date (and
on subsequent rate  adjustment  dates, if necessary) to equal the sum of (a) the
assumed level of the applicable  index is 5.6250% and (b) the  respective  gross
margin (such sum being subject to the

                                      S-38
<PAGE>
applicable  periodic adjustment cap and maximum interest rate) and (x) the Class
A-9  Pass-Through  Rate  remains  constant  at 5.7675% up to and  including  the
Clean-Up Call Date and, thereafter, 6.0975%.

                                                    PREPAYMENT SCENARIOS
<TABLE>
<CAPTION>

                               Scenario I      Scenario II      Scenario III      Scenario IV      Scenario V       Scenario VI
<S>              <C>               <C>             <C>              <C>              <C>              <C>              <C> 
Fixed Rate Group (1)               0%              50%              100%             115%             150%             200%
Adjustable Rate Group (2)          0%              8%                16%              18%              24%              32%

- ----------
<FN>
(1) As a percentage of the Prepayment Assumption.
(2) As a conditional prepayment rate (CPR) percentage.
</FN>
</TABLE>


                                      S-39
<PAGE>

                                FIXED RATE GROUP
                                ----------------



Home Equity Loans as of the Statistical Calculation Date
<TABLE>
<CAPTION>

                                                                  Original          Remaining          Original
                                                                   Term to           Term to         Amortization
     Pool        Principal       Gross Coupon     Net Coupon      Maturity          Maturity             Term           Amortization
    Number        Balance           Rate            Rate        (in months)       (in months)        (in months)           Method
- ------------------------------------------------------------------------------------------------------------------------------------
<S>   <C>  <C>                     <C>             <C>               <C>               <C>                <C>                    
      1    $    6,177,581.48       11.32%          10.81%            114               112                114               LEVEL
      2        47,274,019.52       11.11           10.60             180               178                180               LEVEL
      3        70,650,055.07       10.75           10.24             240               238                240               LEVEL
      4        26,025,280.15       11.05           10.54             358               356                358               LEVEL
      5       184,079,626.34       11.37           10.86             180               178                360              BALLOON
      6         2,140,363.10       11.32           10.81             114               114                114               LEVEL
      7        16,379,155.39       11.11           10.60             180               180                180               LEVEL
      8        24,478,312.65       10.75           10.24             240               240                240               LEVEL
      9         9,017,048.09       11.05           10.54             358               358                358               LEVEL
      10       63,778,558.16       11.37           10.86             180               180                360              BALLOON

</TABLE>



                                               ADJUSTABLE RATE GROUP
                                               ---------------------
<TABLE>
<CAPTION>

                                                                                Original    Remaining
                                                                                 Term to    Term to        Original
                         Gross     Net     Months                                Maturity   Maturity     Amortization
 Pool       Principal   Coupon    Coupon  to Rate            Periodic   Life       (in        (in            Term      Amortization
Number       Balance     Rate      Rate    Change   Margin      Cap     Cap      months)    months)       (in months)     Method
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>              <C>      <C>        <C>     <C>         <C>    <C>         <C>        <C>             <C>               
  11    $    25,959.57   11.05y   10.54      1       7.40        1.0    17.050      360        355             360          LEVEL
  12        528,402.77    9.60     9.09      2       6.12        1.0    15.799      351        347             351          LEVEL
  13      1,892,346.51    9.78     9.27      3       6.17        1.0    15.778      350        347             350          LEVEL
  14     16,624,942.54    9.97     9.46      4       6.81        1.0    16.091      356        355             356          LEVEL
  15     24,519,288.76    9.95     9.44      5       6.72        1.0    16.203      357        356             357          LEVEL
  16      5,292,654.76    9.71     9.20      6       6.83        1.0    15.914      360        359             360          LEVEL
  17        259,624.60   11.09    10.58      7       7.46        1.0    17.095      360        355             360          LEVEL
  18        236,962.28   11.79    11.28      5       7.86        1.0    17.058      180        179             360         BALLOON
  19      3,107,334.79    8.55     8.04      4       5.54        1.5    15.549      360        357             360          LEVEL
  20      2,512,483.42    9.85     9.34      5       6.67        1.0    16.089      356        356             356          LEVEL
</TABLE>


                                      S-40
<PAGE>
         The following tables set forth the percentages of the initial principal
amount of the Class A  Certificates  (other than the Class A-10IO  Certificates)
that would be  outstanding  after each of the dates shown,  based on  prepayment
scenarios   described  in  the  table  entitled   "Prepayment   Scenarios."  The
percentages have been rounded to the nearest 1%.
<TABLE>
<CAPTION>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                                        Class A-1                                           Class A-2
                                       Scenario                                             Scenario
                       ----------------------------------------------     ----------------------------------------------------------
Payment Date             I       II      III     IV      V     VI         I         II        III        IV         V         VI
                         -       --      ---     --      -     --         -         --        ---        --         -         --
<S>                     <C>     <C>     <C>      <C>   <C>    <C>       <C>        <C>        <C>        <C>        <C>      <C>
Initial Percent         100     100     100      100   100    100       100        100        100        100        100      100
6/15/97                  45       0       0        0     0      0       100         85         59         51         32        5
6/15/98                   0       0       0        0     0      0       100         46          0          0          0        0
6/15/99                   0       0       0        0     0      0       100         11          0          0          0        0
6/15/00                   0       0       0        0     0      0        96          0          0          0          0        0
6/15/01                   0       0       0        0     0      0        89          0          0          0          0        0
6/15/02                   0       0       0        0     0      0        82          0          0          0          0        0
6/15/03                   0       0       0        0     0      0        74          0          0          0          0        0
6/15/04                   0       0       0        0     0      0        65          0          0          0          0        0
6/15/05                   0       0       0        0     0      0        54          0          0          0          0        0
6/15/06                   0       0       0        0     0      0        44          0          0          0          0        0
6/15/07                   0       0       0        0     0      0        33          0          0          0          0        0
6/15/08                   0       0       0        0     0      0        20          0          0          0          0        0
6/15/09                   0       0       0        0     0      0         6          0          0          0          0        0
6/15/10                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/11                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/12                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/13                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/14                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/15                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/16                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/17                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/18                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/19                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/20                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/21                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/22                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/23                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/24                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/25                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/25                   0       0       0        0     0      0         0          0          0          0          0        0
6/15/26                   0       0       0        0     0      0         0          0          0          0          0        0
Weighted Average Life
Years(1)                0.9      0.5     0.5     0.5   0.5    0.5        9.2        2.0        1.1        1.0        0.8      0.7
</TABLE>

<TABLE>
<CAPTION>

                                  Class A-3                                                   Class A-4
                                  Scenario                                                     Scenario
                   ------------------------------------------------------      ----------------------------------------------------
Payment Date         I      II      III      IV      V          VI               I       II       III      IV         V        VI
                     -      --      ---      --      -          --               -       --       ---      --         -        --
<S>                <C>     <C>      <C>      <C>     <C>        <C>              <C>     <C>      <C>      <C>       <C>      <C>
Initial Percent    100     100      100      100     100        100              100     100      100      100       100      100
6/15/97            100     100      100      100     100        100              100     100      100      100       100      100
6/15/98            100     100       80       45       0          0              100     100      100      100        80       15
6/15/99            100     100        0        0       0          0              100     100       75       47         0        0
6/15/00            100      55        0        0       0          0              100     100       15        0         0        0
6/15/01            100       0        0        0       0          0              100      95        0        0         0        0
6/15/02            100       0        0        0       0          0              100      59        0        0         0        0
6/15/03            100       0        0        0       0          0              100      27        0        0         0        0
6/15/04            100       0        0        0       0          0              100       0        0        0         0        0
6/15/05            100       0        0        0       0          0              100       0        0        0         0        0
6/15/06            100       0        0        0       0          0              100       0        0        0         0        0
6/15/07            100       0        0        0       0          0              100       0        0        0         0        0
6/15/08            100       0        0        0       0          0              100       0        0        0         0        0
6/15/09            100       0        0        0       0          0              100       0        0        0         0        0
6/15/10             78       0        0        0       0          0              100       0        0        0         0        0
6/15/11              0       0        0        0       0          0                0       0        0        0         0        0
6/15/12              0       0        0        0       0          0                0       0        0        0         0        0
6/15/13              0       0        0        0       0          0                0       0        0        0         0        0
6/15/14              0       0        0        0       0          0                0       0        0        0         0        0
6/15/15              0       0        0        0       0          0                0       0        0        0         0        0
6/15/16              0       0        0        0       0          0                0       0        0        0         0        0
6/15/17              0       0        0        0       0          0                0       0        0        0         0        0
6/15/18              0       0        0        0       0          0                0       0        0        0         0        0
6/15/19              0       0        0        0       0          0                0       0        0        0         0        0
6/15/20              0       0        0        0       0          0                0       0        0        0         0        0
6/15/21              0       0        0        0       0          0                0       0        0        0         0        0
6/15/22              0       0        0        0       0          0                0       0        0        0         0        0
6/15/23              0       0        0        0       0          0                0       0        0        0         0        0
6/15/24              0       0        0        0       0          0                0       0        0        0         0        0
6/15/25              0       0        0        0       0          0                0       0        0        0         0        0
6/15/25              0       0        0        0       0          0                0       0        0        0         0        0
6/15/26              0       0        0        0       0          0                0       0        0        0         0        0
Weighted Average
 Life
Years(1)          14.5     4.1      2.3      2.0     1.6        1.3              14.8    6.4      3.5      3.0        2.4      1.8


- -----------------------------
<FN>
(1)      The weighted  average life of the Class A Certificates is determined by
         (i) multiplying  the amount of each principal  payment by the number of
         years from the date of  issuance  to the  related  Payment  Date,  (ii)
         adding  the  results,  and  (iii)  dividing  the  sum  by  the  initial
         respective  Certificate  Principal  Balance  for such  Class of Class A
         Certificates.
</FN>
</TABLE>


                                      S-41
<PAGE>
<TABLE>
<CAPTION>

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                                        Class A-5                                                   Class A-6
                                        Scenario                                                     Scenario
                        ----------------------------------------------------       -----------------------------------------------
Payment Date              I         II     III      IV       V       VI              I         II      III     IV      V       VI
                          -         --     ---      --       -       --              -         --      ---     --      -       --
<S>                       <C>      <C>     <C>     <C>      <C>     <C>             <C>       <C>      <C>     <C>    <C>      <C>
Initial Percent           100      100     100     100      100     100             100       100      100     100    100      100
6/15/97                   100      100     100     100      100     100             100       100      100     100    100      100
6/15/98                   100      100     100     100      100     100             100       100      100     100    100      100
6/15/99                   100      100     100     100       68       0             100       100      100     100    100       39
6/15/00                   100      100     100      50        0       0             100       100      100     100     44        0
6/15/01                   100      100       0       0        0       0             100       100       93      56      0        0
6/15/02                   100      100       0       0        0       0             100       100       44      10      0        0
6/15/03                   100      100       0       0        0       0             100       100        6       0      0        0
6/15/04                   100       95       0       0        0       0             100       100        0       0      0        0
6/15/05                   100        0       0       0        0       0             100        99        0       0      0        0
6/15/06                   100        0       0       0        0       0             100        69        0       0      0        0
6/15/07                   100        0       0       0        0       0             100        42        0       0      0        0
6/15/08                   100        0       0       0        0       0             100        18        0       0      0        0
6/15/09                   100        0       0       0        0       0             100         0        0       0      0        0
6/15/10                   100        0       0       0        0       0             100         0        0       0      0        0
6/15/11                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/12                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/13                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/14                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/15                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/16                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/17                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/18                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/19                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/20                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/21                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/22                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/23                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/24                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/25                     0        0       0       0        0       0               0         0        0       0      0        0
6/15/26                     0        0       0       0        0       0               0         0        0       0      0        0
Weighted Average Life
Years(1)                 14.8      8.5     4.6     4.1      3.1     2.3            15.0      10.8      6.0     5.2     4.0     2.9
</TABLE>

<TABLE>
<CAPTION>

                                        Class A-7                                                 Class A-8
                                        Scenario                                                   Scenario
                      ---------------------------------------------------        --------------------------------------------------
Payment Date             I        II      III      IV       V       VI              I       II        III      IV       V       VI
                         -        --      ---      --       -       --              -       --        ---      --       -       --
<S>                     <C>      <C>      <C>      <C>     <C>     <C>              <C>     <C>       <C>      <C>     <C>     <C>
Initial Percent         100      100      100      100     100     100              100     100       100      100     100     100
6/15/97                 100      100      100      100     100     100              100     100       100      100     100     100
6/15/98                 100      100      100      100     100     100              100     100       100      100     100     100
6/15/99                 100      100      100      100     100     100              100     100       100      100     100     100
6/15/00                 100      100      100      100     100      54              100     100       100      100     100     100
6/15/01                 100      100      100      100      84       0              100     100       100      100     100      93
6/15/02                 100      100      100      100      29       0              100     100       100      100     100      52
6/15/03                 100      100      100       63       0       0              100     100       100      100      88      28
6/15/04                 100      100       64       24       0       0              100     100       100      100      58      14
6/15/05                 100      100       29        0       0       0              100     100       100       93      38       6
6/15/06                 100      100        1        0       0       0              100     100       100       68      24       1
6/15/07                 100      100        0        0       0       0              100     100        77       49      14       0
6/15/08                 100      100        0        0       0       0              100     100        57       35       8       0
6/15/09                 100       95        0        0       0       0              100     100        42       24       3       0
6/15/10                 100       66        0        0       0       0              100     100        30       16       0       0
6/15/11                  70        0        0        0       0       0              100      34         1        0       0       0
6/15/12                  52        0        0        0       0       0              100      26         0        0       0       0
6/15/13                  32        0        0        0       0       0              100      19         0        0       0       0
6/15/14                  10        0        0        0       0       0              100      12         0        0       0       0
6/15/15                   0        0        0        0       0       0               83       7         0        0       0       0
6/15/16                   0        0        0        0       0       0               55       2         0        0       0       0
6/15/17                   0        0        0        0       0       0               51       1         0        0       0       0
6/15/18                   0        0        0        0       0       0               47       0         0        0       0       0
6/15/19                   0        0        0        0       0       0               42       0         0        0       0       0
6/15/20                   0        0        0        0       0       0               37       0         0        0       0       0
6/15/21                   0        0        0        0       0       0               32       0         0        0       0       0
6/15/22                   0        0        0        0       0       0               25       0         0        0       0       0
6/15/23                   0        0        0        0       0       0               18       0         0        0       0       0
6/15/24                   0        0        0        0       0       0               10       0         0        0       0       0
6/15/25                   0        0        0        0       0       0                1       0         0        0       0       0
6/15/26                   0        0        0        0       0       0                0       0         0        0       0       0
Weighted Average Life
Years(1)               16.3     14.3      8.5      7.4     5.7     4.2             22.6    15.8      12.7     11.4     8.9     6.5

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

<FN>
(1)      The weighted  average life of the Class A Certificates is determined by
         (i) multiplying  the amount of each principal  payment by the number of
         years from the date of  issuance  to the  related  Payment  Date,  (ii)
         adding  the  results,  and  (iii)  dividing  the  sum  by  the  initial
         respective  Certificate  Principal  Balance  for such  Class of Class A
         Certificates.
</FN>
</TABLE>


                                      S-42
<PAGE>
               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE
                                          Class A-9
                                          Scenario
                        -------------------------------------------------------
Payment Date              I        II       III       IV         V          VI
                          -        --       ---       --         -          --
Initial Percent          100      100       100       100       100        100
6/15/97                   97       89        81        79        73         65
6/15/98                   97       82        68        64        55         44
6/15/99                   96       74        56        52        41         30
6/15/00                   96       68        47        42        31         20
6/15/01                   95       62        39        34        24         14
6/15/02                   95       56        32        28        18          9
6/15/03                   94       51        27        23        13          6
6/15/04                   93       47        23        19        10          4
6/15/05                   92       42        19        15         7          2
6/15/06                   91       39        16        12         5          1
6/15/07                   90       35        13        10         4          1
6/15/08                   88       32        11         8         3          0
6/15/09                   87       29         9         6         2          0
6/15/10                   85       26         7         5         1          0
6/15/11                   83       23         6         4         1          0
6/15/12                   81       21         5         3         1          0
6/15/13                   78       19         4         2         0          0
6/15/14                   75       16         3         2         0          0
6/15/15                   72       15         2         1         0          0
6/15/16                   68       13         2         1         0          0
6/15/17                   64       11         1         1         0          0
6/15/18                   60        9         1         0         0          0
6/15/19                   54        8         1         0         0          0
6/15/20                   49        6         0         0         0          0
6/15/21                   42        5         0         0         0          0
6/15/22                   35        4         0         0         0          0
6/15/23                   27        2         0         0         0          0
6/15/24                   18        1         0         0         0          0
6/15/25                    7        0         0         0         0          0
6/15/26                    0        0         0         0         0          0
Weighted Average Life
Years(1)                21.6      9.4       5.2        4.7       3.4        2.5



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

(1)      The weighted  average life of the Class A Certificates is determined by
         (i) multiplying  the amount of each principal  payment by the number of
         years from the date of  issuance  to the  related  Payment  Date,  (ii)
         adding  the  results,  and  (iii)  dividing  the  sum  by  the  initial
         respective  Certificate  Principal  Balance  for such  Class of Class A
         Certificates.


                                      S-43
<PAGE>
Payment Lag Feature of Class A Certificates

         Pursuant to the Pooling and  Servicing  Agreement,  an amount  equal to
Mortgagor  payments  with respect to each Home Equity Loan (net of the Servicing
Fee and Retained Yield)  received by the Servicer during each Remittance  Period
is to be remitted to the Trustee on or prior to the related  Monthly  Remittance
Date;  the Trustee  will not be required to  distribute  any such amounts to the
Owners  until  the next  succeeding  Payment  Date.  As a  result,  the  monthly
distributions  to the Owners  generally  reflect  Mortgagor  payments during the
prior calendar  month,  and the first Payment Date will not occur until July 15,
1996. Thus, the effective yield to the Owners of the Fixed Rate Certificates and
Class A-10IO  Certificates will be below that otherwise  produced by the related
Pass- Through Rate because the  distribution of the Class A Distribution  Amount
in respect of any given month will not be made until on or about the 15th day of
the following month.

Yield Sensitivity of the Class A-10IO Certificates

         Because  amounts  distributable  to  the  Owners  of the  Class  A-10IO
Certificates  consist  entirely of interest,  the yield to maturity of the Class
A-10IO  Certificates will be extremely  sensitive to the repurchase,  prepayment
and default  experience  of the Home Equity  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 A-10IO  Certificates  should be aware that Owners of the
Subordinate  Certificates (or in certain  circumstances the Certificate Insurer)
may  cause a  termination  of the  Trust  when the  aggregate  outstanding  Loan
Balances of the Home Equity Loans has declined to less than 10% of the aggregate
Loan Balance of the Home Equity Loans as of the Closing Date.

         The following  table sets forth  percentages for the sensitivity of the
Class A-10IO  Certificates to prepayments based on the modeling  assumptions set
out above.
<TABLE>
<CAPTION>

          Pre-Tax Yield to Maturity (1) -- Sensitivity of the Class A-10IO Certificates to Prepayments

                                                                Percentage of the Prepayment Assumption   
                                             Scenario I   Scenario II  Scenario III Scenario IV  Scenario V  Scenario VI
No Optional Termination
<S>                                            <C>          <C>           <C>          <C>          <C>        <C>   
         At a Price of 3.50083%(2)             42.106       27.235        11.629       6.933       -4.118     -20.443
         At a Price of 3.56333%(2)             41.249       26.384        10.799       6.113       -4.919     -21.232
         At a Price of 3.62583%(2)             40.421       25.564        10.000       5.323       -5.691     -21.992
         At a Price of 3.68833%(2)             39.623       24.773         9.229       4.561       -6.436     -22.726
 Optional Termination
         At a Price of 3.50083%(2)             42.106       27.225        11.181       6.099       -6.290     -25.216
         At a Price of 3.56333%(2)             41.248       26.374        10.325       5.235       -7.180     -26.143
         At a Price of 3.62583%(2)             40.421       25.553         9.499       4.400       -8.040     -27.039
         At a Price of 3.68833%(2)             39.623       24.761         8.701       3.593       -8.872     -27.908

- --------------------
<FN>
(1)   Represented on a corporate bond equivalent basis.
(2)   As a percent of the  Notional  Principal  Amount as of the  Cut-Off  Date.
      Accrued interest will be added to such price after  calculating the yields
      set forth in the table.
</FN>
</TABLE>

         On the basis of 132%  Prepayment  Assumption  with respect to the Fixed
Rate Group and 18% CPR with  respect to the  Adjustable  Rate Group,  a purchase
price  of  3.50083%,   optional  termination  of  the  Trust  and  the  Modeling
Assumptions,  the pre-tax  yield to maturity  of the Class  A-10IO  Certificates
would  be  approximately  0%.  If the  actual  prepayment  rate  were to  exceed
approximately 132% Prepayment Assumption, based on such assumptions, an investor
in the Class A-10IO  Certificates  would not fully recover the initial  purchase
price thereof.

         On the basis of 130%  Prepayment  Assumption  with respect to the Fixed
Rate Group and 18% CPR with  respect to the  Adjustable  Rate Group,  a purchase
price  of  3.56333%,   optional  termination  of  the  Trust  and  the  Modeling
Assumptions,  the pre-tax  yield to maturity  of the Class  A-10IO  Certificates
would  be  approximately  0%.  If the  actual  prepayment  rate  were to  exceed
approximately 130% Prepayment Assumption, based on such assumptions, an investor
in the Class A-10IO  Certificates  would not fully recover the initial  purchase
price thereof.

         On the basis of 127%  Prepayment  Assumption  with respect to the Fixed
Rate Group and 18% CPR with  respect to the  Adjustable  Rate Group,  a purchase
price  of  3.62583%,   optional  termination  of  the  Trust  and  the  Modeling
Assumptions,  the pre-tax  yield to maturity  of the Class  A-10IO  Certificates
would  be  approximately  0%.  If the  actual  prepayment  rate  were to  exceed
approximately 127% Prepayment Assumption, based on such assumptions, an investor
in the Class A-10IO  Certificates  would not fully recover the initial  purchase
price thereof.

                                      S-44
<PAGE>

         On the basis of 125%  Prepayment  Assumption  with respect to the Fixed
Rate Group and 18% CPR with  respect to the  Adjustable  Rate Group,  a purchase
price  of  3.68833%,   optional  termination  of  the  Trust  and  the  Modeling
Assumptions,  the pre-tax  yield to maturity  of the Class  A-10IO  Certificates
would  be  approximately  0%.  If the  actual  prepayment  rate  were to  exceed
approximately 125% Prepayment Assumption, based on such assumptions, an investor
in the Class A-10IO  Certificates  would not fully recover the initial  purchase
price thereof.

         The  yields  set  forth  in the  preceding  table  were  calculated  by
determining the monthly discount rates which, when applied to the assumed stream
of cash  flow to be  paid on the  Class  A-10IO  Certificates  would  cause  the
discounted  present  value of such  assumed  cash  flows to  equal  the  assumed
purchase  price of the Class A-10IO  Certificates  plus accrued  interest and by
converting  such  monthly  rates  to  corporate  bond  equivalent   rates.  Such
calculations do not take into account  variations that may occur in the interest
rates at which  investors  may be able to  reinvest  funds  received  by them as
distributions on the Class A-10IO Certificates.

         The Home Equity  Loans will not  necessarily  have the  characteristics
assumed above, and there can be no assurance that (i) the Home Equity Loans will
prepay at any of the rates shown in the table or at any other particular rate or
will  prepay  proportionately,  (ii)  the  pre-tax  yield  on the  Class  A-10IO
Certificates  will  correspond to any of the pre-tax yields shown above or (iii)
the purchase price of the Class A-10IO  Certificates will be equal to any of the
purchase prices assumed.

                    FORMATION OF THE TRUST AND TRUST PROPERTY

         ContiMortgage  Home Equity Trust 1996-2 (the  "Trust")  will be created
and established pursuant to the Pooling and Servicing  Agreement.  The Depositor
will convey  without  recourse  the Home Equity Loans to the Trust and the Trust
will issue the Class A Certificates and the Subordinate Certificates.

         The property of the Trust will include (a) the Home Equity Loans (other
than the  Retained  Yield and  payments  received on the Home Equity Loans on or
prior to the Cut-Off Date)  together with the related Home Equity Loan documents
and the Seller's  interest in any Property  which secures a Home Equity Loan and
all payments  thereon and proceeds of the conversion,  voluntary or involuntary,
of the  foregoing,  (b)  such  amounts  as may be  held  by the  Trustee  in the
Certificate  Account,  the  Upper-Tier  Distribution  Account (as defined in the
Pooling and Servicing Agreement), and any other accounts held by the Trustee for
the Trust together with investment  earnings on such amounts and such amounts as
may be held in the name of the Trustee in the Principal and Interest Account, if
any,  exclusive of investment  earnings  thereon (except as otherwise  provided)
whether in the form of cash,  instruments,  securities or other properties,  (c)
the  Certificate  Insurance  Policies  and (d)  proceeds  of all  the  foregoing
(including,  but not by way of limitation,  all proceeds of any hazard insurance
and title insurance  policies  relating to the Home Equity 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  (collectively,  the "Trust
Estate").

         The  Class A  Certificates  will not  represent  an  interest  in or an
obligation  of, nor will the Home Equity Loans be guaranteed  by, the Depositor,
the Seller, the Servicer or any of their affiliates.

         For Federal income tax purposes,  the Trust will include two segregated
asset pools,  each of which will be treated as a separate  REMIC.  The assets of
the Lower-Tier REMIC will generally consist of the Home Equity Loans. The assets
of the  Upper-Tier  REMIC  will  generally  consist  of  uncertificated  regular
interests issued by the Lower-Tier REMIC, which in the aggregate will correspond
to the Class A Certificates.

         Prior  to  its   formation  the  Trust  will  have  had  no  assets  or
obligations.  Upon formation, the Trust will not engage in any business activity
other than acquiring,  holding and collecting payments on the Home Equity Loans,
issuing the Certificates and distributing  payments thereon.  The Trust will not
acquire  any  receivables  or assets  other than the Home  Equity  Loans and the
rights  appurtenant  thereto and will not have any need for  additional  capital
resources.  To the extent that borrowers make scheduled  payments under the Home
Equity Loans, the Trust will have sufficient  liquidity to make distributions on
the Certificates.  As the Trust does not have any operating history and will not
engage in any business  activity other than issuing the  Certificates and making
distributions thereon,

                                      S-45
<PAGE>
there has not been  included  any  historical  or pro forma ratio of earnings to
fixed charges with respect to the Trust.

                             ADDITIONAL INFORMATION

         The description in this Prospectus  Supplement of the Home Equity Loans
and the  Properties  is  based  upon  the pool as  constituted  at the  close of
business on the Statistical Calculation Date. Prior to the issuance of the Class
A  Certificates,  Home Equity  Loans may be removed from the pool as a result of
incomplete  documentation or non-compliance with  representations and warranties
set forth in the Pooling and Servicing  Agreement,  if the Depositor  deems such
removal  necessary or  appropriate.  A limited number of other Home Equity Loans
may be included in the pool prior to the issuance of the Certificates.

         A current  report on Form 8-K will be  available to  purchasers  of the
Class A  Certificates  and will be filed and  incorporated  by  reference to the
Registration  Statement  together with the Pooling and Servicing  Agreement with
the  Securities  and Exchange  Commission  within fifteen days after the initial
issuance of the Class A Certificates. In the event Home Equity Loans are removed
from or added to the pool as set forth in the preceding paragraph,  such removal
or addition will be noted in a current  report on Form 8-K. A description of the
pool of Home Equity  Loans,  as of the  Closing  Date will be filed in a current
report on Form 8-K within fifteen days after the initial issuance of the Class A
Certificates.

                     DESCRIPTION OF THE CLASS A CERTIFICATES

General

         Each Certificate will represent certain undivided, fractional ownership
interests  in the Trust  Estate  created  and held  pursuant  to the Pooling and
Servicing  Agreement,  subject to the limits and the  priority  of  distribution
described therein.

         As  described  in "The Home Equity Loan Pool"  herein,  the Home Equity
Loan Pool is divided into two Groups,  the Fixed Rate Group, which contains only
fixed rate Home Equity Loans, and the Adjustable Rate Group, which contains only
adjustable rate Home Equity Loans.  For each Home Equity Loan Group, the related
Class of Class A Certificates will evidence the right to receive on each Payment
Date the Class A Distribution Amount for such Class of Class A Certificates,  in
each case until the related Class A Certificate  Principal  Balance (or Notional
Principal Amount) has been reduced to zero.

Payment Dates

         On  each  Payment  Date,  the  Owners  of  each  Class  of the  Class A
Certificates  will be entitled to receive,  from  amounts then on deposit in the
certificate account established and maintained by the Trustee in accordance with
the Pooling and Servicing  Agreement (the  "Certificate  Account") and until the
Certificate  Principal  Balance of such Class of Class A Certificates is reduced
to zero,  the  aggregate  Class A  Distribution  Amount as of such Payment Date,
allocated  among the Classes of the Class A  Certificates  as  described  below.
Distributions  will be made in immediately  available funds to Owners of Class A
Certificates  by wire transfer or  otherwise,  to the account of such Owner at a
domestic bank or other entity having appropriate  facilities  therefor,  if such
Owner has so  notified  the  Trustee,  or by check  mailed to the address of the
person  entitled  thereto  as  it  appears  on  the  register  (the  "Register")
maintained by the Trustee as registrar (the "Registrar").  Beneficial Owners may
experience  some delay in the receipt of their payments due to the operations of
DTC.  See  "Risk   Factors--Book  Entry  Registration"  in  the  Prospectus  and
"Description of the Class A Certificates--Book Entry Registration of the Class A
Certificates"   herein  and   "Description  of  the   Certificates--Book   Entry
Registration" in the Prospectus.

         The Pooling and Servicing  Agreement  will provide that an Owner,  upon
receiving the final distribution on such Owner's  Certificate,  will be required
to send such  Certificate  to the Trustee.  The Pooling and Servicing  Agreement
additionally  will provide that, in any event,  any  Certificate as to which the
final  distribution  thereon  has been  made  shall be deemed  canceled  for all
purposes  under or  pursuant  to the Pooling  and  Servicing  Agreement  and the
related Certificate Insurance Policy.

         Each Owner of record of the related  Class of the Class A  Certificates
will be entitled to receive such Owner's Percentage  Interest in the amounts due
such  Class  on  such  Payment  Date.  The  "Percentage  Interest"  of a Class A
Certificate  (other  than  a  Class  A-10IO  Certificate)  as  of  any  date  of
determination will be equal to the percentage obtained by dividing the principal
balance of such Certificate as of the Cut-Off Date by the Certificate

                                      S-46
<PAGE>
Principal  Balance for the related Class of the Class A  Certificates  as of the
Cut-Off Date.  The Percentage  Interest of a Class A-10IO  Certificate as of any
date of determination will be as stated on the face of such Certificate.

Distributions

         Upon  receipt,  the  Trustee  will be  required  to  deposit  into  the
Certificate  Account (i) the total of the principal and interest  collections on
the Home Equity Loans,  including any Net Liquidation Proceeds,  remitted by the
Servicer,  together with any  Substitution  Amount and any Loan  Purchase  Price
amount,  (ii) any Insured Payment,  and (iii) the proceeds of any liquidation of
the Trust Estate.

         The Pooling and Servicing Agreement  establishes a pass-through rate on
each Class of the Class A  Certificates  (each,  a  "Pass-Through  Rate") as set
forth  in  the  Summary  of  Terms  hereof  under  "Certificates  Offered."  The
Pass-Through Rate with respect to the Class A-8 Certificates  shall be the lower
of 7.90% and the  weighted  average of the Coupon Rates of the Home Equity Loans
in the Fixed Rate Group less approximately 0.59% per annum.  Approximately 1.90%
of the Home  Equity  Loans in the Fixed  Rate  Group by Loan  Balance  as of the
Statistical  Calculation  Date bear  interest at Coupon Rates  which,  after the
deduction of approximately  0.59% would be lower than 7.90%. As a result,  it is
unlikely that the weighted  average of the Coupon Rates of the Home Equity Loans
in the Fixed Rate Group will after the deduction of approximately  0.59% be less
than 7.90%. The Class A-9  Pass-Through  Rate will on each Payment Date be equal
to the lesser of (i) with  respect to any Payment  Date which occurs on or prior
to the Clean-Up Call Date,  the rate equal to LIBOR plus 0.33% per annum and for
any  Payment  Date  thereafter,  LIBOR plus 0.66% per annum,  and (ii) Class A-9
Available Funds Cap. The Class A-10IO Pass-Through Rate is determined as set out
in "Summary -- Distributions -- Class A-10IO Certificates" hereof.

         On each  Payment  Date,  the Trustee is required to make the  following
disbursements  and  transfers  from  moneys  then on deposit in the  Certificate
Account as  specified  below in the  following  order of  priority  of each such
transfer and disbursement:

         (i)      first,  on each Payment Date,  the Trustee  shall  allocate an
                  amount equal to the sum of (x) the Total Monthly Excess Spread
                  with  respect to such Home Equity Loan Group and Payment  Date
                  plus (y) any  Subordination  Reduction  Amount with respect to
                  such Home Equity Loan Group and Payment Date (such sum (net of
                  the Trustee  Fees with  respect to such Home Equity Loan Group
                  then  payable  under  clause  (iii)(D)  below and the  amounts
                  payable to the  Certificate  Insurer with respect to such Home
                  Equity  Loan Group (the  "Premium  Amount")  as  described  in
                  clause   (iii)(B)  below)  being  the  "Total  Monthly  Excess
                  Cashflow"  with  respect  to such Home  Equity  Loan Group and
                  Payment Date) in the following order of priority:

                  (A)      first,  such Total Monthly  Excess  Cashflow shall be
                           allocated to the payment of the Class A  Distribution
                           Amount pursuant to clauses  (iii)(A) and (C) below on
                           such  Payment  Date with  respect to the related Home
                           Equity  Loan Group in an amount  equal to the amount,
                           if any, by which (x) the Class A Distribution  Amount
                           with  respect to the  related  Home Equity Loan Group
                           (determined  for this  purpose  only by  reference to
                           clause   (b)   of   the   definition   of   Principal
                           Distribution  Amount and  without  any  Subordination
                           Increase  Amount) for such  Payment  Date exceeds (y)
                           the Available  Funds with respect to such Home Equity
                           Loan Group for such  Payment Date (the amount of such
                           difference  with  respect to a Home Equity Loan Group
                           being an "Available  Funds  Shortfall"  for such Home
                           Equity Loan Group);

                  (B)      second,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining after the  application  described in clause
                           (A) above shall be  allocated  against any  Available
                           Funds Shortfall with respect to the other Home Equity
                           Loan Group;

                  (C)      third,  any  portion  of  the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining after the allocations  described in clauses
                           (A) and (B)  above  shall be paid to the  Certificate
                           Insurer in respect of amounts  owed on account of any
                           Reimbursement  Amount owed to the Certificate Insurer
                           with  respect to the related  Home Equity Loan Group;
                           and


                                      S-47
<PAGE>
                  (D)      fourth,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining after the allocations  described in clauses
                           (A),   (B)  and  (C)  above  shall  be  paid  to  the
                           Certificate  Insurer in respect of any  Reimbursement
                           Amount  with  respect to the other Home  Equity  Loan
                           Group.

         (ii)     second,  on each  Payment  Date,  the Trustee  shall apply the
                  amount,  if any, of the Total  Monthly  Excess  Cashflow  with
                  respect to such Home  Equity  Loan Group  remaining  after the
                  allocations  described  in clause (i) above (the "Net  Monthly
                  Excess  Cashflow"  with respect to such Home Equity Loan Group
                  for such Payment Date) in the following order or priority:

                  (A)      first, such Net Monthly Excess Cashflow shall be used
                           to  reduce  to  zero,  through  the  allocation  of a
                           Subordination  Increase  Amount to the payment of the
                           Class A Distribution  Amount pursuant to clause (iii)
                           below,  any   Subordination   Deficiency  Amount  (as
                           defined in the Pooling and Servicing  Agreement) with
                           respect  to such Home  Equity  Loan  Group as of such
                           Payment Date;

                  (B)      second,  any Net Monthly  Excess  Cashflow  remaining
                           after the  application  described in clause (A) above
                           shall  be  used  to  reduce  to  zero,   through  the
                           allocation of a Subordination  Increase  Amount,  the
                           Subordination Deficiency Amount, if any, with respect
                           to the other Home Equity Loan Group; and

                  (C)      third,  any Net  Monthly  Excess  Cashflow  remaining
                           after the  application  described  in clauses (A) and
                           (B) above shall be paid to the Servicer to the extent
                           of  any   unreimbursed   Delinquency   Advances   and
                           unreimbursed Servicing Advances.

         (iii)    third, following the making by the Trustee of all allocations,
                  transfers and disbursements  described above from amounts then
                  on  deposit in the  Certificate  Account  with  respect to the
                  related Home Equity Loan Group, the Trustee shall distribute:

                  (A)      To the  Owners  of the  Class A  Certificates  of the
                           related Group, the related Class A Current  Interest,
                           on a pro rata basis  without any priority  among such
                           Class A Certificates;

                  (B)      To the Certificate  Insurer, on each Payment Date for
                           the related Group, the Trustee shall disburse the pro
                           rated  Premium  Amount  determined  by  the  relative
                           Certificate  Principal Balance of the related Classes
                           of Class A Certificates for such Payment Date;

                  (C)      To the  Owners  of  the  related  Class  of  Class  A
                           Certificates,  (I) the Principal  Distribution Amount
                           applicable   to  the  Fixed  Rate   Group   shall  be
                           distributed as follows:  (a) first,  to the Owners of
                           the Class A-1  Certificates,  the amount necessary to
                           reduce the Class A-1 Certificate Principal Balance to
                           the Targeted Amount,  until the Class A-1 Certificate
                           Principal  Balance is reduced  to zero;  (b)  second,
                           until  the  Payment  Date  on  which  the  Class  A-1
                           Certificate  Principal  Balance  is  reduced to zero,
                           concurrently  with  the  distributions  described  in
                           clause (a) above, the Principal  Distribution  Amount
                           in excess of the Targeted Amount to the Owners of the
                           Class   A-2   Certificates,   until   the  Class  A-2
                           Certificate  Principal Balance is reduced to zero and
                           thereafter,   to  the   Owners   of  the   Class  A-2
                           Certificates,   until  the   Class  A-2   Certificate
                           Principal  Balance  is  reduced  to  zero  (provided,
                           however,  that if the Class A-2 Certificate Principal
                           Balance is reduced to zero prior to the Payment  Date
                           on which the Class A-1 Certificate  Principal Balance
                           is reduced to zero, the Principal Distribution Amount
                           applicable  to the Fixed Rate  Certificates  shall be
                           distributed   to  the   Owners   of  the   Class  A-1
                           Certificates   until  the   Class   A-1   Certificate
                           Principal  Balance is reduced to zero); (c) third, to
                           the Owners of the Class A-3  Certificates,  until the
                           Class A-3 Certificate Principal Balance is reduced to
                           zero;  (d)  fourth,  to the  Owners  of the Class A-4
                           Certificates,   until  the   Class  A-4   Certificate
                           Principal  Balance is reduced to zero; (e) fifth,  to
                           the Owners of the Class A-5  Certificates,  until the
                           Class A-5 Certificate Principal Balance is reduced to
                           zero;  (f)  sixth,  to the  Owners  of the  Class A-6
                           Certificates,   until  the   Class  A-6   Certificate
                           Principal Balance is reduced to zero; (g) seventh, to
                           the Owners of the Class A-7  Certificates,  until the
                           Class A-7 Certificate Principal Balance is reduced to
                           zero; and (h) eighth, to the

                                      S-48
<PAGE>
                           Owners of the Class A-8 Certificates, until the Class
                           A-8 Certificate Principal Balance is reduced to zero;
                           and (II) the Principal Distribution Amount applicable
                           to the Adjustable  Rate Group shall be distributed to
                           the Owners of the Class A-9  Certificates,  until the
                           Class A-9 Certificate Principal Balance is reduced to
                           zero;

                  (D)      To the Trustee, the Trustee Fees with respect to such
                           Home Equity Loan Group then due; and

                  (E)      To the Owners of the  Subordinate  Certificates,  all
                           remaining  distributable  amounts as specified in the
                           Pooling and Servicing Agreement.

         "Available  Funds" as to any Home Equity Loan Group and Payment Date is
the amount on deposit in the  Certificate  Account with respect to such Group on
such Payment Date (net of Total Monthly  Excess  Cashflow and  disregarding  the
amounts of any Insured  Payments  with respect to such Home Equity Loan Group to
be made on such Payment Date).

         "Total  Available  Funds" as to any Home  Equity Loan Group and Payment
Date is (x) the amount on deposit in the  Certificate  Account  with  respect to
such Group (net of Total Monthly Excess  Cashflow) on such Payment Date plus (y)
any amounts of Total Monthly Excess  Cashflow with respect to either Home Equity
Loan Group to be applied on such  Payment  Date to such Home  Equity  Loan Group
(disregarding  the amount of any  Insured  Payment  with  respect to either Home
Equity Loan Group to be made on such Payment Date).

         The Trustee or Paying  Agent shall (i) receive as  attorney-in-fact  of
each Owner of Class A  Certificates  any Insured  Payment  from the  Certificate
Insurer and (ii)  disburse the same to each Owner of Class A  Certificates.  The
Pooling and Servicing  Agreement will provide that to the extent the Certificate
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying  Agent),   to  the  Owners  of  such  Class  A
Certificates,  if any, the Certificate  Insurer will be subrogated to the rights
of such Owners of Class A  Certificates  with respect to such Insured  Payments,
and shall  receive  reimbursement  for such Insured  Payments as provided in the
Pooling  and  Servicing  Agreement,  but only from the sources and in the manner
provided in the Pooling and  Servicing  Agreement for the payment of the Class A
Distribution Amount to Owners of Class A Certificates,  if any; such subrogation
and reimbursement will have no effect on the Certificate  Insurer's  obligations
under the related Certificate Insurance Policy.

         The Pooling and Servicing  Agreement  provides that the term "Available
Funds" does not include  Insured  Payments and does not include any amounts that
cannot be  distributed  to the Owners of Class A  Certificates,  if any,  by the
Trustee as a result of proceedings under the United States Bankruptcy Code.

         Each Owner of a Class A Certificate will be required promptly to notify
the  Trustee  in  writing  upon  the  receipt  of a court  order  relating  to a
Preference Amount and will be required to enclose a copy of such order with such
notice to the Trustee.

Calculation of LIBOR

         On each LIBOR  Determination  Date (as defined above), the Trustee will
determine LIBOR for the next Accrual Period for the Class A-9 Certificates.

         "LIBOR"  means,  as of any  LIBOR  Determination  Date,  the  rate  for
deposits in United  States  dollars for a period equal to the  relevant  Accrual
Period (commencing on the first day of such Accrual Period) which appears in the
Telerate  Page 3750 as of 11:00 a.m.,  London time,  on such date.  If such rate
does not appear on Telerate Page 3750,  the rate for that day will be determined
on the basis of the rates at which deposits in United States dollars are offered
by the Reference Banks at approximately  11:00 a.m., London time, on that day to
prime banks in the London  interbank  market for a period  equal to the relevant
Accrual Period (commencing on the first day of such Accrual Period). The Trustee
will  request the  principal  London  office of each of the  Reference  Banks to
provide a quotation of its rate. If at least two such  quotations  are provided,
the rate for that day will be the arithmetic  mean of the  quotations.  If fewer
than two quotations are provided as requested, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the Servicer,  at approximately  11:00 a.m., New York City time, on that day for
loans in United States  dollars to leading  European banks for a period equal to
the  relevant  Accrual  Period  (commencing  on the  first  day of such  Accrual
Period).


                                      S-49
<PAGE>
         "Telerate  Page 3750" means the display page currently so designated on
the Dow Jones  Telerate  Service (or such other page as may replace that page on
that  service  for the  purpose of  displaying  comparable  rates or prices) and
"Reference  Banks" means  leading  banks  selected by the Trustee and engaged in
transactions in Eurodollar deposits in the international Eurocurrency market.

Book Entry Registration of the Class A Certificates

         The  Class  A  Certificates   will  be  book-entry   Certificates  (the
"Book-Entry Certificates").  Persons acquiring beneficial ownership interests in
such Book-Entry Certificates ("Beneficial Owners") may elect to hold their Book-
Entry  Certificates  directly  through  DTC in the  United  States,  or CEDEL or
Euroclear (in Europe) if they are participants of such systems  ("Participants")
or indirectly  through  organizations  which are  Participants.  The Book- Entry
Certificates  will be  issued in one or more  certificates  per class of Class A
Certificates  which in the aggregate equal the principal balance of such Class A
Certificates  and will  initially be registered in the name of 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 will act as depositary  for CEDEL and Morgan will act as
depositary  for  Euroclear  (in  such  capacities,  individually  the  "Relevant
Depositary" and  collectively the "European  Depositaries").  Investors may hold
such   beneficial   interests  in  the   Book-Entry   Certificates   in  minimum
denominations  representing principal amounts of $1000 and in integral multiples
in excess  thereof.  Except as  described  below,  no  Beneficial  Owner will be
entitled to receive a physical  certificate  representing  such  Certificate  (a
"Definitive Certificate").  Unless and until definitive Certificates are issued,
it is anticipated that the only "Owner" of such Book-Entry  Certificates will be
Cede,  as nominee of DTC.  Beneficial  Owners will not be Owners as that term is
used  in the  Pooling  and  Servicing  Agreement.  Beneficial  Owners  are  only
permitted to exercise their rights indirectly through Participants and DTC.

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

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

         Beneficial   Owners   will  not  receive  or  be  entitled  to  receive
certificates   representing   their   respective   interests   in  the  Class  A
Certificates, except under the limited circumstances described below. Unless and
until  Definitive  Certificates  are  issued,  Beneficial  Owners  who  are  not
Participants  may  transfer  ownership  of  Class A  Certificates  only  through
Participants  and indirect  participants by instructing  such  Participants  and
indirect  participants  to transfer  such Class A  Certificates,  by  book-entry
transfer,  through  DTC for  the  account  of the  purchasers  of  such  Class A
Certificates,  which account is maintained with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership  of such Class A  Certificates  will be  executed  through DTC and the
accounts of the  respective  Participants  at DTC will be debited and  credited.
Similarly,  the  Participants  and  indirect  participants  will make  debits or
credits,  as the case may be, on their  records  on behalf  of the  selling  and
purchasing Beneficial Owners.

         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

                                      S-50
<PAGE>
in CEDEL or Euroclear as a result of sales of  securities  by or through a CEDEL
Participant (as defined below) or Euroclear  Participant (as defined below) to a
DTC Participant  will be received with value on the DTC settlement date but will
be  available in the  relevant  CEDEL or  Euroclear  cash account only as of the
business day following  settlements in DTC. For information  with respect to tax
documentation  procedures  relating to the  Certificates,  see "Certain  Federal
Income Tax Consequences -- Taxation of Certain Foreign Investors" and "-- Backup
Withholding"  in the  Prospectus  and  "Global  Clearance,  Settlement  and  Tax
Documentation   Procedures--Certain   U.S.  Federal  Income  Tax   Documentation
Requirements" in Annex I hereto.

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

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

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

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

         Euroclear was created in 1968 to hold  securities for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 32 currencies,  including United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear Securities 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.


                                      S-51
<PAGE>
         The  Euroclear  Operator  is the Belgian  branch of a New York  banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal  Reserve  System
and the New  York  State  Banking  Department,  as well as the  Belgian  Banking
Commission.

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

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

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

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

         DTC  has  advised  the  Trustee  that,   unless  and  until  Definitive
Certificates  are issued,  DTC will take any action permitted to be taken by the
holders of the Book-Entry Certificates under the Pooling and Servicing Agreement
only at the  direction  of one or more  Financial  Intermediaries  to whose  DTC
accounts  the  Book-Entry  Certificates  are  credited,  to the extent that such
actions are taken on behalf of Financial  Intermediaries  whose holdings include
such Book-Entry  Certificates.  CEDEL or the Euroclear Operator, as the case may
be, will take any action permitted to be taken by an Owner under the Pooling and
Servicing  Agreement on behalf of a CEDEL  Participant or Euroclear  Participant
only in accordance  with its relevant  rules and  procedures  and subject to the
ability of the Relevant  Depositary to effect such actions on its behalf through
DTC. DTC may take actions,  at the direction of the related  Participants,  with
respect to some Class A  Certificates  which  conflict  with actions  taken with
respect to other Class A Certificates.

         Definitive  Certificates  will be  issued to  Beneficial  Owners of the
Book-Entry Certificates,  or their nominees, rather than to DTC, only if (a) DTC
or the Depositor  advises the Trustee in writing that DTC is no longer  willing,
qualified or able to discharge  properly its  responsibilities  as a nominee and
depository with respect to the Book-Entry  Certificates and the Depositor or the
Trustee is unable to locate a qualified  successor,  (b) the  Depositor,  at its
sole option,  elects to terminate a book-entry system through DTC or (c) DTC, at
the  direction  of  the  Beneficial  Owners   representing  a  majority  of  the
outstanding  Percentage  Interests  of the  Class A  Certificates,  advises  the
Trustee 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  will be  required  to notify all  Beneficial
Owners of the occurrence of such event and the availability through DTC

                                      S-52
<PAGE>
of Definitive  Certificates.  Upon surrender by DTC of the global certificate or
certificates  representing  the Book- Entry  Certificates  and  instructions for
re-registration,  the Trustee will issue Definitive Certificates, and thereafter
the Trustee will recognize the holders of such Definitive Certificates as Owners
under the Pooling and Servicing Agreement.

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

Assignment of Rights

         An Owner may pledge, encumber, hypothecate or assign all or any part of
its right to  receive  distributions  under any  Certificate,  but such  pledge,
encumbrance,  hypothecation  or assignment shall not constitute a transfer of an
ownership  interest  sufficient  to render the  transferee an Owner of the Trust
without  compliance  with the provisions of the Pooling and Servicing  Agreement
described  above.  Notwithstanding  the  foregoing,  the Pooling  and  Servicing
Agreement  provides  that the  Certificate  Insurer  may, in  connection  with a
subrogation of the Certificate  Insurer to the rights of the Owners of the Class
A Certificates to an amount equal to Insured  Payments for which the Certificate
Insurer has not received  reimbursement,  be  considered to be an "Owner" to the
extent (but only to the extent) of such rights.

                             THE CERTIFICATE INSURER

         The following  information has been supplied by the Certificate Insurer
for inclusion in this Prospectus  Supplement.  The information set forth in this
section has been provided by the Certificate  Insurer. No representation is made
by the  Underwriters,  the Seller,  the Servicer,  the Depositor or any of their
affiliates as to the accuracy or completeness of such information.

         The Certificate Insurer, in consideration of the payment of the premium
and  subject  to  the  terms  of the  Certificate  Insurance  Policies,  thereby
unconditionally and irrevocably  guarantees to any Owner that an amount equal to
each full and  complete  Insured  Payment will be received by the Trustee or its
successor,  as  trustee  for the  Owners,  on  behalf  of the  Owners  from  the
Certificate  Insurer,  for  distribution  by the  Trustee  to each Owner of each
Owner's  proportionate share of the Insured Payment.  The Certificate  Insurer's
obligations  under the related  Certificate  Insurance  Policy with respect to a
particular  Insured Payment shall be discharged to the extent funds equal to the
applicable  Insured  Payment are  received by the  Trustee,  whether or not such
funds are properly  applied by the Trustee.  Insured Payments shall be made only
at the time set forth in such  Certificate  Insurance  Policy and no accelerated
Insured  Payments shall be made  regardless of any  acceleration  of the Class A
Certificates,  unless such acceleration is at the sole option of the Certificate
Insurer.

         Notwithstanding  the foregoing  paragraph,  the  Certificate  Insurance
Policies do not cover shortfalls,  if any,  attributable to the liability of the
Trust,  any REMIC,  or the  Trustee for  withholding  taxes,  if any  (including
interest and penalties in respect of any such liability).

         The  Certificate  Insurer  will  pay  any  Insured  Payment  that  is a
Preference Amount on the Business Day following receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of a preference payment,  (ii) an opinion of counsel  satisfactory to
the  Certificate  Insurer  that such  order is final and not  subject to appeal,
(iii) an assignment in such form as is  reasonably  required by the  Certificate
Insurer,  irrevocably assigning to the Certificate Insurer all rights and claims
of the Owner relating to or arising under the Class A  Certificates  against the
debtor  which made such  preference  payment or  otherwise  with respect to such
preference payment and (iv) appropriate instruments to effect the appointment of
the Certificate  Insurer as agent for such Owner in any legal proceeding related
to such preference payment, such instruments being in a form satisfactory to the
Certificate Insurer,  provided,  that if such documents are received after 12:00
noon New York City time on such Business Day, they will be deemed to be received
on the following  Business Day. Such payments shall be disbursed to the receiver
or  trustee  in  bankruptcy  named in the final  order of the  court  exercising
jurisdiction  on behalf of the Owner and not to any Owner  directly  unless such
Owner has returned  principal or interest  paid on the Class A  Certificates  to
such  receiver or trustee in  bankruptcy,  in which case such  payment  shall be
disbursed to such Owner.

         The  Certificate  Insurer will pay any other amount  payable  under the
Certificate  Insurance  Policy no later than 12:00 noon,  New York City time, on
the later of the Payment Date on which the related Insured Payment is

                                      S-53
<PAGE>
due or the second  Business Day  following  receipt in New York,  New York, on a
Business Day by State Street Bank and Trust  Company,  N.A., as Fiscal Agent for
the  Certificate  Insurer  or  any  successor  fiscal  agent  appointed  by  the
Certificate  Insurer  (the  "Fiscal  Agent") of a Notice (as  described  below);
provided that if such Notice is received  after 12:00 noon New York City time on
such Business  Day, it will be deemed to be received on the  following  Business
Day. If any such Notice received by the Fiscal Agent is not in proper form or is
otherwise  insufficient  for the purpose of making a claim  under a  Certificate
Insurance  Policy,  it shall be deemed not to have been  received  by the Fiscal
Agent for purposes of this paragraph,  and the Certificate Insurer or the Fiscal
Agent,  as the case may be, shall promptly so advise the Trustee and the Trustee
may submit an amended Notice.

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

         The Fiscal Agent is the agent of the  Certificate  Insurer only and the
Fiscal  Agent  shall in no event be liable to Owners  for any acts of the Fiscal
Agent or any  failure  of the  Certificate  Insurer  to  deposit  or cause to be
deposited,  sufficient funds to make payments due under the related  Certificate
Insurance Policy.

         As used in the related  Certificate  Insurance  Policy,  the  following
terms shall have the following meanings:

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

                  "Insured  Payment"  means with respect to any Home Equity Loan
         Group and any Payment Date,  (A) the excess,  if any, of (i) the sum of
         the  related  Current  Interest  and the  then  existing  Subordination
         Deficit for the related Home Equity Loan Group, if any, over (ii) Total
         Available  Funds (net of the  Premium  Amount for such Home Equity Loan
         Group)  after  taking into  account  (x) the  portion of any  Principal
         Distribution  Amount to be actually  distributed  on such  Payment Date
         without  regard to any Insured  Payment to be made with respect to such
         Payment  Date  and (y) the  application  of the  crosscollateralization
         provisions  of the  Trust  plus (B) an amount  equal to the  Preference
         Amount with respect to such Home Equity Loan Group.

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

                  "Owner" means each Owner (as defined in the Agreement) who, on
         the  applicable  Payment  Date,  is  entitled  under  the  terms of the
         applicable Class A Certificate to payment thereunder.

                  "Preference Amount" means any amount previously distributed to
         an Owner on a Class A Certificate  that is recoverable and sought to be
         recovered as a voidable  preference by a trustee in bankruptcy pursuant
         to the United States  Bankruptcy  Code (11 U.S.C.) as amended from time
         to time,  in  accordance  with a final  nonappealable  order of a court
         having competent jurisdiction.

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

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

         The notice address of the Fiscal Agent is 61 Broadway,  15th Floor, New
York, New York, 10006, Attention:  Municipal Registrar and Paying Agent, or such
other address as the Fiscal Agent shall specify to the Trustee in writing.


                                      S-54
<PAGE>
         Each  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 each  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  Policies are not cancelable for any reason.
The premium on a Certificate  Insurance  Policy is not refundable for any reason
including payment, or provision being made for payment, prior to the maturity of
the Offered Certificates.

         The  Certificate  Insurer,  formerly  known as Municipal Bond Investors
Assurance  Corporation,  is the principal operating  subsidiary of MBIA, Inc., a
New York Stock Exchange  listed  company.  MBIA Inc. is not obligated to pay the
debts of or claims against the Certificate  Insurer.  The Certificate Insurer is
domiciled in the State of New York and licensed to do business in all 50 states,
the District of Columbia,  the  Commonwealth of Puerto Rico, the Commonwealth of
the Northern  Mariana  Islands,  the Virgin Islands of the United States and the
Territory  of Guam.  The  Certificate  Insurer  has one  European  branch in the
Republic of France.

         All  information  regarding  the  Certificate  Insurer,  a wholly owned
subsidiary of MBIA, Inc.,  including the financial statements of the Certificate
Insurer  for the year ended  December  31,  1995,  prepared in  accordance  with
generally accepted accounting principles,  included in the Annual Report on form
10-K of MBIA, Inc. for the year ended December 31, 1995, is hereby  incorporated
by reference  into this  Prospectus  Supplement and shall be deemed to be a part
hereof. Any statement  contained in a document  incorporated by reference herein
shall be modified or superseded  for purposes of this  Prospectus  Supplement to
the extent that a statement  contained herein or in any other subsequently filed
document which also is incorporated  by reference  herein modifies or supersedes
such  statement.  Any statement so modified or  superseded  shall not be deemed,
except as so modified or  superseded,  to  constitute a part of this  Prospectus
Supplement.

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

                                                          SAP
                                                          ---
                                            December 31,        March 31,
                                                1995              1996
                                                ----              ----
                                             (Audited)         (Unaudited)
                                                     (in millions)
Admitted Assets                                $3,814            $3,989
Liabilities                                    2,540              2,672
Capital and Surplus                            1,274              1,317
                                                         GAAP
                                            December 31,        March 31,
                                               1995              1996
                                               ----              ----
                                             (Audited)         (Unaudited)
                                                     (in millions)
Assets                                         $4,463            $4,548
Liabilities                                    1,937              2,006
Shareholder's Equity                           2,526              2,542


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

         Audited financial  statements of the Certificate Insurer as of December
31, 1995 and 1994 and for each of the three years in the period  ended  December
31, 1995 are included  herein as Appendix B. Unaudited  financial  statements of
the  Certificate  Insurer for the  three-month  period  ended March 31, 1996 are
included  herein as Appendix C. Such financial  statements have been prepared on
the basis of generally accepted accounting principles. Copies of the Certificate
Insurer's 1995 year-end audited financial statements prepared in accordance with
statutory

                                      S-55
<PAGE>
accounting  practices are available from the Certificate Insurer. The address of
the Certificate Insurer is 113 King Street, Armonk, New York 10504.

         A copy of the Annual  Report on Form 10-K of MBIA,  Inc.  is  available
from the  Certificate  Insurer or the  Securities and Exchange  Commission.  The
address of the Certificate Insurer is 113 King Street, Armonk, New York 10504.

         The  Certificate  Insurer  does not accept any  responsibility  for the
accuracy or  completeness  of this  Prospectus  Supplement or any information or
disclosure contained herein, or omitted herefrom, other than with respect to the
accuracy of the information regarding the Certificate Insurance Policies and the
Certificate  Insurer  under  the  heading  "THE  CERTIFICATE   INSURER"  and  in
Appendices B and C.

         Moody's  rates the claims  paying  ability of the  Certificate  Insurer
"Aaa".

         Standard & Poor's rates the claims  paying  ability of the  Certificate
Insurer "AAA".

         Fitch  Investors  Service,  L.P. rates the claims paying ability of the
Certificate Insurer "AAA".

         Each   rating  of  the   Certificate   Insurer   should  be   evaluated
independently.  The  ratings  reflect the  respective  rating  agency's  current
assessment of the creditworthiness of the Certificate Insurer and its ability to
pay claims on its  policies  of  insurance.  Any further  explanation  as to the
significance  of the above  ratings  may be  obtained  only from the  applicable
rating agency.

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

                               CREDIT ENHANCEMENT

Certificate Insurance Policies

         See  "The  Certificate   Insurer"  herein  for  a  description  of  the
Certificate Insurance Policies.

Overcollateralization Provisions

         Overcollateralization  Resulting from Cash Flow Structure.  The Pooling
and Servicing  Agreement requires that, on each Payment Date, Net Monthly Excess
Cashflow  with  respect to a Home Equity  Loan Group be applied on such  Payment
Date as an  accelerated  payment of principal on the related  Classes of Class A
Certificates then entitled to receive distributions of principal but only to the
limited  extent  hereafter  described.  Net Monthly Excess  Cashflow  equals the
excess of (i) the excess,  if any of (x) the interest  which is collected on the
Home Equity Loans in such Home Equity Loan Group during a Remittance Period (net
of the  Servicing  Fee, the Trustee Fee, the Premium  Amount and Retained  Yield
with respect to such Home Equity Loan Group) plus any  Delinquency  Advances and
Compensating  Interest  paid by the  Servicer  with  respect to such  Remittance
Period over (y) the sum of the interest which accrues on the related  Classes of
Class A Certificates  during the related  Accrual Period (such  difference,  the
"Total Monthly Excess Spread" with respect to such Home Equity Loan Group), over
(ii) the  portion of the Total  Monthly  Excess  Cashflow  that is used to cover
shortfalls  in  Available  Funds on such Payment Date in the related Home Equity
Loan Group.

         This has the effect of  accelerating  the  amortization  of the related
Classes  of Class A  Certificates  then  entitled  to receive  distributions  of
principal  relative to the  amortization of the Home Equity Loans in the related
Home Equity Loan Group.  To the extent that any Net Monthly  Excess  Cashflow is
not so used (and is not  required to satisfy  requirements  with  respect to the
other Home Equity Loan Group), the Pooling and Servicing Agreement provides that
it will be used to reimburse  the Servicer  with respect to any amounts owing to
it, or paid to the Owners of the Subordinate Certificates.

         Pursuant to the Pooling and Servicing Agreement,  each Home Equity Loan
Group's Net Monthly Excess Cashflow will be applied as an accelerated payment of
principal  on the  Classes  of Class A  Certificates  then  entitled  to receive
distributions  of principal until the  Subordinated  Amount has increased to the
level required.

                                      S-56
<PAGE>
"Subordinated  Amount"  means,  with  respect to each Home Equity Loan Group and
Payment Date, the excess, if any, of (x) the aggregate principal balances of the
Home Equity  Loans in such Home Equity Loan Group as of the close of business on
the last day of the  preceding  Remittance  Period over (y) the related  Class A
Certificate  Principal Balance as of such Payment Date after taking into account
the payment of the Class A  Distribution  Amount  (except for any  Subordination
Deficit or  Subordination  Increase  Amount  with  respect to such Group on such
Payment  Date).  With respect to each Home Equity Loan Group,  any amount of Net
Monthly Excess Cashflow actually applied as an accelerated  payment of principal
is a  "Subordination  Increase  Amount." The required level of the  Subordinated
Amount for each Home  Equity  Loan Group with  respect to a Payment  Date is the
"Specified  Subordinated  Amount." The Pooling and Servicing Agreement generally
provides that the Specified  Subordinated  Amount may, over time,  decrease,  or
increase, subject to certain floors, caps and triggers.

         In the event  that the  required  level of the  Specified  Subordinated
Amount  with  respect to a Home Equity  Loan Group is  permitted  to decrease or
"step down" on a Payment Date in the future, the Pooling and Servicing Agreement
provides that a portion of the principal which would otherwise be distributed to
the Owners of the  related  Class A  Certificates  on such  Payment  Date may be
distributed to the Owners of the Subordinate  Certificates on such Payment Date.
This has the effect of  decelerating  the  amortization  of Class A Certificates
relative  to the  amortization  of the Home  Equity  Loans and of  reducing  the
related  Subordinated  Amount.  With  respect to any Home  Equity Loan Group and
Payment Date, the excess, if any, of (x) the Subordinated Amount on such Payment
Date after taking into account all distributions to be made on such Payment Date
(except for any distributions of Subordination Reduction Amounts as described in
this  paragraph)  over (y) the  Specified  Subordinated  Amount  is the  "Excess
Subordinated  Amount" for such Home Equity Loan Group and Payment  Date.  If, on
any Payment  Date,  the Excess  Subordinated  Amount is, or,  after  taking into
account  all other  distributions  to be made on such  Payment  Date,  would be,
greater than zero (i.e., the Subordinated Amount is or would be greater than the
related Specified  Subordinated  Amount), then any amounts relating to principal
which  would  otherwise  be  distributed  to the Owners of the  related  Class A
Certificates  on such Payment Date may instead be  distributed  to the Owners of
the Subordinate  Certificates in an amount equal to the lesser of (x) the Excess
Subordinated  Amount and (y) the amount available for distribution on account of
principal  with respect to the Class A Certificates  on such Payment Date;  such
amount being the  "Subordination  Reduction  Amount" with respect to the related
Home  Equity  Loan  Group for such  Payment  Date.  As a result of the cash flow
structure of the Trust, Subordination Reduction Amounts may result even prior to
the  occurrence  of any  decrease or "step down" in the  Specified  Subordinated
Amount.  That is because the Owners of the Class A Certificates  (other than the
Class  A-10IO  Certificates)  will,  except for the  provisions  relating to the
Subordination  Amount,  be entitled to receive 100% of collected  principal with
respect  to the  related  Home  Equity  Loan  Group  even  though  the  Class  A
Certificate Principal Balance,  following the accelerated amortization resulting
from the application of the Net Monthly Excess Cashflow,  will be less than 100%
of the related Home Equity Loan Group's aggregate Loan Balance.  Accordingly, in
the absence of the provisions relating to Subordination  Reduction Amounts,  the
Subordinated  Amount would  increase  above the  Specified  Subordinated  Amount
requirements  even  without the further  application  of any Net Monthly  Excess
Cashflow.

         The Pooling and Servicing  Agreement  provides  generally  that, on any
Payment Date, all amounts collected on account of principal (other than any such
amount applied to the payment of a Subordination  Reduction Amount) with respect
to a Home  Equity  Loan  Group  during  the  prior  Remittance  Period  will  be
distributed to the Owners of the related Class A  Certificates  then entitled to
receive distributions of principal on such Payment Date. If any Home Equity Loan
became  a  Liquidated  Loan  during  such  prior  Remittance   Period,  the  Net
Liquidation Proceeds related thereto and allocated to principal may be less than
the  principal  balance of the related Home Equity Loan;  the amount of any such
insufficiency  is a "Realized  Loss." In  addition,  the  Pooling and  Servicing
Agreement  provides  that the  principal  balance of any Home  Equity Loan which
becomes a  Liquidated  Loan  shall  thenceforth  equal  zero.  The  Pooling  and
Servicing  Agreement  does not contain any  provisions  which  require  that the
amount  of any  Realized  Loss  be  distributed  to the  Owners  of the  Class A
Certificates  on the Payment Date which  immediately  follows the event of loss;
i.e., the Pooling and Servicing  Agreement does not require the current recovery
of  losses.  However,  the  occurrence  of  a  Realized  Loss  will  reduce  the
Subordinated  Amount with respect to the related Home Equity Loan Group,  which,
to the extent that such reduction causes the Subordinated Amount to be less than
the Specified  Subordinated  Amount applicable to the related Payment Date, will
require the payment of a Subordination Increase Amount on such Payment Date (or,
if insufficient  funds are available on such Payment Date, on subsequent Payment
Dates, until the Subordinated  Amount equals the related Specified  Subordinated
Amount).  The effect of the foregoing is to allocate losses to the Owners of the
Subordinate  Certificates  by reducing,  or  eliminating  entirely,  payments of
Monthly Excess Spread and of Subordination  Reduction  Amounts which such Owners
would otherwise receive.

                                      S-57
<PAGE>

         Overcollateralization  and  the  Certificate  Insurance  Policies.  The
Pooling and Servicing  Agreement defines a "Subordination  Deficit" with respect
to a Home Equity Loan Group and Payment Date to be the amount,  if any, by which
(x) the aggregate of the related Class A Certificate  Principal Balances,  after
taking into  account all  distributions  to be made on such Payment Date (except
for  the  amount  of any  Subordination  Deficit),  exceeds  (y)  the  aggregate
principal  balances  of the Home Equity  Loans in the  related  Home Equity Loan
Group as of the  close of  business  on the last day of the  related  Remittance
Period. The Pooling and Servicing Agreement requires the Trustee to make a claim
for an Insured Payment under the related Certificate  Insurance Policy not later
than the third  Business  Day prior to any Payment  Date as to which the Trustee
has  determined  that a  Subordination  Deficit  will  occur for the  purpose of
applying the  proceeds of such Insured  Payment as a payment of principal to the
Owners of the Class A  Certificates  (other than the Class A-10IO  Certificates)
entitled  to  such  Insured  Payment  on such  Payment  Date.  Each  Certificate
Insurance Policy is similar to the  overcollateralization  provisions  described
above insofar as each Certificate  Insurance Policy guarantees ultimate,  rather
than current,  payment of the amounts of any Realized Losses (to the extent of a
Subordination Deficit) to the Owners of the Class A Certificates (other than the
Class A-10IO  Certificates).  Investors in the Class A Certificates  (other than
the Class  A-10IO  Certificates)  should  realize  that,  under  extreme loss or
delinquency  scenarios applicable to the Home Equity Loans, they may temporarily
receive no  distributions  of  principal  when they would  otherwise be entitled
thereto   under  the   principal   allocation   provisions   described   herein.
Nevertheless,  the  exposure to risk of loss of  principal  of the Owners of the
Class A Certificates (other than the Class A-10IO Certificates)  depends in part
on the ability of the Certificate  Insurer to satisfy its obligations  under the
relevant  Certificate  Insurance  Policy. In that respect and to the extent that
the Certificate  Insurer satisfies such  obligations,  the Owners of the Class A
Certificates  (other than the Class  A-10IO  Certificates)  are  insulated  from
shortfalls  in  Available  Funds (to the  extent  such  shortfall  results  in a
Subordination Deficit) that may arise.

Crosscollateralization Provisions

         In addition to the use of Total  Monthly  Excess Spread and Net Monthly
Excess  Cashflow  with  respect to a Home  Equity  Loan  Group to cover  related
Subordination  Increase  Amounts,  Available Funds Shortfalls and  Subordination
Deficits,  such Total Monthly Excess Spread and Net Monthly Excess Cashflow will
be available to cover such  requirements for the other Home Equity Loan Group as
described  under  the  caption  "Description  of the  Class  A  Certificates  --
Distributions" herein.

                       THE POOLING AND SERVICING AGREEMENT

         In addition to the  provisions of the Pooling and  Servicing  Agreement
summarized elsewhere in the Prospectus and this Prospectus Supplement,  there is
set forth  below a summary  of  certain  other  provisions  of the  Pooling  and
Servicing Agreement.

Covenant of the Seller to Take  Certain  Actions with Respect to the Home Equity
Loans in Certain Situations

         Pursuant to the Pooling and Servicing Agreement,  upon the discovery by
the Depositor,  Seller, the Servicer, the Certificate Insurer, any Sub-Servicer,
any Owner or the Trustee that any representations and warranties with respect to
the Home Equity Loans were untrue in any material respect as of the Closing Date
with the result that the interests of the Owners or of the  Certificate  Insurer
are  materially and adversely  affected,  the party  discovering  such breach is
required to give prompt written notice to the other parties.

         Upon the  earliest to occur of the Seller's  discovery,  its receipt of
notice  of  breach  from any of the other  parties  or such time as a  situation
resulting from an existing  statement  which is untrue  materially and adversely
affects the interests of the Owners or the Certificate  Insurer, the Seller will
be required  promptly to cure such breach in all  material  respects  or, on the
second Monthly Remittance Date next succeeding such discovery, receipt of notice
or such time,  the Seller shall (i)  substitute in lieu of each Home Equity Loan
which has given rise to the  requirement  for  action by the Seller a  Qualified
Replacement  Mortgage  (as such term is defined  in the  Pooling  and  Servicing
Agreement) and deliver the  Substitution  Amount to the Trustee on behalf of the
Trust as part of the Monthly Remittance remitted by the Servicer on such Monthly
Remittance  Date or (ii)  purchase  such  Home  Equity  Loan from the Trust at a
purchase  price equal to the Loan  Purchase  Price (as defined  below)  thereof.
Notwithstanding  any  provision  of the Pooling and  Servicing  Agreement to the
contrary,  with respect to any Home Equity Loan which is not in default or as to
which no default is imminent,  no such repurchase or  substitution  will be made
unless the Seller obtains for the Trustee and the Certificate Insurer an opinion
of counsel  experienced  in federal  income tax  matters and  acceptable  to the
Certificate  Insurer to the effect that such a repurchase or substitution  would
not constitute a Prohibited  Transaction for the Trust or otherwise  subject the
Trust to tax and

                                      S-58
<PAGE>
would not  jeopardize  the  status of the  either  the  Upper-Tier  REMIC or the
Lower-Tier REMIC as a REMIC (a "REMIC Opinion") addressed to the Trustee and the
Certificate  Insurer and acceptable to the Trustee and the Certificate  Insurer.
Any Home Equity Loan as to which repurchase or substitution was delayed pursuant
to the Pooling and Servicing  Agreement  shall be repurchased or substituted for
(subject  to  compliance  with  the  provisions  of the  Pooling  and  Servicing
Agreement)  upon the  earlier of (a) the  occurrence  of a default  or  imminent
default with respect to such Home Equity Loan and (b) receipt by the Trustee and
the Certificate  Insurer of a REMIC Opinion.  In connection with any breach of a
representation,  warranty or covenant or defect in documentation  giving rise to
such repurchase or substitution obligation,  the Seller agrees that it shall, at
its  expense,  furnish  the  Trustee and the  Certificate  Insurer  with a REMIC
Opinion as a result of any such  repurchase or  substitution.  The obligation of
the Seller so to  substitute or purchase any Home Equity Loan as to which such a
statement  set forth  below is untrue in any  material  respect and has not been
remedied  constitutes  the  sole  remedy  respecting  a  discovery  of any  such
statement which is untrue in any material respect  available to the Owners,  the
Trustee and the Certificate Insurer.

         "Loan Purchase  Price" means the outstanding  principal  balance of the
related  Home Equity  Loan on the  Cut-Off  Date  (assuming  that all  scheduled
principal  payments  due prior to the  Cut-Off  Date have been  made),  less any
principal  amounts  previously  distributed to the Owners  relating to such Home
Equity Loan (such amount, the "Loan Balance" of such Home Equity Loan) as of the
date of purchase (assuming that the Monthly Remittance  remitted by the Servicer
on such Monthly  Remittance  Date has already been  remitted),  plus one month's
interest at the Coupon Rate less the Retained  Yield together with the aggregate
amount  of  all  unreimbursed   Delinquency   Advances  and  Servicing  Advances
theretofore made with respect to such Home Equity Loan, all Delinquency Advances
and Servicing  Advances which the Servicer has theretofore  failed to remit with
respect to such Home Equity Loan and all reimbursed  Delinquency Advances to the
extent that  reimbursement  is not made from the  Mortgagor or from  Liquidation
Proceeds from the respective Home Equity Loan.

Assignment of Home Equity Loans

         Pursuant  to the  Pooling and  Servicing  Agreement,  the Seller on the
Closing  Date will  transfer,  assign,  set over and  otherwise  convey  without
recourse to the Depositor and the Depositor will transfer,  assign, set over and
otherwise  convey without recourse to the Trustee in trust all of its respective
right,  title and  interest  in and to each Home  Equity  Loan  (other  than any
Retained  Yield) and all its  respective  right,  title and  interest  in and to
principal  and interest  due (other than any  Retained  Yield) on each such Home
Equity  Loan after the Cut-Off  Date;  provided,  however,  that the Seller will
reserve  and  retain  all its  right,  title and  interest  in and to  principal
(including Prepayments) and interest due on each Home Equity Loan on or prior to
the Cut-Off  Date.  Purely as a  protective  measure and not to be  construed as
contrary to the parties' intent that the transfer on the Closing Date is a sale,
the  Seller  has also  been  deemed to have  granted  to the  Depositor  and the
Depositor  has also  been  deemed to have  granted  to the  Trustee  a  security
interest in the Trust  Estate in the event that the transfer of the Trust Estate
is deemed to be a loan and not a sale.

         In connection with the transfer and assignment of the Home Equity Loans
on the Closing Date, the Seller will be required to:

                  (i) deliver  without  recourse to the Trustee (A) the original
         Notes or certified copies thereof, endorsed in blank or to the order of
         the  Trustee,  (B)  the  original  title  insurance  policy  or a  copy
         certified  by  the  issuer  of  the  title  insurance  policy,  or  the
         attorney's  opinion of title,  (C) originals or certified copies of all
         intervening  assignments,  showing  a  complete  chain  of  title  from
         origination to the Trustee, if any, including warehousing  assignments,
         with evidence of recording thereon, (D) originals of all assumption and
         modification  agreements,  if any and  (E)  either:  (1)  the  original
         Mortgage, with evidence of recording thereon (if such original Mortgage
         has been returned to Seller from the  applicable  recording  office) or
         (2) a copy of the Mortgage  certified by the public recording office in
         those instances where the original recorded Mortgage has been lost;

                   (ii)  cause,  within  60 days  following  the  Closing  Date,
         assignments  of the  Mortgages  to  "Manufacturers  and  Traders  Trust
         Company,  as Trustee of  ContiMortgage  Home Equity  Loan Trust  1996-2
         under the Pooling and Servicing  Agreement dated as of June 1, 1996" to
         be submitted for recording in the appropriate jurisdictions;  provided,
         however,  that  the  Seller  shall  not  be  required  to  prepare  any
         assignment  of  Mortgage  for a  Mortgage  with  respect  to which  the
         original recording information is lacking or to record an assignment of
         a Mortgage if the Seller  furnishes to the Trustee and the  Certificate
         Insurer,  on or before the Closing  Date,  at the  Seller's  expense an
         opinion of counsel with respect to the relevant jurisdiction that

                                      S-59
<PAGE>
         such  recording is not required to perfect the  Trustee's  interests in
         the related  Mortgages  Loans (in form  satisfactory to the Certificate
         Insurer and the Rating Agencies); and

                  (iii)  deliver  the  title  insurance  policy,   the  original
         Mortgages and such  recorded  assignments,  together with  originals or
         duly certified copies of any and all prior assignments,  to the Trustee
         within 15 days of receipt thereof by the Seller (but in any event, with
         respect to any Mortgage as to which original recording  information has
         been made  available  to the Seller  within one year after the  Closing
         Date).

         The Trustee will agree,  for the benefit of the Owners,  to review each
File  within  45 days  after the  Closing  Date (or the date of  receipt  of any
documents  delivered  to the  Trustee  after  such date) to  ascertain  that all
required  documents  (or certified  copies of documents)  have been executed and
received.

         If  the  Trustee   during  such  45-day   period   finds  any  document
constituting  a part of a File  which  is not  properly  executed,  has not been
received,  is  unrelated  to the Home Equity  Loans or that any Home Equity Loan
does not conform in a material  respect to the description  thereof as set forth
in the Schedule of Home Equity  Loans,  the Trustee will be required to promptly
notify the Depositor,  the Seller and the Certificate  Insurer.  The Seller will
agree in the Pooling and Servicing Agreement to use reasonable efforts to remedy
a material  defect in a document  constituting  part of a File of which it is so
notified by the Trustee. If, however,  within 60 days after the Trustee's notice
to it  respecting  such defect the Seller shall not have remedied the defect and
the defect  materially  and  adversely  affects the interest in the related Home
Equity  Loan of the Owners or of the  Certificate  Insurer,  the Seller  will be
required on the next  succeeding  Monthly  Remittance  Date to (or will cause an
affiliate  of the Seller to) (i)  substitute  in lieu of such Home  Equity  Loan
another Home Equity Loan of like kind (a  "Qualified  Replacement  Mortgage," as
such term is defined in the Pooling  and  Servicing  Agreement)  and deliver any
"Substitution  Amount" (the excess, if any, of the Loan Balance of a Home Equity
Loan being replaced over the outstanding principal balance of a replacement Home
Equity Loan plus  accrued and unpaid  interest)  to the Trustee on behalf of the
Trust as part of the Monthly Remittance remitted by the Servicer on such Monthly
Remittance Date or (ii) purchase such Home Equity Loan at a purchase price equal
to the Loan Purchase Price  thereof,  which purchase price shall be delivered to
the Trust along with the  Monthly  Remittance  remitted by the  Servicer on such
Monthly Remittance Date.

         In addition to the  foregoing,  the Trustee has agreed to make a review
during the 18th month after the Closing Date  indicating  the current  status of
the  exceptions  previously  noted by the Trustee  (the "Final  Certification").
After  delivery of the Final  Certification,  the Trustee and the Servicer shall
provide  to  Certificate   Insurer  no  less  frequently  than  monthly  updated
certifications indicating the then current status of exceptions,  until all such
exceptions have been eliminated.

Servicing and Sub-Servicing

         The Servicer is required to service the Home Equity Loans in accordance
with the Pooling and Servicing  Agreement and the servicing  standards set forth
in FNMA's  Servicing Guide (the "FNMA Guide");  provided,  however,  that to the
extent such  standards,  such  obligations  or the FNMA Guide is amended by FNMA
after the date of the Pooling  and  Servicing  Agreement  and the effect of such
amendment would be to impose upon the Servicer any material  additional costs or
other burdens relating to such servicing  obligations,  the Servicer may, at its
option, determine not to comply with such amendment.

         The Servicer is entitled to the Servicing  Fee to the extent  received.
In  addition,  the  Servicer  will be  entitled to retain  additional  servicing
compensation in the form of prepayment charges, release fees, bad check charges,
assumption fees, late payment charges, or any other  servicing-related fees, Net
Liquidation  Proceeds not required to be deposited in the Principal and Interest
Account pursuant to the Pooling and Servicing Agreement, and similar items.

         The Servicer is required to create, or cause to be created, in the name
of the Trustee at one or more  depository  institutions a principal and interest
account  maintained  as  a  trust  account  in  the  trust  department  of  such
institution (the "Principal and Interest  Account").  All funds in the Principal
and Interest  Account are required to be held (i) uninvested or (ii) invested in
Eligible  Investments (as defined in the Pooling and Servicing  Agreement).  Any
investment  of funds in the  Principal  and  Interest  Account must mature or be
withdrawable at par on or prior to the immediately succeeding Monthly Remittance
Date.  Any  investment  earnings  on funds held in the  Principal  and  Interest
Account are for the account of, and any losses  therein are also for the account
of and must be promptly replenished by, the Servicer.

                                      S-60
<PAGE>

         The  Servicer  is  required to deposit to the  Principal  and  Interest
Account, within one business day following receipt, all principal collections on
the Home Equity  Loans  received,  and interest  collections  on the Home Equity
Loans accrued after the Cut-Off Date, including any Prepayments, the proceeds of
any  liquidation  of a  Home  Equity  Loan  net  of  expenses  and  unreimbursed
Delinquency  Advances  ("Net  Liquidation   Proceeds"),   any  income  from  REO
Properties  and  Delinquency  Advances,  but net of (i) the  Servicing  Fee with
respect  to each  Home  Equity  Loan  and  other  servicing  compensation,  (ii)
principal  collected  and interest  accrued on any Home Equity Loan prior to the
Cut-Off  Date,  (iii)  Net  Liquidation  Proceeds  to the  extent  that such Net
Liquidation  Proceeds exceed the sum of (I) the Loan Balance of the related Home
Equity Loan, plus (II) accrued and unpaid interest on such Home Equity Loan (net
of the Servicing Fee) to the date of such  liquidation,  (iv) the Retained Yield
on any Home Equity Loan actually  received by the Servicer,  (v)  reimbursements
for Delinquency  Advances,  and (vi)  reimbursement for amounts deposited in the
Principal  and  Interest  Account  representing  payments  of  principal  and/or
interest  on  a  Note  by a  Mortgagor  which  are  subsequently  returned  by a
depository  institution as unpaid (all such net amounts being referred to herein
as the "Daily Collections").

         The Servicer may make  withdrawals for its own account from the amounts
on deposit in the  Principal  and  Interest  Account  with  respect to each Home
Equity Loan Group, in the following order and only for the following purposes:

                  (i) to withdraw  interest paid with respect to any Home Equity
         Loans that had accrued for periods on or prior to the Cut-Off Date;

                  (ii) to withdraw  investment earnings on amounts on deposit in
         the Principal and Interest Account;

                  (iii) to reimburse itself for unrecovered Delinquency Advances
         and Servicing Advances;

                  (iv) to  withdraw  amounts  that  have been  deposited  to the
         Principal and Interest Account in error; and

                  (v) to clear and terminate the Principal and Interest  Account
         following the termination of the Trust.

         The Servicer  will remit to the Trustee for deposit in the  Certificate
Account the Daily  Collections  allocable to a Remittance  Period not later than
the related Monthly  Remittance  Date, and Loan Purchase Prices and Substitution
Amounts two Business Days following the related purchase or substitution, as the
case may be.

         If the amount on deposit in the  Certificate  Account as of any Monthly
Remittance Date is less than the sum of (I) the Interest  Remittance  Amount (as
defined  in  the  Pooling  and  Servicing  Agreement)  and  (II)  the  Principal
Remittance  Amount (as defined in the Pooling and  Servicing  Agreement) on such
Monthly  Remittance  Date,  the Servicer is required to remit to the Trustee for
deposit to the Certificate  Account a sufficient amount of its own funds to make
the total amount  remitted to the Trustee equal to such sum. Such amounts of the
Servicer's own funds so deposited are "Delinquency Advances",  including but not
limited to any amount  advanced  due to the  invocation  by a  Mortgagor  of the
relief  provisions  provided by the Soldiers'  and Sailors'  Civil Relief Act of
1940. The Servicer may reimburse itself, for any Delinquency  Advances paid from
the Servicer's own funds, from collections on the Home Equity Loans with respect
to the related Home Equity Loan Group or from Net Monthly  Excess  Cashflow with
respect to the related  Home Equity Loan Group as  specified  in the Pooling and
Servicing Agreement.

         Notwithstanding  the  foregoing,  if the Servicer  determines  that the
aggregate  unreimbursed  Delinquency  Advances  exceed the  aggregate  remaining
scheduled payments due from the Mortgagor on the Home Equity Loans, the Servicer
shall not be  required  to make any  future  Delinquency  Advances  and shall be
entitled to reimbursement for such aggregate  unreimbursed  Delinquency Advances
as provided in the immediately  prior sentence.  The Servicer shall give written
notice of such  determination  to the Trustee and the Certificate  Insurer;  the
Trustee  shall  promptly  furnish  a copy of such  notice  to the  Owners of the
Subordinate Certificates; provided, further, that the Servicer shall be entitled
to recover any unreimbursed  Delinquency  Advances from the Liquidation Proceeds
for the related Home Equity Loans.

         The  Servicer  will be  required  to pay all "out of pocket"  costs and
expenses  incurred in the performance of its servicing  obligations,  including,
but not limited to, (i) expenditures in connection with a foreclosed Home Equity
Loan  prior  to  the  liquidation   thereof,   including,   without  limitation,
expenditures for real estate property

                                      S-61
<PAGE>
taxes,   hazard  insurance  premiums,   property   restoration  or  preservation
("Preservation  Expenses"),  (ii)  the  cost  of  any  enforcement  or  judicial
proceedings,  including  foreclosures  and (iii) the cost of the  management and
liquidation of Property acquired in satisfaction of the related  Mortgage.  Such
costs will constitute  "Servicing  Advances." The Servicer may reimburse  itself
for a Servicing Advance (x) to the extent permitted by the Home Equity Loans or,
if not  theretofore  recovered from the Mortgagor on whose behalf such Servicing
Advance was made, from Liquidation Proceeds realized upon the liquidation of the
related Home Equity Loan or (y) from Net Monthly Excess Cashflow as specified in
the Pooling and Servicing  Agreement.  Except as provided  above, in no case may
the Servicer recover Servicing Advances from the principal and interest payments
on any other Home Equity Loan.

         A full  month's  interest at the related  Coupon Rate less the Retained
Yield, if any, and the Servicing Fee will be due to the Trust on the outstanding
Loan  Balance of each Home Equity Loan as of the  beginning  of each  Remittance
Period.  If a Prepayment of a Home Equity Loan occurs during any calendar month,
any difference  between the interest  collected from the Mortgagor in connection
with such  prepayment and the full month's  interest at the Coupon Rate less the
Retained Yield that is due and the Servicing Fee ("Compensating  Interest") plus
any  Date-of-Payment  interest  shortfalls  (but not in excess of the  aggregate
Servicing Fee for the related Accrual Period),  will be required to be deposited
to the  Principal  and Interest  Account on the Monthly  Remittance  Date by the
Servicer and shall be included in the Monthly Remittance to be made available to
the Trustee on the next succeeding Monthly Remittance Date.

         The  Servicer,  and  in the  absence  of the  exercise  thereof  by the
Servicer,  the Certificate Insurer,  will have the right and the option, but not
the  obligation,  to  purchase  for its own  account  any Home Equity Loan which
becomes  delinquent,  in  whole  or in  part,  as to  four  consecutive  monthly
installments or any Home Equity Loan as to which  enforcement  proceedings  have
been brought by the Servicer.  The purchase  price for any such Home Equity Loan
is equal to the Loan  Purchase  Price  thereof,  which  purchase  price shall be
delivered to the Trustee.

         The Servicer is required to cause to be liquidated any Home Equity Loan
relating to a Property as to which  ownership  has been  effected in the name of
the Servicer on behalf of the Trust and which has not been liquidated  within 23
months of such  effecting  of  ownership  at such  price as the  Servicer  deems
necessary to comply with this requirement, or within such period of time as may,
in the opinion of counsel  nationally  recognized in federal income tax matters,
be permitted under the Code.

         If so required by the terms of any Home Equity Loan,  the Servicer will
be required to cause  hazard  insurance  to be  maintained  with  respect to the
related Property and to advance sums on account of the premiums  therefor if not
paid by the Mortgagor if permitted by the terms of such Home Equity Loan.

         The  Servicer  will have the  right  under the  Pooling  and  Servicing
Agreement  to accept  applications  of  Mortgagors  for  consent to (i)  partial
releases  of  Mortgages,  (ii)  alterations  and (iii)  removal,  demolition  or
division of  Properties.  No  application  for approval may be considered by the
Servicer  unless:  (i) the provisions of the related Note and Mortgage have been
complied with; (ii) the loan-to-value  ratio and debt-to-income  ratio after any
release does not exceed the maximum loan-to-value ratio and debt-to-income ratio
established in accordance  with the  underwriting  standards set forth under the
caption "The Seller and Servicer--Credit and Underwriting  Guidelines" herein to
be  applicable  to such Home  Equity  Loan;  and (iii) the lien  priority of the
related Mortgage is not affected.

         The  Servicer  will  be  permitted  under  the  Pooling  and  Servicing
Agreement  to  enter  into  Sub-Servicing   Agreements  for  any  servicing  and
administration of Home Equity Loans with any institution which (i) is a FHLMC or
FNMA approved  Seller-Servicer  for second  mortgage  loans and has equity of at
least $5,000,000 or (ii) is an affiliate of the Servicer.

         Notwithstanding any Sub-Servicing  Agreement,  the Servicer will not be
relieved of its  obligations  under the Pooling and Servicing  Agreement and the
Servicer  will be  obligated  to the same  extent  and under the same  terms and
conditions  as if it alone were  servicing  and  administering  the Home  Equity
Loans.  The  Servicer  shall be  entitled  to enter  into any  agreement  with a
Sub-Servicer  for  indemnification  of the  Servicer  by such  Sub-Servicer  and
nothing  contained in such  Sub-Servicing  Agreement shall be deemed to limit or
modify the Pooling and Servicing Agreement.

         The Servicer (except  Manufacturers  and Traders Trust Company if it is
required to succeed the  Servicer  under the  Pooling and  Servicing  Agreement)
agrees to indemnify  and hold the Trustee,  the  Certificate  Insurer,  and each
Owner  harmless  against  any  and  all  claims,   losses,   penalties,   fines,
forfeitures, legal fees and related costs,

                                      S-62

<PAGE>
judgments,  and any  other  costs,  fees  and  expenses  that the  Trustee,  the
Certificate Insurer, and any Owner may sustain in any way related to the failure
of the  Servicer to perform  its duties and  service  the Home  Equity  Loans in
compliance with the terms of the Pooling and Servicing  Agreement.  The Servicer
shall immediately notify the Trustee, the Certificate Insurer, and each Owner if
a claim is made by a third  party with  respect  to the  Pooling  and  Servicing
Agreement,  and the Servicer  shall assume (with the consent of the Trustee) the
defense  of any  such  claim  and  pay all  expenses  in  connection  therewith,
including  reasonable  counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered against the Servicer,  the Trustee,  the
Certificate  Insurer and/or Owner in respect of such claim.  The Trustee may, if
necessary,  reimburse the Servicer from amounts  otherwise  distributable on the
Subordinate  Certificates  for  all  amounts  advanced  by it  pursuant  to  the
preceding  sentence except when the claim relates directly to the failure of the
Servicer to service and administer the Home Equity Loans in compliance  with the
Pooling and Servicing Agreement.

         The  Servicer  will  be  required  to  deliver  to  the  Trustee,   the
Certificate Insurer, and the Rating Agencies:  (1) on or before March 31 of each
year,  commencing in 1997, an officers'  certificate  stating, as to each signer
thereof,  that  (i) a review  of the  activities  of the  Servicer  during  such
preceding  calendar  year and of  performance  under the Pooling  and  Servicing
Agreement has been made under such officers'  supervision,  and (ii) to the best
of such officers'  knowledge,  based on such review,  the Servicer has fulfilled
all its obligations under the Pooling and Servicing Agreement for such year, or,
if  there  has  been a  default  in the  fulfillment  of  all  such  obligation,
specifying  each such default  known to such  officers and the nature and status
thereof  including the steps being taken by the Servicer to remedy such default;
and (2) on or before June 30 of any year  commencing in 1997,a letter or letters
of a firm of independent,  nationally  recognized  certified public  accountants
reasonably acceptable to the Certificate Insurer dated and as of the date of the
Servicer's  fiscal audit  stating  that such firm has  examined  the  Servicer's
overall servicing  operations in accordance with the requirements of the Uniform
Single Audit Program for Mortgage Bankers,  and stating such firm's  conclusions
relating thereto.

Removal and Resignation of Servicer

         The  Certificate  Insurer  or  the  Owners,  with  the  consent  of the
Certificate  Insurer,  will have the right pursuant to the Pooling and Servicing
Agreement,  to remove the Servicer upon the  occurrence  of: (a) certain acts of
bankruptcy or insolvency  on the part of the Servicer;  (b) certain  failures on
the part of the  Servicer  to perform  its  obligations  under the  Pooling  and
Servicing  Agreement;  or (c) the  failure  to  cure  material  breaches  of the
Servicer's representations in the Pooling and Servicing Agreement.

         The Pooling and Servicing  Agreement also provides that the Certificate
Insurer  may remove  the  Servicer  upon the  occurrence  of certain  additional
events.

         The Servicer is not permitted to resign from the obligations and duties
imposed  on  it  under  the  Pooling  and   Servicing   Agreement   except  upon
determination  that  its  duties  thereunder  are no  longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  carried on by it, the other  activities  of the  Servicer  so
causing such conflict  being of a type and nature  carried on by the Servicer on
the  date  of the  Pooling  and  Servicing  Agreement.  Any  such  determination
permitting  the  resignation  of the  Servicer is required to be evidenced by an
opinion of counsel to such effect  which shall be  delivered  to the Trustee and
the Certificate Insurer.

         Upon  removal or  resignation  of the  Servicer,  the  Trustee  (x) may
solicit  bids for a successor  servicer  and (y) pending  the  appointment  of a
successor Servicer as a result of soliciting such bids, shall serve as Servicer.
The Trustee,  if it is unable to obtain a qualifying bid and is prevented by law
from acting as  servicer,  will be  required to appoint,  or petition a court of
competent  jurisdiction  to appoint,  any housing and home finance  institution,
bank or mortgage servicing institution designated as an approved seller-servicer
by the Federal Home Loan Mortgage Corporation  ("FHLMC") or the Federal National
Mortgage  Association  ("FNMA") having equity of not less than  $5,000,000,  and
acceptable to the Certificate Insurer and the Owners of the Class R Certificates
(provided that if the Certificate Insurer and such Owners cannot agree as to the
acceptability  of such  successor  Servicer,  the  decision  of the  Certificate
Insurer shall control) as the successor to the Servicer in the assumption of all
or any part of the responsibilities, duties or liabilities of the Servicer.

         No removal or resignation of the Servicer will become  effective  until
the  Trustee  or  a  successor   servicer  shall  have  assumed  the  Servicer's
responsibilities  and  obligations in accordance  with the Pooling and Servicing
Agreement.

                                      S-63
<PAGE>

The Trustee

         Manufacturers   and  Traders   Trust   Company,   a  New  York  banking
corporation,  having  its  principal  corporate  trust  office at One M&T Plaza,
Buffalo,  New  York,  14240  will be named as  Trustee  under  the  Pooling  and
Servicing Agreement.

Reporting Requirements

         On each  Payment  Date the  Trustee is required to report in writing to
each Owner and the Certificate Insurer:

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

               (ii) the amount of such  distribution  allocable  to principal on
         the  Home  Equity  Loans  in each  Group,  separately  identifying  the
         aggregate  amount of any  Prepayments or other  recoveries of principal
         included therein, and any Subordination Increase Amount with respect to
         each such Group;

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

               (iv) if the  distribution  (net of any  Insured  Payment)  to the
         Owners of any Class of the Class A  Certificates  on such  Payment Date
         was less than the related Class A  Distribution  Amount on such Payment
         Date,  the  Carry-Forward  Amount  and the  allocation  thereof  to the
         related Classes of the Class A Certificates resulting therefrom;

                (v) the amount of any  Insured  Payment  included in the amounts
         distributed to the Owners of each Class of the Class A Certificates  on
         such Payment Date;

               (vi) the principal amount (or Notional  Principal Amount) of each
         Class  of the  Class A  Certificates  (based  on a  Certificate  in the
         original  principal  amount of $1,000) which will be outstanding  after
         giving effect to any payment of principal on such Payment Date;

              (vii) the aggregate  Loan Balance of all Home Equity Loans and the
         aggregate  Loan  Balance of the Home  Equity  Loans in each Group after
         giving effect to any payment of principal on such Payment Date;

             (viii) the Subordinated  Amount and Subordination  Deficit for each
         Group, if any,  remaining after giving effect to all  distributions and
         transfers on such Payment Date;

               (ix)  based  upon  information   furnished  by  the  Seller  such
         information as may be required by Section 6049(d)(7)(C) of the Code and
         the  regulations   promulgated  thereunder  to  assist  the  Owners  in
         computing their market discount;

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

               (xi) the  weighted  average  Coupon Rate of the Home Equity Loans
         with respect to each Group;

               (xii) such  other  information  as the  Certificate  Insurer  may
         reasonably request with respect to delinquent Home Equity Loans; and

               (xiii) the largest Home Equity Loan balance outstanding.

         Certain obligations of the Trustee to provide information to the Owners
are conditioned upon such information being received from the Servicer.


                                      S-64
<PAGE>
         In  addition,  on each  Payment  Date the  Trustee  will be required to
distribute  to each  Owner  and  the  Certificate  Insurer,  together  with  the
information  described above, the following information prepared by the Servicer
and  furnished  to the  Trustee for such  purpose and with  respect to each Home
Equity Loan Group;

                  (a) the number and aggregate principal balances of Home Equity
         Loans (i) 30-59 days delinquent, (ii) 60-89 days delinquent and (ii) 90
         or more  days  delinquent,  as of the  close  of  business  on the last
         business day of the calendar  month next preceding the Payment Date and
         the Class A Certificate  Principal  Balance as of such Payment Date and
         the number and  aggregate  Loan  Balances of all Home Equity  Loans and
         related data;

                  (b) the status  and the number and dollar  amounts of all Home
         Equity Loans in foreclosure  proceedings as of the close of business on
         the last business day of the calendar month next preceding such Payment
         Date;

                  (c) the  number of  Mortgagors  and the Loan  Balances  of the
         related Mortgages involved in bankruptcy proceedings as of the close of
         business on the last business day of the calendar  month next preceding
         such Payment Date;

                  (d) the  existence  and status of any  Properties  as to which
         title has been taken in the name of, or on behalf of the Trustee, as of
         the  close of  business  of the last  business  day of the  month  next
         preceding the Payment Date;

                  (e) the  book  value  of  any  real  estate  acquired  through
         foreclosure  or grant of a deed in lieu of  foreclosure as of the close
         of  business  on the  last  business  day of the  calendar  month  next
         preceding the Payment Date; and

                  (f) the amount of cumulative Realized Losses.

Removal of Trustee for Cause

         The  Trustee  may be  removed  upon  the  occurrence  of any one of the
following  events  (whatever  the reason for such event and  whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body) on the part of the Trustee:  (1) failure to
make distributions of available  amounts;  (2) certain breaches of covenants and
representations by the Trustee;  (3) certain acts of bankruptcy or insolvency on
the part of the  Trustee;  and (4)  failure  to meet the  standards  of  Trustee
eligibility as set forth in the Pooling and Servicing Agreement.

         If any such event occurs and is continuing, then and in every such case
(i) the  Certificate  Insurer  or (ii) with the  prior  written  consent  of the
Certificate Insurer (which is required not to be unreasonably  withheld) (x) the
Seller or (y) the Owners of a majority of the Percentage  Interests  represented
by the  Class A  Certificates  or,  if there  are no Class A  Certificates  then
Outstanding,  by a majority of the Percentage Interests represented by the Class
R Certificates, may appoint a successor trustee.

Governing Law

         The  Pooling  and  Servicing  Agreement  and each  Certificate  will be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

Amendments

         The  Trustee,  the  Depositor,  the  Seller and the  Servicer  with the
consent of the  Certificate  Insurer  may, at any time and from time to time and
without notice to or the consent of the Owners,  amend the Pooling and Servicing
Agreement,  and the  Trustee  and the  Certificate  Insurer  will be required to
consent  to  such  amendment,  for  the  purposes  of (i) if  accompanied  by an
approving opinion of counsel experienced in federal income tax matters, removing
the restriction  against the transfer of a Class R Certificate to a Disqualified
Organization  (as such term is  defined in the Code),  (ii)  complying  with the
requirements  of the Code including any  amendments  necessary to maintain REMIC
status,  (iii)  curing any  ambiguity,  (iv)  correcting  or  supplementing  any
provisions  therein which are inconsistent with any other provisions  therein or
(v) for any other  purpose,  provided  that in the case of clause  (v),  (A) the
Seller  delivers  an opinion  of counsel  acceptable  to the  Trustee  that such
amendment will not adversely  effect in any material respect the interest of the
Owners and (B) such amendment will not result in a withdrawal

                                      S-65

<PAGE>
or reduction  of the rating of the Class A  Certificates  without  regard to the
related Certificate Insurance Policy.  Notwithstanding anything to the contrary,
no such  amendment  shall (a)  change in any  manner the amount of, or delay the
timing of,  payments  which are required to be  distributed to any Owner without
the  consent of the Owner of such  Certificate,  (b) change the  percentages  of
Percentage  Interest  which are  required  to  consent  to any such  amendments,
without  the consent of the Owners of all  Certificates  of the Class or Classes
affected  then  outstanding  or (c) which  affects  in any  manner  the terms or
provisions of the Certificate Insurance Policies.

         The Trustee  will be required to furnish  written  notification  of the
substance  of any such  amendment  to each  Owner in the manner set forth in the
Pooling and Servicing Agreement.

Termination of the Trust

         The  Pooling  and  Servicing  Agreement  provides  that the Trust  will
terminate upon the payment to the Owners of all Certificates  from amounts other
than those  available under the  Certificate  Insurance  Policies of all amounts
required  to be paid to such  Owners  upon the  last to  occur of (a) the  final
payment or other  liquidation (or any advance made with respect  thereto) of the
last Home Equity Loan, (b) the  disposition of all property  acquired in respect
of any Home Equity Loan remaining in the Trust Estate and (c) at any time when a
Qualified  Liquidation  of the Trust Estate is effected as described  below.  To
effect  a  termination   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  outstanding  will be required (i)  unanimously to direct the
Trustee  on  behalf  of  the  Lower-Tier  REMIC  to  adopt  a plan  of  complete
liquidation,  as  contemplated  by  Section  860F(a)(4)  of the Code and (ii) to
furnish to the Trustee an opinion of counsel  experienced  in federal income tax
matters acceptable to the Certificate Insurer and the Trustee to the effect that
such liquidation constitutes a Qualified Liquidation.

Optional Termination

         By Owners of Class R  Certificates.  At their  option,  the Owners of a
majority of the Percentage Interest represented by the Class R Certificates then
outstanding or in certain limited  circumstances the Certificate Insurer may, on
any Payment Date when the aggregate outstanding Loan Balances of the Home Equity
Loans is less than 10% of the original  aggregate Loan Balance as of the Closing
Date (the "Clean-Up Call Date"), purchase from the Trust all (but not fewer than
all) remaining Home Equity Loans, in whole only, and other property  acquired by
foreclosure,  deed in lieu of foreclosure,  or otherwise then  constituting  the
Trust Estate (i) on terms agreed upon between the  Certificate  Insurer and such
Owners of the Class R Certificates,  or (ii) in the absence of such agreement at
a price equal to 100% of the  aggregate  Loan Balance of the related Home Equity
Loans as of the day of purchase  minus  amounts  remitted from the Principal and
Interest  Account  to  the  Certificate  Account  representing   collections  of
principal on the Home Equity Loans during the current  Remittance  Period,  plus
one month's interest on such amount computed at the Adjusted  Pass-Through  Rate
(as defined in the Pooling and Servicing Agreement), plus all accrued and unpaid
Servicing  Fees  plus  the  aggregate  amount  of any  unreimbursed  Delinquency
Advances and Servicing Advances and Delinquency  Advances which the Servicer has
theretofore failed to remit.

         Termination Upon Loss of REMIC Status.  Following a final determination
by the  Internal  Revenue  Service or by a court of competent  jurisdiction,  in
either  case from which no appeal is taken  within the  permitted  time for such
appeal,  or if any  appeal is taken,  following  a final  determination  of such
appeal from which no further appeal can be taken,  to the effect that either the
Upper-Tier  REMIC or Lower-Tier the REMIC does not and will no longer qualify as
a "REMIC" pursuant to Section 860D of the Code (the "Final  Determination"),  at
any time on or after the date which is 30  calendar  days  following  such Final
Determination the Certificate  Insurer or the Owners of a majority in Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent of the Certificate Insurer may direct the Trustee on behalf of the Trust
to adopt a plan of complete  liquidation,  as contemplated by Section 860F(a)(4)
of the Code.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following discussion of certain of the material anticipated federal
income tax consequences of the purchase,  ownership and disposition of the Class
A  Certificates  is to be considered  only in connection  with "Certain  Federal
Income Tax  Consequences"  in the Prospectus.  The discussion  herein and in the
Prospectus is based upon laws, regulations, rulings and decisions now in effect,
all of which are subject to change.  The discussion  below and in the Prospectus
does not  purport to deal with all federal tax  consequences  applicable  to all
categories  of  investors,  some of  which  may be  subject  to  special  rules.
Investors  should  consult  their own tax advisors in  determining  the federal,
state,  local and any other tax consequences to them of the purchase,  ownership
and disposition of the Class A Certificates.

                                      S-66
<PAGE>
REMIC Elections

         The Trust Estate  created by the Pooling and Servicing  Agreement  will
consist of two  segregated  asset pools with respect to which  elections will be
made to treat each as a separate  REMIC for  federal  income tax  purposes.  The
Lower-Tier  REMIC will issue  several  uncertificated  subclasses  of non-voting
interests and certain  Subordinate  Certificates  (the "Lower-Tier REMIC Regular
Interests"), which will be designated as the regular interests in the Lower-Tier
REMIC,  and the Class R  Certificate,  which will be  designated as the residual
interest  in the  Lower-Tier  REMIC.  The  assets of the  Lower-Tier  REMIC will
consist of the Home  Equity  Loans and all other  property  in the Trust  Estate
except for the property in the Trust Estate  allocated to the Upper-Tier  REMIC.
The Upper-Tier REMIC will issue the Class A Certificates and the Upper-Tier A-IO
Certificates  (which  will be  uncertificated)  which will (other than the Class
A-10IO  Certificates)  be designated as the regular  interests in the Upper-Tier
REMIC, and an uncertificated "Upper-Tier REMIC Residual Interest," which will be
designated as the residual  interest in the Upper-Tier  REMIC. The assets of the
Upper-Tier REMIC will consist of the Lower-Tier  REMIC Regular  Interests (other
than certain  Subordinate  Certificates).  The Class A-10IO Certificates are not
themselves an interest in the  Upper-Tier  REMIC,  but they represent the sum of
the  specified  portion of the  interest  distributions  on the Upper- Tier A-IO
Certificates. See "Formation of the Trust and Trust Property" herein.

         The  Fixed  Rate  Certificates  are  expected  to be sold  at a  slight
discount.  See "Certain  Federal Income Tax  Consequences -- Taxation of Regular
Certificates -- Original Issue Discount" in the Prospectus.

         Qualification  as a REMIC  requires  ongoing  compliance  with  certain
conditions.  Arter & Hadden,  special tax counsel,  is of the opinion that,  for
federal income tax purposes,  assuming (i) the REMIC elections are made and (ii)
compliance with the Pooling and Servicing Agreement,  each REMIC will be treated
as a REMIC, the Class A Certificates (other than the Class A-10IO  Certificates)
and the Upper-Tier A-IO Certificates  will be treated as "regular  interests" in
the Upper-Tier  REMIC, the Upper-Tier REMIC Residual Interest will be treated as
the  sole  "residual   interest"  in  the  Upper-Tier  REMIC  and  the  Class  R
Certificates  will be the sole  "residual  interest"  in the  Lower-Tier  REMIC.
Except  as  indicated  below  and in the  Prospectus,  for  federal  income  tax
purposes, regular interests in a REMIC are treated as debt instruments issued by
the REMIC on the date on which those interests are created, and not as ownership
interests in the REMIC or its assets.  Owners of the Class A  Certificates  that
otherwise  report income under a cash method of  accounting  will be required to
report income with respect to such Class A Certificates under an accrual method.

         The prepayment assumption for the Fixed Rate Certificates and the Class
A-10IO  Certificates  for  calculating  original  issue  discount is 115% of the
Prepayment Assumption.  The prepayment assumption for the Class A-9 Certificates
for  calculating  original issue discount is 18% CPR. See  "Prepayment and Yield
Considerations  --  Projected  Prepayment  and Yield  for Class A  Certificates"
herein.

         As a  result  of the  qualification  of the  Lower-Tier  REMIC  and the
Upper-Tier REMIC as REMICs,  the Trust will not be subject to federal income tax
except with respect to (i) income from prohibited transactions, (ii) "net income
from  foreclosure  property" and (iii) certain  contributions to the Trust after
the  Closing  Date  (see  "Certain  Federal  Income  Tax  Consequences"  in  the
Prospectus).  The total  income of the Trust  (exclusive  of any income  that is
taxed at the  REMIC  level)  will be  taxable  to the  Beneficial  Owners of the
Certificates.

         Under the laws of New York State and New York City,  an entity  that is
treated for federal  income tax  purposes  as a REMIC  generally  is exempt from
entity  level taxes  imposed by those  jurisdictions.  This  exemption  does not
apply, however, to the income on the Class A Certificates.

                              ERISA CONSIDERATIONS

         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 are  parties in  interest  or  disqualified
persons  ("parties in interest")  with respect to such Plans.  Certain  employee
benefit plans,  such as governmental  plans and church plans (if no election has
been made under section 410(d) 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 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-67
<PAGE>
         Investments  by  Plans  are  subject  to  ERISA's   general   fiduciary
requirements,   including   the   requirement   of   investment   prudence   and
diversification  and  the  requirement  that a  Plan's  investments  be  made in
accordance with the documents governing the Plan.

         Section 406 of ERISA  prohibits  parties in interest  with respect to a
Plan from engaging in certain transactions ("prohibited transactions") involving
a Plan and its assets unless a statutory or administrative  exemption applies to
the  transaction.  Section 4975 of the Code imposes certain excise taxes (or, in
some cases, a civil penalty may be assessed pursuant to section 502(i) of ERISA)
on parties in interest which engage in non-exempt prohibited transactions.

         The  United  States  Department  of Labor  ("DOL")  has  issued a final
regulation (29 C.F.R. Section 2510.3- 101) containing rules for determining 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 Plan unless certain  exceptions
apply.

         Under the terms of the regulation, the Trust may be deemed to hold plan
assets by reason of a Plan's investment in a Certificate; such plan assets would
include an undivided interest in the Home Equity Loans and any other assets held
by the Trust. In such an event,  persons providing  services with respect to the
assets of the  Trust,  may be  parties in  interest,  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  such  assets  unless  such
transactions are subject to a statutory or administrative exemption.

         The  following  exemption  may be  available.  The DOL has  granted  an
administrative  exemption to The First Boston Corporation (PTE 89-90,  Exemption
Application  No.  D-6555,  54 Fed. Reg.  42581,  42597  (October 17, 1989)) (the
"Exemption")  which exempts from the  application  of certain of the  Prohibited
Transaction  rules of ERISA  transactions  relating to (i) the initial purchase,
the  holding and the  subsequent  resale by Plans of  certificates  representing
interests in certain asset-backed pass-through trusts with respect to which such
Underwriter or any of its  affiliates is the sole  underwriter or the manager or
co-manager of the underwriting syndicate; and (ii) the servicing,  operation and
management of such asset-backed  pass-through trusts,  provided that the general
conditions  and  certain  other  conditions  set  forth  in  the  Exemption  are
satisfied.

         The general  conditions  which must be satisfied for the Exemption by a
Plan of the Class A Certificates are the following:

         (i) the  acquisition of the Class A Certificates  by a Plan is on terms
(including  the  price  for the  Class A  Certificates)  that  are at  least  as
favorable  to the Plan as they would be in an arm's length  transaction  with an
unrelated party;

         (ii) the rights and  interests  evidenced  by the Class A  Certificates
acquired by the Plan are not subordinated to the rights and interests  evidenced
by other certificates of the Trust;

         (iii) the Class A  Certificates  acquired  by the Plan have  received a
rating  at the  time of such  acquisition  that is in one of the  three  highest
generic  rating  categories  from  any of  Standard  &  Poor's,  Moody's,  Fitch
Investors Service, Inc. or Duff & Phelps Credit Rating Co.;

         (iv) the Trustee is not an affiliate  of CS First  Boston  Corporation,
the Depositor,  the Seller,  the Servicer,  any  sub-servicer,  the  Certificate
Insurer,  any  borrower  whose  obligations  under one or more Home Equity Loans
constitute more than 5% of the aggregate  unamortized  principal  balance of the
assets in the Trust,  or any of their  respective  affiliates  (the  "Restricted
Group");

         (v) the sum of all  payments  made to, and retained by, CS First Boston
Corporation,  in connection  with the  distribution  of the Class A Certificates
represents not more than reasonable  compensation  for  underwriting the Class A
Certificates;  the sum of all  payments  made to and  retained by the  Depositor
pursuant to the sale of the Home Equity Loans to the Trust  represents  not more
than the  fair  market  value  of such  Home  Equity  Loans;  and the sum of all
payments  made  to and  retained  by  the  Servicer  represents  not  more  than
reasonable  compensation  for the  Servicer's  services  under the  Pooling  and
Servicing  Agreement and reimbursement of the Servicer's  reasonable expenses in
connection therewith; and


                                      S-68
<PAGE>
         (vi) the Plan investing in the Class A  Certificates  is an "accredited
investor" as defined in Rule  501(a)(1) of  Regulation D of the  Securities  and
Exchange Commission under the Securities Act of 1933, as amended.

         Section  I.A of the  Exemption  would  provide  an  exemption  from the
restrictions  of sections 406(a) and 407(a) of ERISA as well as the excise taxes
imposed  by  sections  4975(a)  and  (b) of  the  Code  by  reason  of  sections
4975(c)(1)(A) through (D) of the Code with respect to a Plan's investment in the
Class A  Certificates  upon their initial  offering or in the  secondary  market
therefor  and  the  Plan's  continued   holding  of  such  Certificates  if  the
above-described general conditions of the Exemptions are satisfied.

         Section  I.B of the  Exemption  would  provide  an  exemption  from the
restrictions of sections  406(b)(1) and 406(b)(2) of ERISA as well as the excise
taxes  imposed  by  sections  4975(a)  and (b) of the Code by reason of  section
4975(c)(1)(E)  of the Code with  respect to a Plan's  investment  in the Class A
Certificates upon their initial offering or in the secondary market therefor and
the  Plan's  continued  holding  of such  Certificates  if, in  addition  to the
above-described  general conditions of the Exemption,  the following  conditions
are  satisfied:  (i) such Plan is not  sponsored  by a member of the  Restricted
Group;  (ii) at least 50% of each Class of Class A  Certificates  is acquired by
persons  independent of the  Restricted  Group and at least 50% of the aggregate
interest  in the Trust is  acquired  by persons  independent  of the  Restricted
Group;  (iii)  the  total  investment  of such  Plan in each  Class  of  Class A
Certificates  does  not  exceed  25% of all such  Class of Class A  Certificates
outstanding  at the time of the  acquisition;  and (iv)  immediately  after such
investment,  no more  than  25% of the  assets  of such  Plan  are  invested  in
certificates  representing  an  interest  in a trust  containing  assets sold or
serviced by the same entity.

         Section  I.C of the  Exemption  would  provide  an  exemption  from the
restrictions  of  sections  406(a),  406(b)  and  407(a) of ERISA as well as the
excise  taxes  imposed  by  sections  4975(a)  and (b) of the Code by  reason of
section  4975(c)  of the Code with  respect  to the  servicing,  management  and
operation of the Trust if, in addition to the above-described general conditions
of the Exemption,  the following conditions are satisfied: (i) such transactions
are  carried  out in  accordance  with the terms of the  Pooling  and  Servicing
Agreement,  and (ii) the Pooling and  Servicing  Agreement is made  available to
investors prior to their investment in the Trust.

         Section  I.D of the  Exemption  would  provide  an  exemption  from the
restrictions  of sections 406(a) and 407(a) of ERISA as well as the excise taxes
imposed  by  sections  4975(a)  and  (b) of  the  Code  by  reason  of  sections
4975(c)(1)(A)  through  (D) of the Code with  respect to  transactions  to which
those  restrictions  or taxes would  otherwise  apply merely because a person is
deemed  to  be a  party  in  interest  or a  disqualified  person  (including  a
fiduciary)  with respect to a Plan by virtue of  providing  services to the Plan
(or by virtue of having a  relationship  to such service  provider  described in
section 3(14)(F),  (G), (H) or (I) of ERISA or section 4975(e)(2)(F),  (G), (H),
or (I) of the Code), solely because of the Plan's ownership of the Certificates.

         Before  purchasing a Class A Certificate,  a fiduciary of a Plan should
make  its own  determination  as to the  availability  of the  exemptive  relief
provided in the  Exemption,  and whether the conditions of the Exemption will be
applicable  to such Class A  Certificate.  Any  fiduciary of a Plan  considering
whether to  purchase a Class A  Certificate  should  consult  with its own legal
advisors  concerning  the  impact  of  ERISA  and the  Code  and  the  potential
consequences to its specific circumstances, prior to making an investment in the
Certificates.  Moreover,  each Plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  procedure and  diversification  an
investment in the Certificate is appropriate  for the Plan,  taking into account
the overall  investment of the Plan and the composition of the Plan's investment
portfolio.

         In addition to the matters  described  above,  purchasers  of a Class A
Certificate that are insurance  companies should consult with their counsel with
respect  to the  recent  United  States  Supreme  Court  case  interpreting  the
fiduciary  responsibility rules of ERISA, John Hancock Mutual Life Insurance Co.
v. Harris  Trust and Savings Bank 114 S.Ct.  517 (1993).  In John  Hancock,  the
Supreme Court ruled that assets held in an insurance  company's  general account
may  be  deemed  to  be  "plan   assets"  for  ERISA   purposes   under  certain
circumstances.  Prospective  purchasers using insurance  company general account
assets  should  determine  whether the decision  affects  their  ability to make
purchases of the Class A Certificates.


                                      S-69
<PAGE>
                                     RATINGS

         It is a condition of the issuance of the Class A Certificates  that the
Class A Certificates (other than the Class A-10IO Certificates)  receive ratings
of "AAA" by  Standard  & Poor's  and  "Aaa" by  Moody's.  It is a  condition  of
issuance of the Class A-10IO  Certificates that they be rated "AAAr" by Standard
& Poor's and "Aaa" by Moody's.  The ratings assigned to the Class A Certificates
will be based primarily on the claims-paying ability of the Certificate Insurer.
Explanations  of the  significance of such ratings may be obtained from Moody's,
99 Church Street,  New York, New York 10007 and Standard & Poor's,  25 Broadway,
New York,  New York 10004.  Such  ratings  will be the views only of such rating
agencies.  There is no assurance  that such ratings will continue for any period
of time or that such ratings will not be revised or withdrawn. Any such revision
or withdrawal of such ratings may have an adverse  effect on the market price of
the Class A Certificates. A security rating is not a recommendation to buy, sell
or hold securities.

         With respect to the Class A-1 Certificates the ratings assigned to such
Certificates  address the likelihood that the Certificate  Principal  Balance of
such Class will be  reduced to zero on or prior to the Final  Scheduled  Payment
Date thereof.  While the related  Certificate  Insurance  Policy  guarantees the
timely payment of interest on and the ultimate  payment of the principal  amount
of the Class A-1 Certificates, the payment in full of the Class A-1 Certificates
on or  prior to such  Final  Scheduled  Payment  Date is not  guaranteed  by the
Certificate Insurer.

         Ratings  which are  assigned  to  securities  such as the Class  A-10IO
Certificates  generally evaluate the ability of the seller (i.e., the Trust) and
any guarantor (i.e., the Certificate  Insurer) to make payments,  as required by
such  securities.  The amounts  distributable  on the Class A-10IO  Certificates
consist only of interest.  In general,  the ratings  address credit risk and not
prepayment  risk.  If all of the Home Equity Loans were to prepay in the initial
month, with the result that investors in the Class A-10IO  Certificates  receive
only a single month's  interest and thus suffer a nearly  complete loss of their
investment,  all amounts "due" to such Owners will  nevertheless have been paid,
and such result is consistent with the "AAAr/Aaa"  ratings received on the Class
A-10IO Certificates.

         The "r" symbol is  appended  to the rating by  Standard & Poor's of the
Class A-10IO  Certificates  because  they are  interest-only  Certificates  that
Standard & Poor's believes may experience high volatility or high variability in
expected  returns  due  to  non-credit  risks  created  by  the  terms  of  such
Certificates. The absence of an "r" symbol in the rating of the other Classes of
Class A Certificates should not be taken as an indication that such Certificates
will experience no volatility or variability in total return.

                         LEGAL INVESTMENT CONSIDERATIONS

         Although the Fixed Rate Certificates and the Class A-10IO  Certificates
are  expected  to be rated  "AAA" or "AAAr" by  Standard  & Poor's  and "Aaa" by
Moody's, such Certificates will not constitute "mortgage related securities" for
purposes of SMMEA  because the Home Equity Loans in the Fixed Rate Group include
second liens.  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 Fixed Rate Certificates.

         The  Class  A-9   Certificates   will  constitute   "mortgage   related
securities"  for  purposes  of SMMEA for so long as they are rated in one of the
two highest rating categories by one or more nationally  recognized  statistical
rating  organizations.  As  such,  the  Class  A-9  Certificates  will be  legal
investments  for certain  entities to the extent  provided in SMMEA,  subject to
state  laws  overriding  SMMEA.  In  addition,   institutions  whose  investment
activities are subject to review by federal or state regulatory  authorities may
be or may become subject to restrictions,  which may be retroactively imposed by
such regulatory  authorities,  on the investment by such institutions in certain
forms of mortgage related securities.  Furthermore,  certain states have enacted
legislation  overriding the legal  investment  provisions of SMMEA. In addition,
institutions  whose  activities  are  subject  to  review  by  federal  or state
regulatory  authorities may be or may become subject to restrictions,  which may
be retroactively  imposed by such regulatory  authorities,  on the investment by
such institutions in certain forms of mortgage related securities.

                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  relating to the  Certificates  (the  "Underwriting  Agreement"),  the
Depositor  has  agreed to cause  the  Trust to sell to each of the  Underwriters
named below (the  "Underwriters"),  and each of the  Underwriters  has severally
agreed to purchase,  the principal amount or Percentage  Interest of the Class A
Certificates set forth opposite its name below:

                                      S-70
<PAGE>

                               Class A-1 Certificates

   Underwriters                                              Principal Amount
   ------------                                              ----------------

   CS First Boston Corporation                               $7,250,000
   Greenwich Capital Markets, Inc.                           $7,250,000
   Lehman Brothers Inc.                                      $7,250,000
   Merrill Lynch, Pierce, Fenner & Smith Incorporated        $7,250,000

                               Class A-2 Certificates

   Underwriters                                              Principal Amount
   ------------                                              ----------------

   CS First Boston Corporation                               $27,000,000
   Greenwich Capital Markets, Inc.                           $27,000,000
   Lehman Brothers Inc.                                      $27,000,000
   Merrill Lynch, Pierce, Fenner & Smith Incorporated        $27,000,000
   ContiFinancial Services Corporation                       $10,000,000


                               Class A-3 Certificates

   Underwriters                                              Principal Amount
   ------------                                              ----------------

   CS First Boston Corporation                               $13,500,000
   Greenwich Capital Markets, Inc.                           $13,500,000
   Lehman Brothers Inc.                                      $13,500,000
   Merrill Lynch, Pierce, Fenner & Smith Incorporated        $13,500,000


                               Class A-4 Certificates

   Underwriters                                              Principal Amount
   ------------                                              ----------------

   CS First Boston Corporation                               $20,625,000
   Greenwich Capital Markets, Inc.                           $20,625,000
   Lehman Brothers Inc.                                      $20,625,000
   Merrill Lynch, Pierce, Fenner & Smith Incorporated        $20,625,000


                               Class A-5 Certificates

   Underwriters                                              Principal Amount
   ------------                                              ----------------

   CS First Boston Corporation                               $5,375,000
   Greenwich Capital Markets, Inc.                           $5,375,000
   Lehman Brothers Inc.                                      $5,375,000
   Merrill Lynch, Pierce, Fenner & Smith Incorporated        $5,375,000


                               Class A-6 Certificates

   Underwriters                                              Principal Amount
   ------------                                              ----------------

   CS First Boston Corporation                               $15,625,000
   Greenwich Capital Markets, Inc.                           $15,625,000
   Lehman Brothers Inc.                                      $15,625,000
   Merrill Lynch, Pierce, Fenner & Smith Incorporated        $15,625,000


                                      S-71
<PAGE>
                                Class A-7 Certificates

    Underwriters                                              Principal Amount
    ------------                                              ----------------

    CS First Boston Corporation                               $10,750,000
    Greenwich Capital Markets, Inc.                           $10,750,000
    Lehman Brothers Inc.                                      $10,750,000
    Merrill Lynch, Pierce, Fenner & Smith Incorporated        $10,750,000


                                Class A-8 Certificates

    Underwriters                                              Principal Amount
    ------------                                              ----------------

    CS First Boston Corporation                               $9,875,000
    Greenwich Capital Markets, Inc.                           $9,875,000
    Lehman Brothers Inc.                                      $9,875,000
    Merrill Lynch, Pierce, Fenner & Smith Incorporated        $9,875,000


                                Class A-9 Certificates

    Underwriters                                              Principal Amount
    ------------                                              ----------------

    CS First Boston Corporation                               $13,750,000
    Greenwich Capital Markets, Inc.                           $13,750,000
    Lehman Brothers Inc.                                      $13,750,000
    Merrill Lynch, Pierce, Fenner & Smith Incorporated        $13,750,000


                               Class A-10IO Certificates

    Underwriters                                             Percentage Interest
    ------------                                             -------------------

    Greenwich Capital Markets, Inc.                                  100%

         The Depositor has been advised by the Underwriters that they propose to
offer the Class A Certificates  to the public  initially at the public  offering
prices set forth on the cover page of this Prospectus Supplement, and to certain
dealers at such prices less a  concession  of 0.060% per Class A-1  Certificate,
0.100% per Class A-2 Certificate,  0.120% per Class A-3 Certificate,  0.160% per
Class A-4 Certificate,  0.175% per Class A-5  Certificate,  0.200% per Class A-6
Certificate, 0.225% per Class A-7 Certificate, 0.250% per Class A-8 Certificate,
and 0.150% per Class A-9 Certificate; that the Underwriters and such dealers may
allow a  discount  of 0.025%  per Class A-1  Certificate,  0.050%  per Class A-2
Certificate, 0.075% per Class A-3 Certificate, 0.125% per Class A-4 Certificate,
0.125% per Class A-5 Certificate,  0.125% per Class A-6 Certificate,  0.125% per
Class A-7 Certificate,  0.125% per Class A-8  Certificate,  and 0.100% per Class
A-9 Certificate on the sale to certain other dealers; and that after the initial
public  offering of the Class A-1,  Class A-2,  Class A-3, Class A-4, Class A-5,
Class A-6, Class A-7, Class A-8 and Class A-9 Certificates,  the public offering
prices  and the  concessions  and  discounts  to  dealers  may be changed by the
Underwriters.

         The Depositor has agreed to indemnify the Underwriters  against certain
liabilities, including civil liabilities under the Securities Act, or contribute
to payments which the Underwriters may be required to make in respect thereof.

         The Depositor is an affiliate of ContiFinancial Services Corporation.

                                REPORT OF EXPERTS

         The consolidated  financial statements of the Certificate Insurer, MBIA
Insurance Corporation, as of December 31, 1995, and 1994 appearing in Appendix B
of this  Prospectus  Supplement,  have been audited by Coopers & Lybrand L.L.P.,
independent  accountants,  as set forth in their  report  thereon  appearing  in
Appendix

                                      S-72
<PAGE>
B, and are  included in reliance  upon such report  given upon the  authority of
such firm as experts in accounting and auditing.

                              CERTAIN LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will be passed upon for the Seller by Arter & Hadden,  Washington,
D.C. and by Alan L. Langus,  Esquire,  Chief Counsel for the Depositor.  Certain
legal  matters  relating to  insolvency  issues and certain  federal  income tax
matters  concerning  the  Certificates  will be passed upon for the Depositor by
Arter & Hadden.  Certain legal matters  relating to the validity of the issuance
of  the  Certificates  will  be  passed  upon  for  the  Underwriters  by  Dewey
Ballantine,   New  York,  New  York.  Certain  legal  matters  relating  to  the
Certificate  Insurer and the Certificate  Insurance Policies will be passed upon
for the Certificate Insurer by Kutak Rock, Omaha, Nebraska.


                                      S-73
<PAGE>
                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except  in  certain  limited   circumstances,   the  globally   offered
ContiMortgage  Home  Equity Loan Trust  1996-2  Home  Equity  Loan  Pass-Through
Certificates,  Class  A (the  "Global  Securities")  will be  available  only in
book-entry  form.  Investors  in the  Global  Securities  may hold  such  Global
Securities through any of DTC, CEDEL or Euroclear. The Global Securities will be
tradeable as home market  instruments  in both the  European  and U.S.  domestic
markets.  Initial  settlement  and all secondary  trades will settle in same-day
funds.

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

         Secondary  market  trading  between   investors  through  DTC  will  be
conducted  according to DTC's rules and procedures  applicable to U.S. corporate
debt obligations.

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

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

         Initial Settlement

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

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

         Investors  electing to hold their Global  Securities  through  CEDEL or
Euroclear  accounts  will  follow  the  settlement   procedures   applicable  to
conventional  eurobonds,  except that there will be no temporary global security
and no "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 home
equity loan asset-backed certificates issues in same-day funds.

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

         Trading between DTC, Seller and CEDEL or Euroclear  Participants.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a CEDEL  Participant  or a Euroclear  Participant,  the purchaser
will send  instructions  to CEDEL or Euroclear  through a CEDEL  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  CEDEL or
Euroclear will instruct the Relevant Depositary,  as the case may be, to receive
the Global Securities against payment.  Payment will include interest accrued on
the Global

                                       I-1

<PAGE>
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 Relevant
Depositary  to the DTC  Participant's  account  against  delivery  of the Global
Securities.  After settlement has been completed,  the Global Securities will be
credited  to the  respective  clearing  system and by the  clearing  system,  in
accordance with its usual  procedures,  to the CEDEL  Participant's or Euroclear
Participant's  account. The securities credit will appear the next day (European
time) and the cash debt will be  back-valued  to, and the interest on the Global
Securities  will accrue from,  the value date (which would be the  preceding day
when  settlement  occurred in New York).  If  settlement is not completed on the
intended  value date (i.e.,  the trade fails),  the CEDEL or Euroclear cash debt
will be valued instead as of the actual settlement date.

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

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

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

         Trading  between CEDEL or Euroclear  Seller and DTC  Purchaser.  Due to
time  zone  differences  in  their  favor,   CEDEL  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to CEDEL or  Euroclear  through a CEDEL  Participant  or Euroclear
Participant at least one business day prior to settlement.  In these cases CEDEL
or Euroclear will instruct the respective Depositary, as appropriate,  to credit
the Global Securities to the DTC Participant's account against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon  payment to and  excluding the  settlement  date on the basis of the
actual  number of days in such  accrual  period and a year assumed to consist to
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 CEDEL  Participant  or
Euroclear Participant the following day, and receipt of the cash proceeds in the
CEDEL Participant's or Euroclear  Participant's  account would be back-valued to
the value date (which would be the preceding  day, when  settlement  occurred in
New York). Should the CEDEL Participant or Euroclear  Participant have a line of
credit  with  its  respective  clearing  system  and  elect  to  be in  debt  in
anticipation of receipt of the sale proceeds in its account,  the back-valuation
will extinguish any overdraft  incurred over that one-day period.  If settlement
is not completed on the intended value date (i.e., the trade fails),  receipt of
the cash proceeds in the CEDEL Participant's or Euroclear  Participant's account
would instead be valued as of the actual settlement date.

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

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


                                       I-2
<PAGE>
         (b) borrowing the Global  Securities in the U.S. from a DTC Participant
no later  than  one day  prior  to  settlement,  which  would  give  the  Global
Securities  sufficient time to be reflected in their CEDEL or Euroclear  account
in order to settle the sale side of the trade; or

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

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

                                       I-3
<PAGE>
                                    ANNEX II

                            TARGETED BALANCE SCHEDULE


                 Date                   Targeted Amount
                 ----                   ---------------
              June 1, 1996              $29,000,000.00
             July 15, 1996               26,478,190.69
           August 15, 1996               23,966,484.30
        September 15, 1996               21,464,825.48
          October 15, 1996               18,973,159.11
         November 15, 1996               16,491,430.30
         December 15, 1996               14,019,584.35
          January 15, 1997               11,557,566.83
         February 15, 1997                9,105,323.50
            March 15, 1997                6,662,800.34
            April 15, 1997                4,229,943.56
              May 15, 1997                1,806,699.58
             June 15, 1997                         0




<PAGE>



                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

Accrual Period                                                        S-4
Actuarial Loans                                                      S-36
Adjustable Rate Certificates                                          S-1
Appraised Values                                                     S-23
Available Funds                                                      S-49
Available Funds Shortfall                                            S-47
Balloon Loans                                                        S-17
Beneficial Owners                                                    S-11
Book-Entry Certificates                                              S-50
Business Day                                                          S-5
Carry Forward Amount                                                  S-6
Cede                                                                 S-12
CEDEL                                                                S-11
CEDEL Participants                                                   S-51
Certificate Account                                                  S-46
Certificate Insurance Policy                                          S-9
Certificate Insurer                                                   S-9
Certificate Principal Balance                                         S-1
Certificates                                                          S-2
Citibank                                                             S-12
Class                                                                 S-1
Class A Certificate Principal Balance                                 S-1
Class A Certificates                                                  S-1
Class A Distribution Amount                                           S-4
Class A-1 Certificates                                                S-1
Class A-2 Certificates                                                S-1
Class A-3 Certificates                                                S-1
Class A-4 Certificates                                                S-1
Class A-5 Certificates                                                S-1
Class A-6 Certificates                                                S-1
Class A-7 Certificates                                                S-1
Class A-8 Certificates                                                S-1
Class A-9 Available Funds Cap                                         S-1
Class A-9 Certificates                                                S-1
Class A-10IO Available Funds Cap                                      S-8
Class A-10IO Certificates                                             S-1
Class A-10IO Pass-Through Rate                                        S-8
Class A-IO Current Interest                                           S-8
Class R Certificates                                                  S-2
Clean-Up Call Date                                                   S-11
Closing Date                                                          S-2
Code                                                                 S-13
Combined Loan-to-Value Ratios                                        S-27
Compensating Interest                                                S-62
Cooperative                                                          S-51
Coupon Rates                                                          S-3
Current Interest                                                      S-5
Cut-Off Date                                                          S-2
Daily Collections                                                    S-61
Date-of-Payment Loans                                                S-36
Definitive Certificate                                               S-50
Delinquency Advances                                                 S-61
Depositor                                                             S-2
DOL                                                                  S-68
DTC                                                                  S-11
DTC Participants                                                     S-51
ERISA                                                                S-67
Euroclear                                                            S-11
Euroclear Operator                                                   S-51
Euroclear Participants                                               S-51
European Depositaries                                                S-12
Excess Subordinated Amount                                           S-57
FHLMC                                                                S-63
Final Certification                                                  S-60
Final Scheduled Payment Dates                                        S-37
Financial Intermediary                                               S-50
Fiscal Agent                                                         S-54
Fixed Rate Certificates                                               S-1
FNMA                                                                 S-63
FNMA Guide                                                           S-60
GAAP                                                                 S-55
Group                                                                   2
Home Equity Loan Group                                                  2
Home Equity Loans                                                     S-2
Initial Certificate Principal Balance                                S-37
Insured Payments                                                     S-10
Liquidated Home Equity Loan                                           S-8
Loan Balance                                                         S-59
Loan Purchase Price                                                  S-59
Loan-to-Value Ratios                                                 S-26
Lower-Tier REMIC                                                     S-13
Lower-Tier REMIC Regular Interests                                   S-67
Monthly Remittance Date                                               S-7
Moody's                                                              S-12
<PAGE>
Morgan                                                               S-12
Mortgages                                                             S-2
Mortgagor                                                            S-36
Net Liquidation Proceeds                                             S-61
Net Monthly Excess Cashflow                                          S-48
Notes                                                                 S-2
Notional Principal Amount                                             S-1
Owners                                                                S-2
Participants                                                         S-50
Pass-Through Rate                                                    S-47
Payment Date                                                          S-4
Percentage Interest                                                  S-46
Plans                                                                S-67
Pooling and Servicing Agreement                                       S-2
Preference Amount                                                     S-8
Premium Amount                                                       S-47
Prepayment Assumption                                                S-38
Prepayments                                                          S-15
Preservation Expenses                                                S-62
Principal and Interest Account                                       S-60
Principal Distribution Amount                                         S-6
Properties                                                            S-2
Qualified Replacement Mortgage                                       S-60
Rating Agencies                                                      S-12
Realized Loss                                                        S-57
Record Date                                                           S-4
Reference Banks                                                      S-50
Register                                                             S-46
Registrar                                                            S-46
Relevant Depositary                                                  S-50
REMIC                                                                S-13
REMIC Opinion                                                        S-59
Remittance Period                                                     S-7
Retained Yield                                                        S-3
Riegle Act                                                           S-17
Rules                                                                S-50
SAP                                                                  S-55
Seller                                                                S-2
Servicer                                                              S-2
Servicing Advance                                                    S-62
Servicing Fee                                                         S-9
Six-Month LIBOR                                                      S-16
SMMEA                                                                S-14
Specified Subordinated Amount                                        S-57
Standard & Poor's                                                    S-12
Statistical Calculation Date                                          S-2
Sub-Servicers                                                        S-18
Subordinate Certificates                                              S-2
Subordinated Amount                                                  S-57
Subordination Deficit                                                 S-8
Subordination Increase Amount                                        S-57
Subordination Reduction Amount                                       S-57
Sub-Servicing Agreements                                             S-18
Substitution Amount                                                  S-60
Targeted Amount                                                       S-5
Telerate Page 3750                                                   S-50
Terms and Conditions                                                 S-52
Total Available Funds                                                S-49
Total Monthly Excess Cashflow                                        S-47
Total Monthly Excess Spread                                          S-56
Trust                                                                S-45
Trust Estate                                                         S-45
Trustee                                                               S-2
Upper-Tier A-IO Certificates                                         S-13
Upper-Tier REMIC                                                     S-13
Upper-Tier REMIC Residual Interest                                   S-67
Weighted average life                                                S-38
<PAGE>
                                   APPENDIX B

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES


                        CONSOLIDATED FINANCIAL STATEMENTS


                        As of December 31, 1995 and 1994
                             and for the years ended
                        December 31, 1995, 1994 and 1993




<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS
                        ---------------------------------


TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
MBIA INSURANCE CORPORATION:


We have audited the accompanying  consolidated  balance sheets of MBIA Insurance
Corporation  and  Subsidiaries as of December 31, 1995 and 1994, and the related
consolidated  statements  of income,  changes in  shareholder's  equity and cash
flows for each of the three years in the period ended  December 31, 1995.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial  position of MBIA Insurance
Corporation  and  Subsidiaries  as of  December  31,  1995  and  1994,  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended  December 31, 1995 in conformity  with generally
accepted accounting principles.

As  discussed  in Note 7 to the  consolidated  financial  statements,  effective
January 1, 1993 the Company adopted Statement of Financial  Accounting Standards
No.  109  "Accounting  for  Income  Taxes."  As  discussed  in  Note  2  to  the
consolidated financial statements, effective January 1, 1994 the Company adopted
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments in Debt and Equity Securities."

                                               \s\ COOPERS & LYBRAND

New York, New York
January 22, 1996

<PAGE>
                          MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                                CONSOLIDATED BALANCE SHEETS
                      (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>
                                                      December 31, 1995      December 31, 1994
                                                     -------------------    ----------------

                ASSETS
Investments:
<S>                                                      <C>                     <C>       
  Fixed maturity securities held as available-for-sale
    at fair value (amortized cost $3,428,986 and
     $3,123,838                                          $3,652,621               3,051,906
  Short-term investments, at amortized cost
     (which approximates fair value)                        198,035                 121,384
   Other investments                                         14,064                  11,970
                                                       ------------            ------------
      Total investments                                   3,864,720               3,185,260
Cash and cash equivalents                                     2,135                   1,332
Accrued investment income                                    60,247                  55,347
Deferred acquisition costs                                  140,348                 133,048
Prepaid reinsurance premiums                                200,887                 186,492
Goodwill (less accumulated amortization of
   $37,366 and $32,437)                                     105,614                 110,543
Property and equipment, at cost (less accumulated
   depreciation of $12,137 and $9,501)                       41,169                  39,648
Receivable for investments sold                               5,729                     945
Other assets                                                 42,145                  46,552
                                                        ------------            ------------
      TOTAL ASSETS                                       $4,462,994              $3,759,167
                                                        ============            ===========

             LIABILITIES AND SHAREHOLDER'S EQUITY

Liabilities:
   Deferred premium revenue                             $ 1,616,315             $ 1,512,211
   Loss and loss adjustment expense reserves                 42,505                  40,148
   Deferred income taxes                                    212,925                  97,828
   Payable for investments purchased                         10,695                   6,552
   Other liabilities                                         54,682                  46,925
                                                        ------------            ------------
      TOTAL LIABILITIES                                   1,937,122               1,703,664
                                                        ------------            ------------
Shareholder's Equity:
   Common stock, par value $150 per share; authorized,
     issued and outstanding - 100,000 shares                 15,000                  15,000
   Additional paid-in capital                             1,021,584                 953,655
   Retained earnings                                      1,341,855               1,134,061
   Cumulative translation adjustment                          2,704                     427
   Unrealized appreciation (depreciation) of investments,
     net of deferred income tax provision (benefit)
     of $78,372 and $(25,334)                               144,729                 (47,640)
                                                        ------------            ------------
      TOTAL SHAREHOLDER'S EQUITY                          2,525,872               2,055,503
                                                        ------------            ------------
      TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY         $4,462,994              $3,759,167
                                                        ============            ============

    The accompanying  notes are an integral part of the  consolidated  financial
    statements.
</TABLE>
<PAGE>
                     MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED STATEMENTS OF INCOME

                                (Dollars in thousands)
<TABLE>
<CAPTION>
                                                              Years ended December 31
                                               ----------------------------------------
                                                 1995           1994           1993
                                                ---------     ----------     ----------
<S>                                             <C>            <C>            <C>

Revenues:
    Gross premiums written                      $349,812       $361,523       $479,390
    Ceded premiums                               (45,050)       (49,281)       (47,552)
                                               ----------     ----------     ----------
      Net premiums written                       304,762        312,242        431,838
    Increase in deferred premium revenue         (88,365)       (93,226)      (200,519)
                                               ----------     ----------     ----------
      Premiums earned (net of ceded
          premiums of $30,655
           $33,340 and $41,409)                  216,397        219,016        231,319
    Net investment income                        219,834        193,966        175,329
    Net realized gains                             7,777         10,335          8,941
    Other income                                   2,168          1,539          3,996
                                               ----------     ----------     ----------
      Total revenues                             446,176        424,856        419,585
                                               ----------     ----------     ----------
Expenses:
    Losses and loss adjustment expenses           10,639          8,093          7,821
    Policy acquisition costs, net                 21,283         21,845         25,480
    Underwriting and operating expenses           41,812         41,044         38,006
                                               ----------     ----------     ----------
      Total expenses                              73,734         70,982         71,307
                                               ----------     ----------     ----------
Income before income taxes and cumulative
    effect of accounting changes                 372,442        353,874        348,278

Provision for income taxes                        81,748         77,125         86,684
                                               ----------     ----------     ----------
Income before cumulative effect of
    accounting changes                           290,694        276,749        261,594

Cumulative effect of accounting changes              ---            ---         12,923
                                               ----------     ----------     ----------
Net income                                      $290,694       $276,749       $274,517
                                               ==========     ==========     ==========

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</TABLE>

<PAGE>
                       MBIA INSURANCE CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
              For the years ended December 31, 1995, 1994 and 1993
                 (Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>
                                                                                                     Unrealized
                                                              Additional             Cumulative     Appreciation
                                              Common Stock     Paid-in    Retained  Translation    (Depreciation)
                                            Shares   Amount    Capital    Earnings   Adjustment    of Investments
                                            ------- --------  ----------  ---------- ----------    --------------
<S>                                         <C>     <C>       <C>         <C>          <C>          <C>  
Balance, January 1, 1993                    100,000 $ 15,000  $  931,943  $  670,795   $  (474)     $  2,379

Net income                                     ---      ---         ---      274,517       ---           ---

Change in foreign currency translation         ---      ---         ---         ---       (729)          ---

Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $(1,381)           ---      ---         ---         ---        ---         2,461

Dividends declared (per
   common share $500.00)                       ---      ---         ---      (50,000)      ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       11,851         ---        ---           ---
                                            ------- --------  ----------  ---------- ----------  ------------
Balance, December 31, 1993                  100,000   15,000     943,794     895,312     (1,203)        4,840
                                            ------- --------  ----------  ---------- ----------  ------------

Net income                                     ---      ---         ---      276,749        ---           ---

Change in foreign currency translation         ---      ---         ---         ---      1,630           ---

Change in unrealized depreciation
   of investments net of change in
   deferred income taxes of $27,940            ---      ---         ---         ---        ---       (52,480)

Dividends declared (per
   common share $380.00)                       ---      ---         ---      (38,000)       ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       9,861         ---        ---           ---
                                            ------- --------  ----------  ---------- ----------  ------------
Balance, December 31, 1994                  100,000  15,000     953,655    1,134,061        427       (47,640)
                                            ------- --------  ----------  ---------- ----------  ------------

Exercise of stock options                      ---      ---       5,403         ---         ---           ---

Net income                                     ---      ---         ---      290,694        ---           ---

Change in foreign currency translation         ---      ---         ---         ---       2,277           ---

Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $(103,707)         ---      ---         ---         ---         ---       192,369

Dividends declared (per
   common share $829.00)                       ---      ---         ---      (82,900)       ---           ---

Capital contribution from MBIA Inc.            ---      ---      52,800         ---         ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       9,726         ---         ---           ---
                                            ======= ========  ==========  ========== ==========  ============
Balance, December 31, 1995                  100,000 $ 15,000  $1,021,584  $1,341,855   $  2,704      $144,729
                                            ======= ========  ==========  ========== ==========  ============

  The  accompanying  notes  are an  integral  part of the  consolidated
financial statements.
</TABLE>
<PAGE>
                           MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                  Years ended December 31
                                                          -----------------------------------------
                                                             1995          1994           1993
                                                          -----------   ------------   ------------
<S>                                                         <C>            <C>            <C>
Cash flows from operating activities:
    Net income                                              $290,694       $276,749       $274,517
    Adjustments to reconcile net income to net
      cash provided by operating activities:
       Increase in accrued investment income                  (4,900)        (3,833)        (5,009)
       Increase in deferred acquisition costs                 (7,300)       (12,564)       (10,033)
       Increase in prepaid reinsurance premiums              (14,395)       (15,941)        (6,143)
       Increase in deferred premium revenue                  104,104        109,167        206,662
       Increase in loss and loss adjustment expense reserves   2,357          6,413          8,225
       Depreciation                                            2,676          1,607          1,259
       Amortization of goodwill                                4,929          4,961          5,001
       Amortization of bond (discount) premium, net           (2,426)           621           (743)
       Net realized gains on sale of investments              (7,778)       (10,335)        (8,941)
       Deferred income taxes                                  11,391         19,082          7,503
       Other, net                                             29,080         (8,469)        15,234
                                                          -----------   ------------   ------------
       Total adjustments to net income                       117,738         90,709        213,015
                                                          -----------   ------------   ------------
       Net cash provided by operating activities             408,432        367,458        487,532
                                                          -----------   ------------   ------------
Cash flows from investing activities:
       Purchase of fixed maturity securities, net
         of payable for investments purchased               (897,128)    (1,060,033)      (786,510)
       Sale of fixed maturity securities, net of
         receivable for investments sold                     473,352        515,548        205,342
       Redemption of fixed maturity securities,
         net of receivable for investments redeemed           83,448        128,274        225,608
       (Purchase) sale of short-term investments, net        (32,281)         3,547        (40,461)
       (Purchase) sale of other investments, net                (692)        87,456        (37,777)
       Capital expenditures, net of disposals                 (4,228)        (3,665)        (3,601)
                                                          -----------   ------------   ------------
       Net cash used in investing activities                (377,529)      (328,873)      (437,399)
                                                          -----------   ------------   ------------
Cash flows from financing activities:
       Capital contribution from MBIA Inc.                    52,800            ---            ---
       Dividends paid                                        (82,900)       (38,000)       (50,000)
                                                          -----------   ------------   ------------
       Net cash used by financing activities                 (30,100)       (38,000)       (50,000)
                                                          -----------   ------------   ------------
Net increase in cash and cash equivalents                        803            585            133
Cash and cash equivalents - beginning of year                  1,332            747            614
                                                          -----------   ------------   ------------
Cash and cash equivalents - end of year                       $2,135         $1,332           $747
                                                          ===========   ============   ============
Supplemental cash flow disclosures:
    Income taxes paid                                     $   50,790     $   53,569     $   52,967

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</TABLE>

                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  BUSINESS AND ORGANIZATION
     MBIA Insurance Corporation ("MBIA Corp."), formerly known as Municipal Bond
Investors Assurance Corporation,  is a wholly owned subsidiary of MBIA Inc. MBIA
Inc. was  incorporated in Connecticut on November 12, 1986 as a licensed insurer
and, through the following series of transactions  during December 1986,  became
the successor to the business of the Municipal Bond Insurance  Association  (the
"Association"),  a voluntary  unincorporated  association  of  insurers  writing
municipal bond and note insurance as agent for the member insurance companies:

     o MBIA Inc. acquired for $17 million all of the outstanding common stock of
New York  domiciled  insurance  company and  changed  the name of the  insurance
company to Municipal Bond Investors  Assurance  Corporation.  In April 1995, the
name was again changed to MBIA Insurance Corp. Prior to the acquisition,  all of
the obligations of this company were reinsured and/or  indemnified by the former
owner.

     o Four of the five member companies of the Association, together with their
affiliates,  purchased  all of the  outstanding  common  stock of MBIA Inc.  and
entered   into   reinsurance   agreements   whereby  they  ceded  to  MBIA  Inc.
substantially   all  of  the  net  unearned  premiums  on  existing  and  future
Association  business  and  the  interest  in,  or  obligation  for,  contingent
commissions  resulting from their participation in the Association.  MBIA Inc.'s
reinsurance  obligations  were then assumed by MBIA Corp. The  participation  of
these four members aggregated approximately 89% of the net insurance in force of
the Association.  The net assets  transferred from the predecessor  included the
cash  transferred in connection  with the  reinsurance  agreements,  the related
deferred  acquisition costs and contingent  commissions  receivable,  net of the
related  unearned  premiums and  contingent  commissions  payable.  The deferred
income taxes  inherent in these  assets and  liabilities  were  recorded by MBIA
Corp.  Contingent  commissions  receivable  (payable)  with  respect to premiums
earned  prior  to the  effective  date  of  the  reinsurance  agreements  by the
Association  in accordance  with  statutory  accounting  practices,  remained as
assets (liabilities) of the member companies.

         Effective December 31, 1989, MBIA Inc. acquired for $288 million all of
the outstanding stock of Bond Investors Group, Inc. ("BIG"),  the parent company
of  Bond  Investors   Guaranty   Insurance  Company  ("BIG  Ins."),   which  was
subsequently renamed MBIA Insurance Corp. of Illinois ("MBIA Illinois").

                                      -6-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         In January  1990,  MBIA  Illinois  ceded its  portfolio  of net insured
obligations  to MBIA Corp.  in exchange  for cash and  investments  equal to its
unearned premium reserve of $153 million.  Subsequent to this cession, MBIA Inc.
contributed  the  common  stock of BIG to MBIA  Corp.  resulting  in  additional
paid-in capital of $200 million.  The insured  portfolio  acquired from BIG Ins.
consists of municipal  obligations  with risk  characteristics  similar to those
insured by MBIA Corp. On December 31, 1990, BIG was merged into MBIA Illinois.

         Also in 1990, MBIA Inc. formed MBIA Assurance S.A. ("MBIA  Assurance"),
a wholly owned French subsidiary,  to write financial guarantee insurance in the
international   community.   MBIA  Assurance   provides   insurance  for  public
infrastructure   financings,   structured   finance   transactions  and  certain
obligations  of  financial  institutions.   The  stock  of  MBIA  Assurance  was
contributed to MBIA Corp. in 1991 resulting in additional  paid-in capital of $6
million.  Pursuant to a  reinsurance  agreement  with MBIA Corp.,  a substantial
amount of the risks insured by MBIA Assurance is reinsured by MBIA Corp.

     In 1993,  MBIA  Inc.  formed a wholly  owned  subsidiary,  MBIA  Investment
Management  Corp.  ("IMC").  IMC,  which  commenced  operations  in August 1993,
principally provides guaranteed investment agreements to states,  municipalities
and  municipal  authorities  which are  guaranteed as to principal and interest.
MBIA Corp. insures IMC's outstanding investment agreement liabilities.

     In 1993, MBIA Corp. assumed the remaining business from the fifth member of
the Association.

         In 1994,  MBIA Inc. formed a wholly owned  subsidiary,  MBIA Securities
Corp. ("SECO"), to provide fixed-income  investment management services for MBIA
Inc.'s  municipal  cash  management  service  businesses.   In  1995,  portfolio
management for a portion of MBIA Corp.'s insurance related investment  portfolio
was  transferred  to SECO;  the  management of the balance of this portfolio was
transferred in January 1996.


2.  SIGNIFICANT ACCOUNTING POLICIES

The  consolidated  financial  statements  have  been  prepared  on the  basis of
generally accepted accounting principles ("GAAP").  The preparation of financial
statements in conformity  with GAAP  requires  management to make  estimates and
assumptions that affect the reported amounts of assets and liabilities and

                                      -7-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

disclosure of  contingent  assets and  liabilities  at the date of the financial
statements,  and the  reported  amounts  of  revenues  and  expenses  during the
reporting period. Actual results could differ from those estimates.  Significant
accounting policies are as follows:

CONSOLIDATION
The consolidated  financial  statements include the accounts of MBIA Corp., MBIA
Illinois,  MBIA Assurance and BIG Services,  Inc. All  significant  intercompany
balances have been eliminated.  Certain amounts have been  reclassified in prior
years' financial statements to conform to the current presentation.

CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash on hand and demand deposits with banks.

INVESTMENTS
Effective January 1, 1994, MBIA Corp. adopted Statement of Financial  Accounting
Standards  ("SFAS") 115 "Accounting  for Certain  Investments in Debt and Equity
Securities."  In accordance  with SFAS 115, MBIA Corp.  reclassified  its entire
investment  portfolio  ("Fixed-maturity  securities")  as  "available-for-sale."
Pursuant to SFAS 115, securities classified as  available-for-sale  are required
to be reported in the financial  statements at fair value, with unrealized gains
and losses  reflected  as a separate  component  of  shareholder's  equity.  The
cumulative  effect  of MBIA  Corp.'s  adoption  of SFAS  115 was a  decrease  in
shareholder's  equity at December 31, 1994 of $46.8 million,  net of taxes.  The
adoption of SFAS 115 had no effect on MBIA Corp.'s earnings.

         Bond discounts and premiums are amortized on the effective-yield method
over the remaining term of the securities.  For pre-refunded bonds the remaining
term  is  determined  based  on  the  contractual   refunding  date.  Short-term
investments are carried at amortized  cost,  which  approximates  fair value and
include all fixed-maturity  securities with a remaining term to maturity of less
than one year. Investment income is recorded as earned. Realized gains or losses
on the sale of  investments  are determined by specific  identification  and are
included as a separate component of revenues.

         Other   investments   consist  of  MBIA  Corp.'s  interest  in  limited
partnerships  and a mutual fund which invests  principally in marketable  equity
securities.  MBIA Corp.  records  dividends  from its  investment  in marketable
equity securities and its share of limited partnerships and mutual funds as a

                                     -8-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

component of investment income. In addition, MBIA Corp. records its share of the
unrealized  gains and losses on these  investments,  net of applicable  deferred
income taxes, as a separate component of shareholder's equity.

PREMIUM REVENUE RECOGNITION
Premiums are earned pro rata over the period of risk.  Premiums are allocated to
each bond maturity based on par amount and are earned on a  straight-line  basis
over the term of each  maturity.  When an  insured  issue is retired  early,  is
called by the issuer,  or is in substance paid in advance through a refunding or
defeasance  accomplished by placing U.S.  Government  securities in escrow,  the
remaining  deferred premium  revenue,  net of the portion which is credited to a
new policy in those  cases  where MBIA Corp.  insures the  refunding  issue,  is
earned at that time,  since there is no longer  risk to MBIA Corp.  Accordingly,
deferred  premium  revenue  represents  the portion of premiums  written that is
applicable to the unexpired risk of insured bonds and notes.

POLICY ACQUISITION COSTS
Policy  acquisition  costs include only those expenses that relate primarily to,
and vary with, premium production. For business produced directly by MBIA Corp.,
such costs include compensation of employees involved in marketing, underwriting
and policy issuance  functions,  certain rating agency fees, state premium taxes
and certain other underwriting expenses,  reduced by ceding commission income on
premiums ceded to reinsurers.  For business assumed from the  Association,  such
costs  were  comprised  of  management  fees,  certain  rating  agency  fees and
marketing  and legal  costs,  reduced  by  ceding  commissions  received  by the
Association  on  premiums  ceded to  reinsurers.  Policy  acquisition  costs are
deferred and amortized over the period in which the related premiums are earned.

LOSSES AND LOSS ADJUSTMENT EXPENSES
Reserves for losses and loss adjustment  expenses  ("LAE") are established in an
amount equal to MBIA Corp.'s estimate of the identified and unidentified losses,
including costs of settlement on the obligations it has insured.

         To the extent that specific  insured issues are identified as currently
or likely to be in default,  the present value of expected  payments,  including
loss and LAE  associated  with these  issues,  net of  expected  recoveries,  is
allocated  within the total loss reserve as case basis  reserves.  Management of
MBIA  Corp.  periodically  evaluates  its  estimates  for losses and LAE and any
resulting adjustments are reflected in current earnings. Management believes

                                     -9-
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

that the reserves are adequate to cover the ultimate net cost of claims, but the
reserves are necessarily based on estimates,  and there can be no assurance that
the ultimate liability will not exceed such estimates.

CONTINGENT COMMISSIONS
Contingent commissions may be receivable from MBIA Corp.'s and the Association's
reinsurers  under  various  reinsurance  treaties and are accrued as the related
premiums are earned.

INCOME TAXES
MBIA Corp. is included in the  consolidated tax return of MBIA
Inc.  The tax  provision  for MBIA Corp.  for  financial  reporting  purposes is
determined on a stand alone basis. Any benefit derived by MBIA Corp. as a result
of the tax sharing  agreement with MBIA Inc. and its  subsidiaries  is reflected
directly in shareholder's equity for financial reporting purposes.

         Deferred income taxes are provided in respect of temporary  differences
between the financial  statement and tax bases of assets and  liabilities  using
enacted tax rates in effect for the year in which the  differences  are expected
to reverse.

         The  Internal  Revenue  Code  permits  financial   guarantee  insurance
companies to deduct from taxable income  additions to the statutory  contingency
reserve,  subject to certain  limitations.  The tax benefits  obtained from such
deductions  must be invested in  non-interest  bearing U. S.  Government tax and
loss bonds.  MBIA Corp.  records  purchases of tax and loss bonds as payments of
Federal  income taxes.  The amounts  deducted must be restored to taxable income
when the contingency  reserve is released,  at which time MBIA Corp. may present
the tax and loss bonds for redemption to satisfy the additional tax liability.

PROPERTY AND EQUIPMENT
Property and equipment  consists of MBIA Corp.'s  headquarters and equipment and
MBIA Assurance's furniture,  fixtures and equipment,  which are recorded at cost
and,  exclusive of land, are depreciated on the straight-line  method over their
estimated service lives ranging from 4 to 31 years.  Maintenance and repairs are
charged to expenses as incurred.

GOODWILL
Goodwill  represents  the  excess of the cost of the  acquired  and  contributed
subsidiaries  over  the  tangible  net  assets  at the  time of  acquisition  or
contribution. Goodwill attributed to the acquisition of the licensed insurance

                                     -10-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

company  includes  recognition  of the value of the state  licenses held by that
company,  and is amortized by the straight-line  method over 25 years.  Goodwill
related to the  wholly  owned  subsidiary  of MBIA Inc.  contributed  in 1988 is
amortized by the straight-line method over 25 years.  Goodwill attributed to the
acquisition of MBIA Illinois is amortized according to the recognition of future
profits from its deferred premium revenue and installment premiums, except for a
minor  portion  attributed  to  state  licenses,   which  is  amortized  by  the
straight-line method over 25 years.

FOREIGN CURRENCY TRANSLATION
Assets and  liabilities  denominated  in foreign  currencies  are  translated at
year-end  exchange rates.  Operating  results are translated at average rates of
exchange  prevailing during the year.  Unrealized gains or losses resulting from
translation are included as a separate component of shareholder's equity.


3.  STATUTORY ACCOUNTING PRACTICES
The financial  statements have been prepared on the basis of GAAP, which differs
in certain  respects  from the  statutory  accounting  practices  prescribed  or
permitted  by  the  insurance  regulatory   authorities.   Statutory  accounting
practices differ from GAAP in the following respects:

o premiums  are earned  only when the  related  risk has  expired
  rather than over the period of the risk;

o acquisition costs are charged to operations as incurred rather
  than as the related premiums are earned;

o a contingency  reserve is computed on the basis of statutory  requirements and
  reserves for losses and LAE are  established,  at present value,  for specific
  insured  issues which are  identified as currently or likely to be in default.
  Under GAAP reserves are established based on MBIA Corp.'s reasonable  estimate
  of the identified and unidentified  losses and LAE on the insured  obligations
  it has written;

o Federal  income  taxes are only  provided on taxable  income for which  income
  taxes are  currently  payable,  while under GAAP,  deferred  income  taxes are
  provided with respect to temporary differences;

o fixed-maturity securities are reported at amortized cost rather than fair
  value;

                                     -11-
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


o tax and loss bonds  purchased are reflected as admitted assets as well as
  payments of income taxes; and

o certain  assets  designated  as  "non-admitted  assets" are  charged  directly
  against surplus but are reflected as assets under GAAP.

         The following is a reconciliation of consolidated  shareholder's equity
presented  on a GAAP basis to statutory  capital and surplus for MBIA Corp.  and
its subsidiaries, MBIA Illinois and MBIA Assurance:

                                                As of December 31
                                                -----------------
   (In thousands)                         1995         1994              1993
   --------------                         ----         ----              ----
   GAAP shareholder's equity ...    $ 2,525,872    $ 2,055,503     $ 1,857,743
   Premium revenue recognition .       (328,450)      (296,524)       (242,577)
   Deferral of acquisition costs       (140,348)      (133,048)       (120,484)
   Unrealized (gains) losses ...       (223,635)        71,932            --
   Contingent commissions ......         (1,645)        (1,706)         (1,880)
   Contingency reserve .........       (743,510)      (620,988)       (539,103)
   Loss and loss adjustment
    expense reserves ...........         28,024         18,181          26,262
   Deferred income taxes .......        205,425         90,328          99,186
   Tax and loss bonds ..........         70,771         50,471          25,771
   Goodwill ....................       (105,614)      (110,543        (115,503)
   Other .......................        (12,752)       (13,568         (11,679)
                                    ------------   -----------      -----------
    Statutory capital
           and surplus .........    $ 1,274,138      1,110,038     $   977,736
                                    ===========      =========     ===========


         Consolidated  net income of MBIA Corp.  determined in  accordance  with
statutory  accounting  practices for the years ended December 31, 1995, 1994 and
1993 was $278.3 million, $224.9 million and $258.4 million, respectively.


4.  PREMIUMS EARNED FROM REFUNDED AND CALLED BONDS
Premiums earned include $34.0 million, $53.0 million and $85.6 million for 1995,
1994 and 1993, respectively, related to refunded and called bonds.


5.  INVESTMENTS
MBIA Corp.'s investment  objective is to optimize  long-term,  after-tax returns
while  emphasizing  the  preservation  of capital and  claims-paying  capability
through maintenance of high-quality  investments with adequate  liquidity.  MBIA
Corp.'s investment policies limit the amount of credit exposure to any one

                                     -12-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

issuer.  The  fixed-maturity  portfolio is comprised  of  high-quality  (average
rating Double-A) taxable and tax-exempt investments of diversified maturities.

         The following tables set forth the amortized cost and fair value of the
fixed-maturities  and  short-term   investments  included  in  the  consolidated
investment portfolio of MBIA Corp. as of December 31, 1995 and 1994.


                                                Gross        Gross
                             Amortized     Unrealized   Unrealized
                                  Cost          Gains       Losses    Fair Value
                                  ----          -----       ------    ----------
(In thousands
December 31, 1995
Taxable bonds
 United States Treasury
  and Government Agency ..   $    6,742     $      354          --    $    7,096
 Corporate and other
  obligations ............      592,604         30,536        (212)      622,928
Mortgage-backed ..........      389,943         21,403        (932)      410,414
Tax-exempt bonds municipal
Obligations ..............    2,637,732        175,081      (2,595)    2,810,218
                              ---------        -------      ------     ---------

 Total fixed-
  maturities                 $3,627,021     $  227,374      (3,739)   $3,850,656
                             ==========     ==========      ======    ==========



                                                 Gross        Gross
                              Amortized     Unrealized    Unrealized
                                   Cost          Gains        Losses  Fair Value
                                   ----          -----        ------  ----------
(In thousands)
Taxable bonds
  United States Treasury
    and Government Agency    $   15,133           --           (149)  $   14,984
  Corporate and other ...
    obligations .........       461,601          2,353      (23,385)     440,569
Mortgage-backed .........       317,560          3,046      (12,430)     308,176
Tax-exempt bonds
 State and municipal
  obligations ...........     2,450,928         36,631      (77,998)   2,409,561
                              ---------         ------      -------    ---------
     Total fixed-
     maturities .........    $3,245,222     $   42,030   $ (113,962)  $3,173,290
                             ==========     ==========    ==========  ==========


         Fixed-maturity  investments  carried at fair value of $8.1  million and
$7.4  million as of December  31, 1995 and 1994,  respectively,  were on deposit
with various regulatory authorities to comply with insurance laws.

                                     -13-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         The table below sets forth the distribution by expected maturity of the
fixed-maturities and short-term  investments at amortized cost and fair value at
December 31, 1995.  Expected  maturities may differ from contractual  maturities
because borrowers may have the right to call or prepay obligations.

                                              Amortized           Fair
(In thosands                                       Cost          Value
Maturity
Within 1 year .......................       $  178,328       $  178,256
Beyond 1 year but within 5 years ....          448,817          477,039
Beyond 5 years but within 10 years ..        1,133,527        1,211,645
Beyond 10 years but within 15 years .          742,790          804,421
Beyond 15 years but within 20 years .          686,871          730,030
Beyond 20 years .....................           46.745           38,851
                                              --------         --------
                                             3,237,078        3,440,242
Mortgage-backed .....................          389,943          410,414
                                               -------          -------

Total fixed-maturities and short-term
  investments .......................       $3,627,021       $3,850,656
                                            ==========       ==========


6.  Investment Income and Gains and Losses

Investment income consists of:

                                               Years ended December 31
                                               -----------------------
(In thousands) ................          1995           1994           1993
- -------------------------------          ----           ----           ----
Fixed-maturities ..............   $   216,653    $   193,729    $   173,070
Short-term investments   ......         6,008          3,003          2,844
Other investments .............            17             12          2,078
                                           --             --          -----
Gross investment income .....         222,678        196,744        177,992
Investment expenses ...........         2,844          2,778          2,663
                                        -----          -----          -----
  Net investment income .......       219,834        193,966        175,329

Net realized gains (losses):
  Fixed-maturities:
     Gains.....................         9,941          9,635          9,070
     Losses................ ..        (2,537)        (8,851)          (744)
                                      ------         ------           ----
     Net.....................          7,404            784           8,326
  Other investments:
     Gains...................            382          9,551             615
     Losses...................            (9)            --             --
                                         ----         ------           ----
  Net.......................              373          9,551            615
                                          ---          -----            ---
  Net realized gains ..........         7,777         10,335          8,941
                                        -----         ------          -----

Total investment income .......   $   227,611    $   204,301    $   184,270
                                  ===========    ===========    ===========

                                     -14-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         Unrealized gains (losses) consist of:

                                        As of December 31
                                        -----------------
(In thousands) ..................            1995             1994
- ---------------------------------            ----             ----
Fixed-maturities:
  Gains .........................       $ 227,374        $  42,030
  Losses ........................          (3,739)        (113,962)
   Net ..........................         223,635          (71,932)
Other investments:
  Gains .........................             287             --
  Losses ........................            (821)          (1,042)
                                           -------           ------
  Net ...........................            (534)          (1,042)
                                            ------           ------
Total ...........................         223,101          (72,974)

Deferred income tax (benefit) ...          78,372          (25,334)
                                           ------          -------
  Unrealized gains (losses) - net       $ 144,729        $ (47,640)
                                        =========        =========

         The  deferred  taxes in 1995 and 1994 relate  primarily  to  unrealized
gains and losses on MBIA Corp.'s fixed-maturity investments, which are reflected
in  shareholders'  equity  in 1995  and 1994 in  accordance  with  MBIA  Corp.'s
adoption of SFAS 115.

         The change in net unrealized gains (losses) consists of:

                                            Years ended December 31
                                            -----------------------
In thousands                         1995          1994          1993
- ------------                         ----          ----          ----

Fixed-maturities ...............   $ 295,567   $(289,327)   $ 101,418
Other investments ..............         508      (8,488)       3,842
                                         ---      ------        -----
  Total ........................     296,075    (297,815)     105,260
Deferred income taxes (benefit)      103,706     (27,940)       1,381
                                     -------     -------        -----
  Unrealized gains (losses), net   $ 192,369   $(269,875)   $ 103,879
                                   =========   =========    =========


7.  INCOME TAXES

Effective  January 1, 1993,  MBIA Corp.  changed  its method of  accounting  for
income  taxes from the income  statement-based  deferred  method to the  balance
sheet-based liability method required by SFAS 109 "Accounting for Income Taxes."
MBIA Corp.  adopted the new  pronouncement on the cumulative  catch-up basis and
recorded a cumulative  adjustment,  which  increased  net income and reduced the
deferred tax liability by $13.0 million.  The cumulative  effect  represents the
impact of adjusting  the  deferred tax  liability to reflect the January 1, 1993
tax rate of 34% as opposed to the higher tax rates in effect when certain of the
deferred taxes originated.

                                     -15-
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         SFAS 109 requires  recognition  of deferred tax assets and  liabilities
for the expected  future tax  consequences  of events that have been included in
the  financial  statements  or tax  returns.  Under this  method,  deferred  tax
liabilities  and assets  are  determined  based on the  difference  between  the
financial  statement and tax bases of assets and  liabilities  using enacted tax
rates in effect for the year in which the  differences  are expected to reverse.
The effect on tax assets and  liabilities of a change in tax rates is recognized
in income in the period that includes the enactment date.

     The tax effects of  temporary  differences  that give rise to deferred  tax
assets and liabilities at December 31, 1995 and 1994 are as presented below:

(In thousands) ................................       1995       1994
- -----------------------------------------------       ----       ----
Deferred tax assets
  Tax and loss bonds ..........................   $ 71,183   $ 50,332
  Unrealized losses ...........................       --       25,334
  Alternative minimum tax credit carry forwards     39,072     22,391
  Loss and loss adjustment expense reserves ...      9,809      6,363
  Other .......................................        954      3,981
                                                       ---      -----
  Total gross deferred tax assets .............    121,018    108,401
                                                   =======    =======

Deferred tax liabilities
  Contingency reserve .........................    131,174     91,439
  Deferred premium revenue ....................     64,709     54,523
  Deferred acquisition costs ..................     49,122     48,900
  Unrealized gains ............................     78,372       --
  Contingent commissions ......................      7,158      4,746
  Other .......................................      3,408      6,621
                                                     -----      -----
  Total gross deferred tax liabilities ........    333,943    206,229
                                                   -------    -------

  Net deferred tax liability ..................   $212,925   $ 97,828
                                                  ========   ========

         Under SFAS 109, a change in the Federal tax rate requires a restatement
of deferred tax assets and  liabilities.  Accordingly,  the  restatement for the
change in the 1993 Federal tax rate  resulted in a $5.4 million  increase in the
tax provision, of which $3.2 million resulted from the recalculation of deferred
taxes at the new Federal rate.

      The provision for income taxes is composed of:

                                        Years ended December 31
                                        -----------------------
(In thousands) ..................      1995      1994      1993
- ---------------------------------      ----      ----      ----

Current .........................   $70,357   $58,043   $66,086
Deferred ........................    11,391    19,082    20,598
                                     ------    ------    ------
  Total .........................   $81,748   $77,125   $86,684
                                    =======   =======   =======

                                     -16-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


      The  provision  for income  taxes gives  effect to  permanent  differences
between financial and taxable income. Accordingly, MBIA Corp.'s effective income
tax rate differs from the  statutory  rate on ordinary  income.  The reasons for
MBIA Corp.'s lower effective tax rates are as follows:

                                                  Years ended December 31
                                                  -----------------------
                                                  1995       1994       1993
                                                  ----       ----       ----
Income taxes computed on pre-tax
  financial income at statutory rates ..........     35.0%    35.0%    35.0%
Increase (reduction) in taxes resulting from:
    Tax-exempt interest ........................    (12.5)   (12.0)   (10.6)
    Amortization of goodwill ...................      0.5      0.5      0.5
    Other ......................................     (1.1)    (1.7)      --
                                                     ----     ----     ----
            Provision for income taxes .........     21.9%    21.8%    24.9%
                                                     ====     ====     ====


8.  DIVIDENDS AND CAPITAL REQUIREMENTS

Under New York state  insurance  law,  MBIA Corp.  may pay a dividend  only from
earned surplus subject to the maintenance of a minimum capital requirement.  The
dividends  in any  12-month  period  may not  exceed  the  lesser  of 10% of its
policyholders'  surplus  as shown on its last  filed  statutory-basis  financial
statements,  or of adjusted net investment income, as defined, for such 12-month
period,  without  prior  approval  of the  superintendent  of the New York State
Insurance Department.

         In accordance  with such  restrictions on the amount of dividends which
can be paid in any 12-month  period,  MBIA Corp. had  approximately  $44 million
available  for the payment of dividends as of December 31, 1995.  In 1995,  1994
and 1993, MBIA Corp. declared and paid dividends of $83 million, $38 million and
$50 million, respectively, to MBIA Inc.

         Under  Illinois  Insurance  Law,  MBIA Illinois may pay a dividend from
unassigned surplus,  and the dividends in any 12-month period may not exceed the
greater of 10% of policyholders'  surplus (total capital and surplus) at the end
of the preceding calendar year, or the net income of the preceding calendar year
without prior approval of the Illinois State Insurance Department.

         In accordance  with such  restrictions on the amount of dividends which
can be paid in any 12-month  period,  MBIA Illinois may pay a dividend only with
prior approval as of December 31, 1995.

                                     -17-
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         The insurance departments of New York state and certain other statutory
insurance  regulatory  authorities and the agencies which rate the bonds insured
by MBIA Corp. have various  requirements  relating to the maintenance of certain
minimum ratios of statutory capital and reserves to net insurance in force. MBIA
Corp.  and MBIA  Assurance  were in  compliance  with these  requirements  as of
December 31, 1995.


9.  LINES OF CREDIT
MBIA Corp. has a standby line of credit commitment in the amount of $650 million
with a group of major banks to provide loans to MBIA Corp. after it has incurred
cumulative  losses (net of any recoveries)  from September 30, 1995 in excess of
the  greater of $500  million  and 6.25% of average  annual  debt  service.  The
obligation  to repay  loans  made  under this  agreement  is a limited  recourse
obligation  payable solely from, and  collateralized  by, a pledge of recoveries
realized on defaulted insured obligations including certain installment premiums
and other  collateral.  This  commitment  has a  seven-year  term and expires on
September  30, 2002 and  contains  an annual  renewal  provision  subject to the
approval by the bank group.

     MBIA Corp.  and MBIA Inc.  maintain bank liquidity  facilities  aggregating
$275 million.  At December 31, 1995, MBIA Inc. had $18 million outstanding under
these facilities.


10.  NET INSURANCE IN FORCE
MBIA Corp. guarantees the timely payment of principal and interest on municipal,
asset-/mortgage-backed and other non-municipal securities. MBIA Corp.'s ultimate
exposure  to  credit  loss in the  event of  nonperformance  by the  insured  is
represented by the insurance in force as set forth below.

         The  insurance   policies  issued  by  MBIA  Corp.  are   unconditional
commitments to guarantee  timely payment on the bonds and notes to  bondholders.
The creditworthiness of each insured issue is evaluated prior to the issuance of
insurance  and each  insured  issue must comply with MBIA  Corp.'s  underwriting
guidelines. Further, the payments to be made by the issuer on the bonds or notes
may be  backed  by a pledge of  revenues,  reserve  funds,  letters  of  credit,
investment contracts or collateral in the form of mortgages or other assets. The
right to such money or collateral  would typically  become MBIA Corp.'s upon the
payment of a claim by MBIA Corp.

                                     -18-
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     As of December 31, 1995, insurance in force, net of cessions to reinsurers,
has a range of maturity of 1-43 years.  The  distribution  of net  insurance  in
force by geographic  location and type of bond,  including $2.7 billion and $1.5
billion  relating to IMC's municipal  investment  agreements  guaranteed by MBIA
Corp. in 1995 and 1994, respectively, is set forth in the following tables:

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

($ in billions)              1995                                      1994
- ---------------              ----                                      ----
                      Net   Number        % of Net     Net           Number       % of Net
Georgraphic     Insurance   of Issues     Insurance    Insurance     of Issues    Insurance
Location         In Force   Outstanding   In Force     In Force      Outstanding  In Force
- --------         --------   -----------   --------     --------      -----------  --------

<S>             <C>           <C>          <C>       <C>             <C>          <C>
California ..   $   51.2      3,122        14.8      $   43.9        2,832        14.3%
New York ....       30.1      4,846         8.7          25.0        4,447         8.2
Florida .....       26.9      1,684         7.7          25.4        1,805         8.3
Texas .......       20.4      2,031         5.9          18.6        2,102         6.1
Pennsylvania        19.7      2,143         5.7          19.5        2,108         6.4
New Jersey ..       16.4      1,730         4.7          15.0        1,590         4.9
Illinois ....       15.0      1,090         4.3          14.7        1,139         4.8
Massachusetts        9.3      1,070         2.7           8.6        1,064         2.8
Ohio ........        9.1      1,017         2.6           8.3          996         2.7
Michigan ....        7.9      1,012         2.3           5.7          972         1.9
                     ---      -----         ---           ---          ---         ---
Subtotal ....      206.0     19,745        59.4         184.7       19,055        60.4

Other .......      135.6     11,147        39.1         118.8       10,711        38.8
                   -----     ------        ----         -----       ------        ----
  Total U.S.       341.6     30,892        98.5         303.5       29,766        99.2

International        5.1         53         1.5           2.5            18        0.8
                     ---         --         ---           ---            --        ---
                $  346.7     30,945       100.0%     $  306.0        29,784      100.0%
                ========     ======       =====      ========        ======      =====
</TABLE>


                                     -19-

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


<TABLE>
<CAPTION>
                                          As of December 31
                                          -----------------
                                    1995                                1994
                                    ----                                ----
($ in billions)          Net        Number   % of Net       Net       Number   % of Net
                   Insurance     of Issues   nsurance  Insurance   of Issues  Insurance
Type of Bond        In Force   Outstanding   In Force   In Force Outstanding   In Force
- ------------        --------   -----------   --------   -------- -----------   --------

MUNICIPAL
<S>                   <C>        <C>          <C>      <C>         <C>            <C>
General Obligation    $ 91.6     11,445       26.4%    $ 84.2      11,029         27.5%
Utilities ........      60.3      4,931       17.4       56.0        5,087        18.3
Health Care ......      51.9      2,458       15.0       50.6        2,670        16.5
Transportation ...      25.5      1,562        7.4       21.3        1,486         7.0
Special Revenue ..      24.4      1,445        7.0       22.7        1,291         7.4
Industrial
 development and
 pollution control
 revenue                17.2        924        5.0       15.1        1,016         4.9
Housing ..........      15.8      2,671        4.5       13.6        2,663         4.5
Higher education .      15.2      1,261        4.4       14.0        1,208         4.6
                      =======    =======    ======     =======     =======        =====
Other ............       7.3        134        2.1        3.8          124         1.2
                       309.2     26,831       89.2      281.3       26,574        91.9
                      =======    =======    =======    =======     =======        =====
Non-municipal
Asset/mortgage-
  backed                20.2         256       5.8       12.8          151         4.2
Investor-owned
  utilities              6.4       3,559       1.8        5.7        2,918         1.9
International ....       5.1          53       1.5        2.5           18         0.8
Other ............       5.8         246       1.7        3.7          123         1.2
                         ---         ---       ---        ---          ---         ---
                        37.5       4,114      10.8       24.7        3,210         8.1
                        ----       -----      ----       ----        -----         ---
                      $346.7      30,945     100.0%    $306.0       29,784       100.0%
                      =======    =======   =======     ======      =======       =====
</TABLE>

11.  REINSURANCE

MBIA  Corp.  reinsures  portions  of its risks with  other  insurance  companies
through  various quota and surplus share  reinsurance  treaties and  facultative
agreements.  In the event that any or all of the reinsurers  were unable to meet
their obligations, MBIA Corp. would be liable for such defaulted amounts.

     Amounts  deducted from gross  insurance in force for  reinsurance  ceded by
MBIA Corp., MBIA Assurance and MBIA Illinois were $50.1 billion and $42.6

                                     -20-
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

billion, at December 31, 1995 and 1994, respectively.  The distribution of ceded
insurance in force by  geographic  location and type of bond is set forth in the
tables below:

                                                  As of December 31
                                                  -----------------
(In billions)                           1995                        1994
- -------------                           ----                        ----
                                          % of                           % of
                          Ceded          Ceded           Ceded          Ceded
                       Insurance     Insurance       Insurance      Insurance
Geographic Location     In Force      In Force        In Force       In Force
- -------------------     --------      --------        --------       --------
California .........     $   8.8          17.5%          $ 7.5         17.6%
New York ...........         5.7          11.4             4.9         11.5
New Jersey .........         3.1           6.1             2.0          4.7
Texas ..............         2.8           5.6             2.5          5.9
Pennsylvania .......         2.7           5.4             2.6          6.1
Florida ............         2.3           4.6             2.1          4.9
Illinois ...........         2.2           4.5             2.3          5.4
District of Columbia         1.5           3.0             1.6          3.8
Washington .........         1.4           2.7             1.2          2.8
Puerto Rico ........         1.3           2.6             1.1          2.6
Massachusetts ......         1.1           2.1             0.9          2.1
Ohio ...............         1.0           2.1             0.9          2.1
                             ---           ---             ---          ---
 Subtotal ...........       33.9          67.6            29.6         69.5

Other ..............        14.4          28.8            12.3         28.9
                            ----          ----            ----         ----
    Total U. S .....        48.3          96.4            41.9         98.4

International ......         1.8           3.6             0.7          1.6
                             ---           ---             ---          ---
                         $  50.1         100.0%          $42.6        100.0%
                         =======         =====           =====        =====

                                     -21-

<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                                           As of December 31
                                           -----------------
(In billions)                     1995                          1994
- -------------                     ----                          ----
                                                            % of          % of
                             Ceded         Ceded           Ceded         Ceded
                         Insurance      Insurance       Insurance     Insurance
Type of Bond              In Force       In Force        In Force      In Force
- ------------              --------       --------        --------      --------
Municipal
General obligation ...   $   11.7         23.3%        $    9.7            22.8%
Utilities ............        9.0         18.0              8.5            20.0
Health care ..........        6.6         13.1              6.5            15.3
Transportation .......        5.5         11.0              4.5            10.6
Special revenue ......        3.2          6.4              2.7             6.3
Industrial development
    and pollution
    control revenue           3.0          6.0               2.9             6.8
Housing ..............        1.4          2.8              1.0             2.3
Higher education .....        1.2          2.4              1.2             2.8
Other ................        2.4          4.8              1.5             3.5
                              ---          ---              ---             ---
                             44.0         87.8             38.5            90.4
                             ====         ====             ====            ====

Non-municipal
Asset-/mortgage-backed        3.6          7.2              2.7             6.3
International ........        1.8          3.6              0.7             1.6
Other ................        0.7          1.4              0.7             1.7
                              ---          ---              ---             ---
                              6.1         12.2              4.1             9.6
                              ---         ----              ---             ---
                         $   50.1        100.0%        $   42.6           100.0%
                         ========        =====         ========           =====

         Included in gross  premiums  written are  assumed  premiums  from other
insurance  companies of $11.7  million,  $6.3 million and $20.4  million for the
years ended December 31, 1995, 1994 and 1993,  respectively.  The percentages of
the amounts  assumed to net premiums  written were 3.8%,  2.0% and 4.7% in 1995,
1994 and 1993, respectively.

         Gross premiums written include $0.2 million in 1994 and $5.4 million in
1993 related to the  reassumption by MBIA Corp. of reinsurance  previously ceded
by the Association.  Also included in gross premiums in 1993 is $10.8 million of
premiums  assumed from a member of the  Association.  Ceded premiums written are
net of $0.2  million  in 1995,  $1.6  million  in 1994 and $2.5  million in 1993
related to the  reassumption  of reinsurance  previously  ceded by MBIA Corp. or
MBIA Illinois.

                                     -22-
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



12.  EMPLOYEE BENEFITS

MBIA Corp.  participates  in MBIA Inc.'s  pension  plan  covering  all  eligible
employees.  The  pension  plan is a  defined  contribution  plan and MBIA  Corp.
contributes 10% of each eligible employee's annual total  compensation.  Pension
expense for the years ended  December 31, 1995,  1994 and 1993 was $3.2 million,
$3.0  million  and $3.1  million,  respectively.  MBIA  Corp.  also has a profit
sharing/401(k)  plan which allows eligible  employees to contribute up to 10% of
eligible compensation. MBIA Corp. matches employee contributions up to the first
5% of total  compensation.  MBIA Corp.  contributions to the profit sharing plan
aggregated  $1.4  million,  $1.4  million  and $1.3  million for the years ended
December  31,  1995,  1994 and 1993,  respectively.  The 401(k) plan amounts are
invested in common stock of MBIA Inc.  Amounts  relating to the above plans that
exceed  limitations  established  by Federal  regulations  are  contributed to a
non-qualified  deferred  compensation plan. Of the above amounts for the pension
and profit  sharing plans,  $2.7 million,  $2.6 million and $2.6 million for the
years ended  December 31,  1995,  1994 and 1993,  respectively,  are included in
policy acquisition costs.

     MBIA Corp.  also  participates  in MBIA Inc.'s common stock  incentive plan
which  enables  employees  of MBIA Corp.  to acquire  shares of MBIA Inc.  or to
benefit from appreciation in the price of the common stock of MBIA Inc.

     MBIA Corp.  also  participates  in MBIA Inc.'s  restricted  stock  program,
adopted in December  1995,  whereby  key  executive  officers of MBIA Corp.  are
granted restricted shares of MBIA Inc. common stock.

     Effective  January  1,  1993,  MBIA  Corp.  adopted  SFAS  106  "Employers'
Accounting for  Postretirement  Benefits Other than  Pensions."  Under SFAS 106,
companies are required to accrue the cost of employee  post-retirement  benefits
other than pensions  during the years that employees  render  service.  Prior to
January 1, 1993, MBIA Corp. had accounted for these post-retirement  benefits on
a cash  basis.  In  1993,  MBIA  Corp.  adopted  the  new  pronouncement  on the
cumulative  catch-up  basis and recorded a cumulative  effect  adjustment  which
decreased  net income and increased  other  liabilities  by $0.1 million.  As of
January 1, 1994, MBIA Corp. eliminated these post-retirement benefits.

                                     -23-
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.  RELATED PARTY TRANSACTIONS
The  business  assumed  from the  Association,  relating  to  insurance  on unit
investment trusts sponsored by two members of the Association, includes deferred
premium  revenue of $1.6 million and $1.9 million at December 31, 1995 and 1994,
respectively.

         In 1993,  MBIA Corp.  assumed the balance of $10.8  million of deferred
premium revenue from a member of the Association  which had not previously ceded
its  insurance  portfolio to MBIA Corp.  Also in 1993,  MBIA Corp.  assumed $0.4
million of deferred  premium  revenue  relating  to one of the trusts  which was
previously ceded to an affiliate of an Association member.

         Since 1989,  MBIA Corp. has executed five surety bonds to guarantee the
payment  obligations  of the  members  of the  Association,  one of  which  is a
principal   shareholder  of  MBIA  Inc.,  which  had  their  Standard  &  Poor's
claims-paying  rating  downgraded  from  Triple-A  on  their  previously  issued
Association  policies.  In the  event  that they do not meet  their  Association
policy payment obligations, MBIA Corp. will pay the required amounts directly to
the paying agent instead of to the former  Association  member as was previously
required.  The aggregate  amount  payable by MBIA Corp. on these surety bonds is
limited to $340 million.  These surety bonds remain  outstanding  as of December
31, 1995.

         MBIA Corp. has investment  management and advisory  agreements  with an
affiliate of a principal shareholder of MBIA Inc., which provides for payment of
fees on assets  under  management.  Total  related  expenses for the years ended
December 31, 1995, 1994 and 1993 amounted to $2.5 million, $2.6 million and $2.4
million,  respectively.  These  agreements were terminated on January 1, 1996 at
which time SECO  commenced  management of MBIA Corp.'s  consolidated  investment
portfolios.  In addition,  investment  management  expenses of $0.1 million were
paid to SECO for the portion of the investment portfolio transferred in 1995.

         MBIA Corp.  has  various  insurance  coverages  provided by a principal
shareholder of MBIA Inc.,  the cost of which was $1.9 million,  $1.9 million and
$2.0 million for the years ended December 31, 1995, 1994 and 1993, respectively.

                                     -24-
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         Included in other  assets at December 31, 1995 and 1994 is $1.1 million
and $14.5 million of net receivables from MBIA Inc. and other subsidiaries.


14.  FAIR VALUE OF FINANCIAL INSTRUMENTS
The estimated fair value amounts of financial instruments shown in the following
table have been determined by MBIA Corp. using available market  information and
appropriate  valuation  methodologies.  However,  in certain cases  considerable
judgment is necessarily  required to interpret market data to develop  estimates
of fair value.  Accordingly,  the estimates presented herein are not necessarily
indicative of the amount MBIA Corp.  could realize in a current market exchange.
The use of different market assumptions and/or estimation methodologies may have
a material effect on the estimated fair value amounts.

FIXED-MATURITY  SECURITIES - The fair value of fixed-maturity  securities equals
quoted market price,  if available.  If a quoted market price is not  available,
fair value is estimated using quoted market prices for similar securities.

SHORT-TERM  INVESTMENTS - Short-term  investments  are carried at amortized cost
which, because of their short duration, is a reasonable estimate of fair value.

OTHER  INVESTMENTS  - Other  investments  consist of MBIA  Corp.'s  interest  in
limited  partnerships and a mutual fund which invests  principally in marketable
equity securities. The fair value of other investments is based on quoted market
prices.

CASH AND CASH  EQUIVALENTS,  RECEIVABLE  FOR  INVESTMENTS  SOLD AND  PAYABLE FOR
INVESTMENTS  PURCHASED - The  carrying  amounts of these items are a  reasonable
estimate of their fair value.

PREPAID  REINSURANCE   PREMIUMS  -  The  fair  value  of  MBIA  Corp.'s  prepaid
reinsurance  premiums  is  based  on the  estimated  cost  of  entering  into an
assumption of the entire  portfolio  with third party  reinsurers  under current
market conditions.

DEFERRED  PREMIUM  REVENUE - The fair  value of MBIA  Corp.'s  deferred  premium
revenue is based on the estimated  cost of entering into a cession of the entire
portfolio with third party reinsurers under current market conditions.

LOSS AND LOSS ADJUSTMENT  EXPENSE  RESERVES - The carrying amount is composed of
the present value of the expected cash flows for specifically  identified claims
combined  with an estimate  for  unidentified  claims.  Therefore,  the carrying
amount is a reasonable estimate of the fair value of the reserve.

INSTALLMENT  PREMIUMS - The fair value is derived  by  calculating  the  present
value of the estimated  future cash flow stream at 9% and 13.25% at December 31,
1995 and December 31, 1994, respectively.

                                                As of December 31,
                                                ------------------
                                        1995                        1994
                                        ----                        ----
                               Carrying    Estimated     Carrying     Estimated
                                Amount     Fair Value     Amount      Fair Value
                                ------     ----------     ------      ----------
ASSETS:
Fixed-maturity securuities   $3,652,621  $3,652,621    $3,051,906    $3,051,906
Short-term investments..        198,035     198,035       121,384       121,384
Other investments ......         14,064      14,064        11,970        11,970
Cash and cash equivalents        23,258      23,258         1,332         1,332
Prepaid reinsurance
 premiums ..............        200,887     174,444       186,492       159,736
Receivable for
 investments sold ......          5,729       5,729           945           945

LIABILITIES:
Deferred premium
   revenue .............      1,616,315   1,395,159     1,512,211     1,295,305
Loss and loss adjustment
  expense reserves .....         42,505      42,505        40,148        40,148
Payable for investments
   purchased ...........         10,695      10,695         6,552         6,552

OFF-BALANCE-SHEET
INSTRUMENTS:
Installment premiums               ----     235,371           ---       176,944


<PAGE>

                                   APPENDIX C

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES







                        CONSOLIDATED FINANCIAL STATEMENTS

                   AS OF MARCH 31, 1996 AND DECEMBER 31, 1995

                AND FOR THE PERIODS ENDED MARCH 31, 1996 AND 1995



















<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES



                                    I N D E X



                                                                            PAGE

Consolidated Balance Sheets -
    March 31, 1996 (Unaudited) and December 31, 1995 (Audited) .............   3

Consolidated Statements of Income -
    Three months ended March 31, 1996 and 1995 (Unaudited) .................   4

Consolidated Statement of Changes in Shareholder's Equity -
    Three months ended March 31, 1996 (Unaudited) ..........................   5

Consolidated Statements of Cash Flows -
    Three months ended March 31, 1996 and 1995 (Unaudited) .................   6

Notes to Consolidated Financial Statements (Unaudited) .....................   7




                                      -2-

<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                (Dollars in thousands except per share amounts)

                                        March 31, 1996      December 31, 1995
                                       ---------------     ------------------
                                          (Unaudited)           (Audited)
                     ASSETS
Investments:
    Fixed-maturity securities
     held as available-for-sale
     at fair value
     (amortized cost $3,664,571
      and $3,428,986) ..................   $3,784,836            $3,652,621
    Short-term investments, at
      amortized cost
      (which approximates fair value) ..      135,428               198,035
    Other investments ..................       13,374                14,064
                                           ----------            ----------
        TOTAL INVESTMENTS ..............    3,933,638             3,864,720

Cash and cash equivalents ..............        2,499                 2,135
Accrued investment income ..............       60,462                60,247
Deferred acquisition costs .............      140,919               140,348
Prepaid reinsurance premiums ...........      206,383               200,887
Goodwill (less accumulated amortization
    of $38,590 and $37,366) ............      104,390               105,614
Property and equipment, at cost
    (less accumulated
    depreciation of $12,822 and $12,137)       41,771                41,169
Receivable for investments sold ........        6,501                 5,729
Other assets ...........................       51,534                42,145
                                           ----------            ----------
        TOTAL ASSETS ...................   $4,548,097            $4,462,994
                                           ==========            ==========

   Liabilities and Shareholder's Equity
Liabilities:
    Deferred premium revenue ...........   $1,666,945            $1,616,315
    Loss and loss adjustment
     expense reserves ..................       46,376                42,505
    Deferred income taxes ..............      180,843               212,925
    Payable for investments purchased ..       15,715                10,695
    Other liabilities ..................       96,600                54,682
                                           ----------            ----------
        TOTAL LIABILITIES ..............    2,006,479             1,937,122
                                           ----------            ----------

Shareholder's Equity:
    Common stock, par value $150
     per share; authorized,
     issued and outstanding -
     100,000 shares ....................       15,000                15,000
    Additional paid-in capital .........    1,025,591             1,021,584
    Retained earnings ..................    1,423,157             1,341,855
    Cumulative translation
     adjustment ........................          330                 2,704
    Unrealized appreciation
     of investments,
     net of deferred income tax
     provision of $42,114 and $78,372 ..       77,540               144,729
                                           ----------            ----------
        TOTAL SHAREHOLDER'S EQUITY .....    2,541,618             2,525,872
                                           ----------            ----------

        TOTAL LIABILITIES AND
          SHAREHOLDER'S EQUITY .........   $4,548,097            $4,462,994
                                           ==========            ==========

               The accompanying notes are an integral part of the
                       consolidated financial statements.

                                     -3-
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

                             (Dollars in thousands)

                                                           Three Months Ended
                                                               March 31
                                                       ------------------------
                                                         1996           1995
                                                       ---------      ---------
Revenues:
     Gross premiums written ......................     $ 121,011      $  71,112
     Ceded premiums ..............................       (14,715)        (7,080)
                                                       ---------      ---------
         Net premiums written ....................       106,296         64,032
     Increase in deferred premium revenue ........       (45,532)       (12,680)
                                                       ---------      ---------
         Premiums earned (net of ceded
             premiums of $9,220 and $7,839) ......        60,764         51,352
     Net investment income .......................        59,003         53,065
     Net realized gains ..........................         2,692          1,724
     Other income ................................           969            908
                                                       ---------      ---------
         Total revenues ..........................       123,428        107,049
                                                       ---------      ---------

Expenses:
     Losses and loss adjustment expenses .........         3,178          2,033
     Policy acquisition costs, net ...............         5,900          5,140
     Underwriting and operating expenses .........        10,549          9,752
                                                       ---------      ---------
         Total expenses ..........................        19,627         16,925
                                                       ---------      ---------

Income before income taxes .......................       103,801         90,124

Provision for income taxes .......................        22,499         19,476
                                                       ---------      ---------

Net income .......................................     $  81,302      $  70,648
                                                       =========      =========


         The accompanying notes are an integral part of the consolidated
                             financial statements.

                                     -4-
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (Unaudited)

                    For the three months ended March 31, 1996

                 (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>

                                                   Common Stock            Additional                    Cumulative     Unrealized
                                             -------------------------      Paid-In        Retained      Translation   Appreciation
                                               Shares         Amount        Capital        Earnings      Adjustment   of Investments
                                             ----------     ----------     ----------     ----------     -----------  --------------
<S>                                             <C>         <C>            <C>            <C>            <C>             <C>
Balance, January 1, 1996 ...............        100,000     $   15,000     $1,021,584     $1,341,855     $    2,704      $  144,729

Exercise of stock options ..............           --             --            1,179           --             --              --

Net income .............................           --             --             --           81,302           --              --

Change in foreign
  currency transactions ................           --             --             --             --           (2,374)           --

Change in unrealized
  appreciation of
  investment net of change
  in deferred income taxes
  of $36,258 ...........................           --             --             --             --             --           (67,189)

Tax reduction related to
  tax sharing agreement
  with MBIA Inc. .......................           --             --            2,828           --             --              --

                                             ----------     ----------     ----------     ----------     ----------      ----------
Balance, March 31, 1996 ................        100,000     $   15,000     $1,025,591     $1,423,157     $      330      $   77,540
                                             ==========     ==========     ==========     ==========     ==========      ==========
</TABLE>

         The accompanying notes are an integral part of the consolidated
                              financial statements.

                                       -5-

<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                             (Dollars in thousands)

                                                           Three Months Ended
                                                                March 31
                                                        -----------------------
                                                          1996           1995
                                                        ---------     ---------
Cash flows from operating activities:
  Net income .......................................    $  81,302     $  70,648
  Adjustments to reconcile net
    income to net cash provided
    by operating activities:
    (Increase) decrease in accrued
      investment income ............................         (215)          960
    Increase in deferred acquisition costs .........         (571)       (1,634)
    (Increase) decrease in prepaid
     reinsurance premiums ..........................       (5,496)          758
    Increase in deferred premium revenue ...........       51,028        11,922
    Increase in loss and loss adjustment
     expense reserves ..............................        3,871         1,885
    Depreciation ...................................          719           630
    Amortization of goodwill .......................        1,224         1,232
    Amortization of bond discount, net .............       (1,014)         (358)
    Net realized gains on sale of investments ......       (2,692)       (1,724)
    Deferred income taxes ..........................        4,176         3,782
    Other, net .....................................       34,288        19,601
                                                        ---------     ---------
    Total adjustments to net income ................       85,318        37,054
                                                        ---------     ---------

    Net cash provided by operating activities ......      166,620       107,702
                                                        ---------     ---------

Cash flows from investing activities:
  Purchase of fixed-maturity securities, net
    of payable for investments purchased ...........     (329,252)     (182,603)
  Sale of fixed-maturity securities, net of
    receivable for investments sold ................      146,729        92,890
  Redemption of fixed-maturity securities,
    net of receivable for investments redeemed .....       32,644        16,717
  Purchase of short-term investments, net ..........      (15,259)       (9,908)
  Sale (purchase) of other investments, net ........          215          (863)
  Capital expenditures, net of disposals ...........       (1,333)         (817)
                                                        ---------     ---------

    Net cash used in investing activities ..........     (166,256)      (84,584)
                                                        ---------     ---------

Cash flows from financing activities:
  Dividends paid ...................................         --         (22,500)
                                                        ---------     ---------

    Net cash used by financing activities ..........         --         (22,500)
                                                        ---------     ---------

Net increase in cash and cash equivalents ..........          364           618
Cash and cash equivalents - beginning of period ....        2,135         1,332
                                                        ---------     ---------

Cash and cash equivalents - end of period ..........    $   2,499     $   1,950
                                                        =========     =========

Supplemental cash flow disclosures:
  Income taxes paid ................................    $   1,161     $       1


        The accompanying notes are an integral part of the consolidated
                             financial statements.

                                      -6-

<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION
- ------------------------
     The  accompanying  consolidated  financial  statements  are  unaudited  and
include the accounts of MBIA Insurance  Corporation  and its  Subsidiaries  (the
"Company"). The statements do not include all of the information and disclosures
required by generally accepted accounting principles. These statements should be
read in conjunction  with the Company's  consolidated  financial  statements and
notes  thereto  for  the  year  ended  December  31,  1995.   The   accompanying
consolidated   financial   statements  have  not  been  audited  by  independent
accountants in accordance with generally  accepted auditing standards but in the
opinion  of  management  such  financial  statements  include  all  adjustments,
consisting only of normal recurring  adjustments,  necessary to summarize fairly
the  Company's  financial  position  and results of  operations.  The results of
operations  for the three months ended March 31, 1996 may not be  indicative  of
the results  that may be expected  for the year ending  December 31,  1996.  The
December  31,  1995  condensed  balance  sheet  data was  derived  from  audited
financial statements, but does not include all disclosures required by generally
accepted accounting principles.

2. Dividends Declared
- ---------------------

     No  dividends  were  declared by the Company  during the three months ended
March 31, 1996.


                                      -7-


<PAGE>
PROSPECTUS

                            Asset Backed Certificates
                              (Issuable in Series)
                       ContiSecurities Asset Funding Corp.
                                   (Depositor)

     This Prospectus relates to Asset Backed Certificates to be issued from time
to time in one or more series (and one or more classes within a series), certain
classes  of which may be  offered  on terms  determined  at the time of sale and
described in this Prospectus and the related Prospectus Supplement.  Each series
of  Certificates  will be issued by a separate  trust (each, a "Trust") and will
evidence either a beneficial  ownership  interest in, or the debt obligation of,
such Trust. The assets of a Trust will include one or more of the following: (i)
single family  residential  mortgage loans,  including mortgage loans secured by
junior  liens on the related  mortgaged  properties  and Title I loans and other
types of home improvement retail installment  contracts,  (ii) conditional sales
contracts and installment  sales or loan agreements or  participation  interests
therein secured by manufactured housing, (iii) mortgage-backed  securities, (iv)
other  mortgage-related  assets  and  securities  and (v)  reinvestment  income,
reserve funds, cash accounts, insurance policies,  guaranties, letters of credit
or other assets as described in the related Prospectus Supplement.

     One or more  classes of  Certificates  of a series may be (i)  entitled  to
receive distributions allocable to principal, principal prepayments, interest or
any  combination  thereof prior to one or more other classes of  Certificates of
such series or after the  occurrence of certain events or (ii)  subordinated  in
the  right to  receive  such  distributions  to one or more  senior  classes  of
Certificates of such series, in each case as specified in the related Prospectus
Supplement.  Interest on each class of  Certificates  entitled to  distributions
allocable to interest may accrue at a fixed rate or at a rate that is subject to
change from time to time as specified in the related Prospectus Supplement.  The
Depositor or its affiliates may retain or hold for sale from time to time one or
more classes of a series of Certificates.

     Distributions on the Certificates  will be made at the intervals and on the
dates  specified  in the related  Prospectus  Supplement  from the assets of the
related Trust and any other assets pledged for the benefit of the  Certificates.
An  affiliate  of the  Depositor  may  make or  obtain  for the  benefit  of the
Certificates  limited  representations  and warranties  with respect to mortgage
assets  assigned to the related Trust.  Neither the Depositor nor any affiliates
will have any other obligation with respect to the Certificates.

     The  yield on  Certificates  will be  affected  by the rate of  payment  of
principal (including  prepayments) of mortgage assets in the related Trust. Each
series  of  Certificates   will  be  subject  to  early  termination  under  the
circumstances described herein and in the related Prospectus Supplement.

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

     It is a condition to the issuance of the Certificates that the Certificates
be rated in not less than the fourth  highest  rating  category by a  nationally
recognized rating organization.

     See "Risk Factors" beginning on page 6 herein and in the related Prospectus
Supplement for a discussion of significant matters affecting  investments in the
Certificates.

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

     An  investor  should  carefully  review  the  information  in  the  related
Prospectus  Supplement  concerning the risks associated with the different types
and classes of Certificates.

     THE  ASSETS  OF A TRUST  ARE THE SOLE  SOURCE OF  PAYMENTS  ON THE  RELATED
CERTIFICATES.  THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF
THE DEPOSITOR, ANY SERVICER, ANY MASTER SERVICER, ANY ORIGINATOR, ANY TRUSTEE OR
ANY  OF  THEIR  AFFILIATES,  EXCEPT  AS SET  FORTH  HEREIN  AND  IN THE  RELATED
PROSPECTUS  SUPPLEMENT.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
ASSETS  WILL  BE   GUARANTEED   OR  INSURED  BY  ANY   GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY  OR BY THE DEPOSITOR,  ANY SERVICER,  ANY MASTER  SERVICER,  ANY
ORIGINATOR,  ANY TRUSTEE OR ANY OF THEIR AFFILIATES,  EXCEPT AS SET FORTH IN THE
RELATED PROSPECTUS SUPPLEMENT.
- --------------------------------------------------------------------------------

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

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

     Prior to their issuance there will have been no market for the Certificates
nor can there by any assurance that one will develop or if it does develop, that
it will provide the Owners of the  Certificates  with liquidity or will continue
for the life of the Certificates.

     Retain this  Prospectus for future  reference.  This  Prospectus may not be
used to consummate  sales of  Certificates  unless  accompanied  by a Prospectus
Supplement.
- --------------------------------------------------------------------------------
                 The date of this Prospectus is April 17, 1996.

<PAGE>
                                TABLE OF CONTENTS

                                                                            Page


SUMMARY OF PROSPECTUS........................................................  1
RISK FACTORS.................................................................  6
DESCRIPTION OF THE CERTIFICATES..............................................  9
     General.................................................................  9
     Classes of Certificates................................................. 10
     Distributions of Principal and Interest................................. 11
     Book Entry Registration................................................. 13
     List of Owners of Certificates.......................................... 13
THE TRUSTS................................................................... 13
     Mortgage Loans.......................................................... 14
     Contracts............................................................... 15
     Mortgage-Backed Securities.............................................. 16
     Other Mortgage Securities............................................... 17
CREDIT ENHANCEMENT........................................................... 17
SERVICING OF MORTGAGE LOANS AND
     CONTRACTS............................................................... 22
     Payments on Mortgage Loans.............................................. 22
     Advances................................................................ 23
     Collection and Other Servicing Procedures............................... 23
     Primary Mortgage Insurance.............................................. 25
     Standard Hazard Insurance............................................... 25
     Title Insurance Policies................................................ 26
     Claims Under Primary Mortgage Insurance Policies
         and Standard Hazard Insurance Policies; Other
         Realization Upon Defaulted Loan..................................... 26
     Servicing Compensation and Payment of Expenses.......................... 27
     Master Servicer......................................................... 27
ADMINISTRATION............................................................... 28
     Assignment of Mortgage Assets........................................... 28
     Evidence as to Compliance............................................... 30
     The Trustee............................................................. 30
     Administration of the Certificate Account............................... 31
     Reports................................................................. 32
     Forward Commitments; Pre-Funding........................................ 32
     Servicer Events of Default.............................................. 32
     Rights Upon Servicer Event of Default................................... 33
     Amendment............................................................... 33
     Termination............................................................. 33
USE OF PROCEEDS.............................................................. 34
THE DEPOSITOR................................................................ 34
CERTAIN LEGAL ASPECTS OF THE MORTGAGE
     ASSETS.................................................................. 34
     General................................................................. 34
     Foreclosure............................................................. 35
     Soldiers' and Sailors' Civil Relief Act................................. 40
     The Contracts........................................................... 40
     The Title I Program..................................................... 43
LEGAL INVESTMENT MATTERS..................................................... 47
ERISA CONSIDERATIONS......................................................... 48
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................... 50
     Federal Income Tax Consequences For REMIC
         Certificates........................................................ 50
     Taxation of Regular Certificates........................................ 51
     Taxation of Residual Certificates....................................... 57
     Treatment of Certain Items of REMIC Income and
         Expense............................................................. 59
     Tax-Related Restrictions on Transfer of Residual
         Certificates........................................................ 61
     Sale or Exchange of a Residual Certificate.............................. 63
     Taxes That May Be Imposed on the REMIC Pool............................. 63
     Liquidation of the REMIC Pool........................................... 64
     Administrative Matters.................................................. 64
     Limitations on Deduction of Certain Expenses............................ 64
     Taxation of Certain Foreign Investors................................... 65
     Backup Withholding...................................................... 66
     Reporting Requirements.................................................. 66
     Federal Income Tax Consequences for Certificates as
         to Which No REMIC Election Is Made.................................. 67
     Premium and Discount.................................................... 68
     Stripped Certificates................................................... 70
     Reporting Requirements and Backup Withholding........................... 72
     Taxation of Certain Foreign Investors................................... 72
     Taxation of Securities Classified as Partnership
         Interests........................................................... 73
PLAN OF DISTRIBUTION......................................................... 73
LEGAL MATTERS................................................................ 73
FINANCIAL INFORMATION........................................................ 73
INDEX TO LOCATION OF PRINCIPAL DEFINED
     TERMS...................................................................A-1


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All  documents  filed with  respect to each  respective  Trust  pursuant to
Sections  13(a),  13(c),  14 and 15(d) of the  Securities  Exchange  Act of 1934
subsequent to the date of this  Prospectus  and prior to the  termination of the
offering of the  securities of such Trust  offered  hereby shall be deemed to be
incorporated  by reference into this  Prospectus  when delivered with respect to
such Trust. Any statement  contained in a document  incorporated or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
or in any other  subsequently  filed  document  which also is or is deemed to be
incorporated by reference  herein  modifies or supersedes  such  statement.  Any
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

     Any person receiving a copy of this Prospectus may obtain,  without charge,
upon written or oral  request,  a copy of any of the documents  incorporated  by
reference  herein,  except for the  exhibits to such  documents  (other than the
documents  expressly  incorporated  therein by  reference).  Requests  should be
directed to  ContiSecurities  Asset Funding Corp., 277 Park Avenue,  38th Floor,
New York, New York 10172 (telephone number (212) 207- 2840).

<PAGE>

                              SUMMARY OF PROSPECTUS

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the Prospectus Supplement relating to a particular series of Certificates and to
the related  Agreement  which will be prepared in connection with each series of
Certificates. Unless otherwise specified, capitalized terms used and not defined
in this Summary of Prospectus have the meanings given to them in this Prospectus
and in the related Prospectus Supplement.

Securities............................   Asset Backed Certificates,  issuable in
                                         series,  in  fully  registered  form or
                                         book  entry only  form,  in  authorized
                                         denominations,   as  described  in  the
                                         Prospectus        Supplement       (the
                                         "Certificates").  Each Certificate will
                                         represent   a   beneficial    ownership
                                         interest in a trust (a "Trust") created
                                         from time to time pursuant to a pooling
                                         and   servicing   agreement   or  trust
                                         agreement (each, an "Agreement") or the
                                         debt obligation of a Trust issued under
                                         an indenture.

The Depositor........................    ContiSecurities   Asset  Funding  Corp.
                                         (the   "Depositor")   is   a   Delaware
                                         corporation.  The Depositor's principal
                                         executive  offices  are  located at 277
                                         Park Avenue,  38th Floor, New York, New
                                         York,  10172;  telephone  number  (212)
                                         207-2840.  See "The Depositor"  herein.
                                         The  Depositor  or its  affiliates  may
                                         retain  or hold for sale  from  time to
                                         time one or more classes of a series of
                                         Certificates.

The Servicer..........................   The  entity  or  entities  named as the
                                         Servicer in the  Prospectus  Supplement
                                         (the "Servicer"), will act as servicer,
                                         with respect to the Mortgage  Loans and
                                         Contracts   included   in  the  related
                                         Trust. The Servicer may be an affiliate
                                         of the  Depositor and may be the seller
                                         of  Mortgage  Assets  to the  Depositor
                                         (each, a "Seller").

The Master Servicer...................   A "Master Servicer" may be specified in
                                         the related  Prospectus  Supplement for
                                         the related series of Certificates.

The Trustee...........................   The trustee  (the  "Trustee")  for each
                                         series   of   Certificates    will   be
                                         specified  in  the  related  Prospectus
                                         Supplement.

Trust Assets..........................   The   assets   of  a   Trust   will  be
                                         mortgage-related  assets (the "Mortgage
                                         Assets")  consisting  of one or more of
                                         the following types of assets:

A.  The Mortgage Loans................   "Mortgage   Loans"  may  include:   (i)
                                         conventional   (i.e.,  not  insured  or
                                         guaranteed by any governmental  agency)
                                         Mortgage  Loans secured by  one-to-four
                                         family  residential  properties;   (ii)
                                         Mortgage   Loans  secured  by  security
                                         interests in shares  issued by private,
                                         non-profit,     cooperative     housing
                                         corporations  ("Cooperatives")  and  in
                                         the  related   proprietary   leases  or
                                         occupancy agreements granting exclusive
                                         rights  to  occupy  specific   dwelling
                                         units in such Cooperatives'  buildings;
                                         and,  (iii)  Mortgage  Loans secured by
                                         junior  liens on the related  mortgaged
                                         properties, including Title I Loans and
                                         other types of home improvement  retail
                                         installment contracts.  See "The Trusts
                                         - Mortgage Loans" herein.

B.  Contracts.........................   Contracts may include conditional sales
                                         contracts and installment sales or loan
                                         agreements or  participation  interests
                                         therein   secured   by  new   or   used
                                         Manufactured Homes (as defined herein).
                                         Contracts may be conventional


                                        1
<PAGE>
                                         (i.e., not insured or guaranteed by any
                                         government  agency)  or  insured by the
                                         Federal Housing Administration ("FHA"),
                                         including   Title   I   Contracts,   or
                                         partially  guaranteed  by the  Veterans
                                         Administration  ("VA"), as specified in
                                         the related Prospectus Supplement.  See
                                         "The Trusts - Contracts" herein.

C. Mortgage-
      Backed Securities...............   "Mortgage-Backed Securities" (or "MBS")
                                         may include  (i) private  (that is, not
                                         guaranteed  or  insured  by the  United
                                         States or any agency or instrumentality
                                         thereof)    mortgage    participations,
                                         mortgage  pass-through  certificates or
                                         other  mortgage-backed   securities  or
                                         (ii) certificates insured or guaranteed
                                         by   Federal    Home   Loan    Mortgage
                                         Corporation    ("FHLMC")   or   Federal
                                         National Mortgage  Association ("FNMA")
                                         or   Government    National    Mortgage
                                         Association ("GNMA"). See "The Trusts -
                                         Mortgage-Backed Securities" herein.

D.  Other Mortgage Securities.........   Other  Mortgage  Securities may include
                                         other   securities   that  directly  or
                                         indirectly   represent   an   ownership
                                         interest  in,  or  are  secured  by and
                                         payable  from,  mortgage  loans on real
                                         property or mortgage-backed securities,
                                         such as residual interests in issuances
                                         of collateralized  mortgage obligations
                                         or mortgage pass-through  certificates.
                                         See  "The   Trusts  -  Other   Mortgage
                                         Securities" herein.

                                         Trust    assets   may   also    include
                                         reinvestment  income,   reserve  funds,
                                         cash  accounts,   insurance   policies,
                                         guaranties,  letters of credit or other
                                         assets  as  described  in  the  related
                                         Prospectus Supplement.

                                         The related Prospectus Supplement for a
                                         series of  Certificates  will  describe
                                         the  Mortgage  Assets to be included in
                                         the Trust for such series.

The Certificates......................   The  Certificates  of any series may be
                                         issued  in  one  or  more  classes,  as
                                         specified in the 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 entitled
                                         to  receive  such   distributions  only
                                         after   the    occurrence   of   events
                                         specified in the Prospectus Supplement;
                                         (v)   may  be   entitled   to   receive
                                         distributions   in  accordance  with  a
                                         schedule  or formula or on the basis of
                                         collections from designated portions of
                                         the assets in the related  Trust;  (vi)
                                         as   to   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;  (vii) may
                                         accrue  interest,   with  such  accrued
                                         interest  added  to  the  principal  or
                                         notional  amount  of the  Certificates,
                                         and  no  payments  being  made  thereon
                                         until  certain  other  classes  of  the
                                         series  have  been  paid in  full;  and
                                         (viii) 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
                                         Prospectus Supplement


                                        2
<PAGE>
                                         and  may  accrue  interest  until  such
                                         events occur, in each case as specified
                                         in the related  Prospectus  Supplement.
                                         The   timing   and   amounts   of  such
                                         distributions  may vary among  classes,
                                         over time, or otherwise as specified in
                                         the related Prospectus Supplement.

Distributions on
  the Certificates....................   The related Prospectus  Supplement will
                                         specify  (i) whether  distributions  on
                                         the Certificates  entitled thereto will
                                         be     made     monthly,     quarterly,
                                         semi-annually or at other intervals and
                                         dates out of the  payments  received in
                                         respect of the Mortgage Assets included
                                         in the related  Trust and other assets,
                                         if any,  pledged for the benefit of the
                                         related  Owners of  Certificates;  (ii)
                                         the amount  allocable  to  payments  of
                                         principal    and    interest   on   any
                                         Distribution  Date;  and (iii)  whether
                                         all distributions will be made pro rata
                                         to Owners of  Certificates of the class
                                         entitled thereto.

                                         The   aggregate    original   principal
                                         balance of the Certificates  will equal
                                         the aggregate  distributions  allocable
                                         to  principal  that  such  Certificates
                                         will  be  entitled   to  receive;   the
                                         Certificates  will  have  an  aggregate
                                         original  principal balance equal to or
                                         less   than   the   aggregate    unpaid
                                         principal   balance   of  the   related
                                         Mortgage Assets (plus amounts held in a
                                         Pre-Funding  Account, if any) as of the
                                         first day of the month of  creation  of
                                         the Trust;  and the  Certificates  will
                                         bear  interest  in the  aggregate  at a
                                         rate (the "Pass-Through Rate") equal to
                                         the interest  rate borne by the related
                                         Mortgage  Assets net of servicing  fees
                                         and any other specified amounts.

Pre-Funding Account...................   A Trust  may  enter  into an  agreement
                                         (each, a "Pre-Funding  Agreement") with
                                         the  Depositor  whereby  the  Depositor
                                         will  agree  to   transfer   additional
                                         Mortgage Assets to such Trust following
                                         the  date  on  which   such   Trust  is
                                         established     and     the     related
                                         Certificates     are    issued.     Any
                                         Pre-Funding Agreement will require that
                                         any  Mortgage   Loans  so   transferred
                                         conform to the  requirements  specified
                                         in  such  Pre-Funding  Agreement.  If a
                                         Pre-   Funding   Agreement   is  to  be
                                         utilized,  the related  Trustee will be
                                         required  to  deposit  in a  segregated
                                         account (each, a "Pre-Funding Account")
                                         all  or  a  portion  of  the   proceeds
                                         received by the  Trustee in  connection
                                         with the sale of one or more classes of
                                         Certificates  of  the  related  series;
                                         subsequently,  the additional  Mortgage
                                         Assets  will  be   transferred  to  the
                                         related  Trust in  exchange  for  money
                                         released  to  the  Depositor  from  the
                                         related   Pre-Funding   Account.   Each
                                         Pre-Funding   Agreement   will   set  a
                                         specified  period during which any such
                                         transfers  must  occur.  If all  moneys
                                         originally     deposited     to    such
                                         Pre-Funding Account are not used by the
                                         end of such specified period,  then any
                                         remaining  moneys  will be applied as a
                                         mandatory  prepayment  of  a  class  or
                                         classes of Certificates as specified in
                                         the related Prospectus Supplement.  The
                                         specified period for the acquisition by
                                         a Trust of  additional  Mortgage  Loans
                                         will  generally not exceed three months
                                         from   the   date    such    Trust   is
                                         established.

Optional Termination..................   The   Servicer,    the   Seller,    the
                                         Depositor,  or,  if  specified  in  the
                                         related  Prospectus   Supplement,   the
                                         Owners   of   a   related    class   of
                                         Certificates  or a credit  enhancer may
                                         at  their  respective   options  effect
                                         early   retirement   of  a  series   of
                                         Certificates  through  the  purchase of
                                         the  Mortgage  Assets  in  the  related
                                         Trust.    See     "Administration     -
                                         Termination" herein.



                                        3
<PAGE>
Mandatory Termination.................   The  Trustee,  the  Servicer or certain
                                         other entities specified in the related
                                         Prospectus  Supplement  may be required
                                         to effect early  retirement of a series
                                         of     Certificates    by    soliciting
                                         competitive  bids for the  purchase  of
                                         the  assets  of the  related  Trust  or
                                         otherwise.   See   "Administration   --
                                         Termination" herein.

Advances..............................   The Servicer of the Mortgage  Loans and
                                         Contracts  will be obligated  (but only
                                         to the extent set forth in the  related
                                         Prospectus   Supplement)   to   advance
                                         delinquent  installments  of  principal
                                         and/or   interest   (less    applicable
                                         servicing  fees) on the Mortgage  Loans
                                         and  Contracts  in a  Trust.  Any  such
                                         obligation  to  make  advances  may  be
                                         limited to amounts due to the Owners of
                                         Certificates of the related series,  to
                                         amounts deemed to be  recoverable  from
                                         late payments or liquidation  proceeds,
                                         to   specified   periods   or  to   any
                                         combination  thereof,  in each  case as
                                         specified  in  the  related  Prospectus
                                         Supplement.  Any such  advance  will be
                                         recoverable as specified in the related
                                         Prospectus  Supplement.  See "Servicing
                                         of   Mortgage   Loans  and   Contracts"
                                         herein.

Credit Enhancement....................   If specified in the related  Prospectus
                                         Supplement,  a series of  Certificates,
                                         or certain  classes within such series,
                                         may  have  the  benefit  of one or more
                                         types of  credit  enhancement  ("Credit
                                         Enhancement") including but not limited
                                         to   subordination,    cross   support,
                                         mortgage pool insurance, special hazard
                                         insurance,  a bankruptcy bond,  reserve
                                         funds, other insurance,  guaranties and
                                         similar  instruments and  arrangements.
                                         The protection  against losses afforded
                                         by any such Credit  Enhancement will be
                                         limited.   See   "Credit   Enhancement"
                                         herein.

Book Entry Registration...............   Certificates  of one or more classes of
                                         a series  may be issued  in book  entry
                                         form ("Book Entry Certificates") in the
                                         name of a clearing  agency (a "Clearing
                                         Agency") registered with the Securities
                                         and   Exchange   Commission,   or   its
                                         nominee.  Transfers and pledges of Book
                                         Entry  Certificates  may be  made  only
                                         through  entries  on the  books  of the
                                         Clearing Agency in the name of brokers,
                                         dealers,  banks and other organizations
                                         eligible to maintain  accounts with the
                                         Clearing   Agency   ("Clearing   Agency
                                         Participants")   or   their   nominees.
                                         Transfers and pledges by purchasers and
                                         other  beneficial  owners of Book Entry
                                         Certificates    ("Beneficial   Owners")
                                         other than Clearing Agency Participants
                                         may be effected  only through  Clearing
                                         Agency Participants.  All references to
                                         the Owners of  Certificates  shall mean
                                         Beneficial   Owners   to   the   extent
                                         Beneficial  Owners may  exercise  their
                                         rights   through  a  Clearing   Agency.
                                         Except as  otherwise  specified in this
                                         Prospectus  or  a  related   Prospectus
                                         Supplement,  the term "Owners" shall be
                                         deemed to  include  Beneficial  Owners.
                                         See   "Risk   Factors   -  Book   Entry
                                         Registration"  and  "Description of the
                                         Certificates - Book Entry Registration"
                                         herein.



                                        4
<PAGE>
Certain Federal Income Tax
    Consequences......................   Federal  income tax  consequences  will
                                         depend on, among other factors, whether
                                         one or more elections are made to treat
                                         a Trust or specified  portions  thereof
                                         as a "real estate  mortgage  investment
                                         conduit"  ("REMIC")  under the Internal
                                         Revenue  Code of 1986,  as amended (the
                                         "Code"),  or, if no REMIC  election  is
                                         made,   whether  the  Certificates  are
                                         considered to be Standard Certificates,
                                         Stripped  Certificates  or  Partnership
                                         Interests.   The   related   Prospectus
                                         Supplement    for   each    series   of
                                         Certificates  will  specify  whether  a
                                         REMIC   election  will  be  made.   See
                                         "Certain     Federal     Income     Tax
                                         Consequences" herein and in the related
                                         Prospectus Supplement.

ERISA Considerations..................   A  fiduciary  of any  employee  benefit
                                         plan subject to the Employee Retirement
                                         Income Security Act of 1974, as amended
                                         ("ERISA"), or the Code should carefully
                                         review  with  its  own  legal  advisors
                                         whether  the  purchase  or  holding  of
                                         Certificates   could  give  rise  to  a
                                         transaction   prohibited  or  otherwise
                                         impermissible  under ERISA or the Code.
                                         Certain classes of Certificates may not
                                         be  transferred  unless the Trustee and
                                         the  Depositor  are  furnished  with  a
                                         letter of  representation or an opinion
                                         of  counsel  to the  effect  that  such
                                         transfer will not result in a violation
                                         of    the    prohibited     transaction
                                         provisions  of  ERISA  and the Code and
                                         will  not  subject  the  Trustee,   the
                                         Depositor or the Servicer to additional
                                         obligations.  See  "Description  of the
                                         Certificates  -  General"   herein  and
                                         "ERISA  Considerations"  herein  and in
                                         the related Prospectus Supplement.

Legal Investment Matters..............   Certificates that constitute  "mortgage
                                         related securities" under the Secondary
                                         Mortgage Market Enhancement Act of 1984
                                         ("SMMEA")  will be so  described in the
                                         related     Prospectus      Supplement.
                                         Certificates  that are not so qualified
                                         may  not  be  legal   investments   for
                                         certain    types    of    institutional
                                         investors, subject, in any case, to any
                                         other   regulations  which  may  govern
                                         investments   by   such   institutional
                                         investors.    See   "Legal   Investment
                                         Matters"  herein  and  in  the  related
                                         Prospectus Supplement.

Use of Proceeds.......................   Substantially all the net proceeds from
                                         the  sale of a series  of  Certificates
                                         will  be  applied  to the  simultaneous
                                         purchase   of   the   Mortgage   Assets
                                         included  in the  related  Trust (or to
                                         reimburse the amounts  previously  used
                                         to effect such purchase),  the costs of
                                         carrying the Mortgage Assets until sale
                                         of the  Certificates  and to pay  other
                                         expenses. See "Use of Proceeds" herein.

Rating................................   Each class of Certificates offered by a
                                         Prospectus  Supplement will be rated in
                                         one  of   the   four   highest   rating
                                         categories  of a nationally  recognized
                                         statistical  rating  agency;  provided,
                                         however,  that one or more  classes  of
                                         Subordinated  Certificates and Residual
                                         Certificates,  which  will  not  be  so
                                         offered, need not be so rated.

Risk Factors..........................   Investment in the Certificates  will be
                                         subject  to one or more  risk  factors,
                                         including  declines  in  the  value  of
                                         Mortgaged  Properties,   prepayment  of
                                         Mortgage   Loans,   higher   risks   of
                                         defaults   on   particular   types   of
                                         Mortgage Loans, limitations on security
                                         for the Mortgage Loans,  limitations on
                                         credit  enhancement  and various  other
                                         factors.  See "Risk Factors" herein and
                                         in the related Prospectus Supplement.


                                        5
<PAGE>

                                  RISK FACTORS

         Prospective   investors  should  consider,   among  other  things,  the
following risk factors in connection with the purchase of the Certificates:

         General. If the residential real estate market in general or a regional
or  local  area  where  Mortgage  Assets  for a Trust  are  concentrated  should
experience an overall decline in property values,  or a significant  downturn in
economic  conditions,  rates of delinquencies,  foreclosures and losses could be
higher than those now generally  experienced in the mortgage  lending  industry.
See "The Trusts - Mortgage Loans" herein.

         Limited Obligations. The Certificates will not represent an interest in
or  obligation of the  Depositor.  The  Certificates  of each series will not be
insured  or  guaranteed  by  any  government  agency  or  instrumentality,   the
Depositor, any Servicer or the Seller.

         Prepayment Considerations.  The prepayment experience on Mortgage Loans
or Contracts  constituting  or  underlying  the Mortgage  Assets will affect the
average life of each class of Certificates relating to a Trust.  Prepayments may
be influenced by a variety of economic,  geographic,  social and other  factors,
including  changes in interest  rate levels.  In general,  if mortgage  interest
rates fall, the rate of prepayment would be expected to increase. Conversely, if
mortgage  interest  rates  rise,  the rate of  prepayment  would be  expected to
decrease.  Other factors affecting  prepayment of mortgage loans include changes
in housing  needs,  job transfers,  unemployment  and servicing  decisions.  See
"Prepayment and Yield Considerations" in the related Prospectus Supplement.

         Risk of Higher Default Rates for Mortgage Loans with Balloon  Payments.
A portion of the aggregate  principal  balance of the Mortgage Loans at any time
may be "balloon loans" that provide for the payment of the unamortized principal
balance of such Mortgage Loan in a single payment at maturity ("Balloon Loans").
Such Balloon Loans provide for equal monthly  payments,  consisting of principal
and interest,  generally based on a 30- year amortization schedule, and a single
payment of the remaining  balance of the Balloon Loan  generally 5, 7, 10, or 15
years after  origination.  Amortization  of a Balloon  Loan based on a scheduled
period that is longer than the term of the loan results in a remaining principal
balance at maturity  that is  substantially  larger  than the regular  scheduled
payments.  The  Depositor  does not have any  information  regarding the default
history or prepayment history of payments on Balloon Loans. Because borrowers of
Balloon Loans are required to make substantial single payments upon maturity, it
is possible that the default risk  associated  with the Balloon Loans is greater
than that associated with fully-amortizing Mortgage Loans.

         Security Interests and Other Aspects of the Contracts. Contracts may be
secured by a security  interest in a Manufactured  Home.  Perfection of security
interests in the  Manufactured  Homes and  enforcement of rights to realize upon
the value of the Manufactured  Homes as collateral for the Contracts are subject
to a number of Federal and state laws,  including the Uniform Commercial Code as
adopted in each state and each state's certificate of title statutes.  The steps
necessary to perfect the security interest in a Manufactured Home will vary from
state  to  state.  Because  of  the  expense  and  administrative  inconvenience
involved, no party will be required to amend any certificates of title to change
the lienholder specified therein to the Trustee and no party will be required to
deliver any  certificate  of title to the Trustee or note thereon the  Trustee's
interest. Consequently, in some states, in the absence of such an amendment, the
assignment to the Trustee of the security  interest in the Manufactured Home may
not be effective  or such  security  interest  may not be perfected  and, in the
absence of such  notation or  delivery to the  Trustee,  the  assignment  of the
security  interest  in  the  Manufactured  Home  may  not be  effective  against
creditors  of the  previous  owner  of the  related  Contract  or a  trustee  in
bankruptcy  of such  previous  owner.  In addition,  numerous  Federal and state
consumer  protection laws impose requirements on lending under conditional sales
contracts and installment loan agreements such as the Contracts, and the failure
by the  lender or seller of goods to comply  with such  requirements  could give
rise to  liabilities  of  assignees  for amounts due under such  agreements  and
claims by such  assignees may be subject to set-off as a result of such lender's
or seller's noncompliance.  These laws would apply to the Trustee as assignee of
the Contracts.  Each Seller of Contracts will warrant that each Contract sold by
it  complies  with all  requirements  of law and will  make  certain  warranties
relating to the validity,  subsistence,  perfection and priority of the security
interest in each  Manufactured  Home  securing a Contract.  A breach of any such
warranty  that  materially  adversely  affects  any  Contract  would  create  an
obligation of the Seller


                                        6

<PAGE>
to repurchase  such Contract  unless such breach is cured. If any related Credit
Enhancement  is  exhausted  and  recovery  of amounts  due on the  Contracts  is
dependent on repossession  and resale of Manufactured  Homes securing  Contracts
that are in default, certain other factors may limit the ability of the Trust to
realize  upon the  Manufactured  Homes or may limit the amount  realized to less
than the amount due. See  "Certain  Legal  Aspects of the Mortgage  Assets - The
Contracts" herein.

         Limited Liquidity.  There will be no market for the Certificates of any
series  prior to the  issuance  thereof,  and there can be no  assurance  that a
secondary  market will  develop  or, if it does  develop,  that it will  provide
liquidity of  investment or will  continue for the life of the  Certificates  of
such series. The market value of the Certificates will fluctuate with changes in
prevailing  rates of interest.  Consequently,  the sale of  Certificates  in any
market that may develop may be at a discount from the Certificates' par value or
purchase  price.  Owners  of  Certificates  generally  have no right to  request
redemption of Certificates,  and the Certificates are subject to redemption only
under the limited circumstances  described in the related Prospectus Supplement.
In addition, the Certificates will not be listed on any securities exchange.

         Limited  Assets.  Owners of  Certificates of each series must rely upon
distributions on the related  Mortgage Assets,  together with the other specific
assets  pledged for the benefit of such series  (which  assets may be subject to
release from such pledge prior to payment in full of the Certificates),  for the
payment of principal  of, and interest on, that series of  Certificates.  If the
assets   comprising  the  Trust  are  insufficient  to  make  payments  on  such
Certificates,  no other assets of the Depositor will be available for payment of
the  deficiency.  Because  payments of  principal  will be applied to classes of
outstanding  Certificates  of a series in the priority  specified in the related
Prospectus Supplement, a deficiency may have a disproportionately greater effect
on the  Certificates  of classes having lower priority in payment.  In addition,
due to  the  priority  of  payments  and  the  allocation  of  losses,  defaults
experienced on the assets comprising a Trust may have a disproportionate  effect
on a specified class or classes within such series.

         Limitations,  Reduction and Substitution of Credit Enhancement.  Credit
Enhancement may be provided in one or more of the forms described in the related
Prospectus  Supplement,  including,  but not  limited to,  prioritization  as to
payments  of one or more  classes  of such  series,  a Mortgage  Pool  Insurance
Policy,  a Special  Hazard  Insurance  Policy,  a bankruptcy  bond,  one or more
Reserve  Funds,  other  insurance,   guaranties  and  similar   instruments  and
agreements,  or any combination  thereof.  Regardless of the Credit  Enhancement
provided, the amount of coverage may be limited in amount and in most cases will
be subject to  periodic  reduction  in  accordance  with a schedule  or formula.
Furthermore,  such Credit  Enhancement may provide only very limited coverage as
to certain types of losses and may provide no coverage as to certain other types
of losses.  The Trustee may be permitted to reduce,  terminate or substitute all
or a portion of the Credit  Enhancement for any series of  Certificates,  if the
applicable  rating agencies  indicate that the then-current  rating thereof will
not be adversely affected.

         Original Issue Discount.  All the Compound  Interest  Certificates  and
Stripped Certificates that are entitled only to interest  distributions will be,
and  certain  of the other  Certificates  may be,  issued  with  original  issue
discount for federal income tax purposes.  An Owner of a Certificate issued with
original issue  discount will be required to include  original issue discount in
ordinary gross income for federal income tax purposes as it accrues,  in advance
of receipt of the cash attributable to such income.  Accrued but unpaid interest
on such  Certificates  generally  will be treated as original issue discount for
this purpose.  See "Certain Federal Income Tax Consequences - Federal Income Tax
Consequences  for REMIC  Certificates,"  "- Taxation of Regular  Certificates  -
Variable Rate Regular Certificates,"  "Certain Federal Income Tax Consequences -
Federal Income Tax  Consequences  for Certificates as to Which No REMIC Election
Is Made - Standard Certificates," and "Certain Federal Income Tax Consequences -
Premium and Discount" and "- Stripped Certificates" herein.

         Book Entry  Registration.  Because  transfers and pledges of Book Entry
Certificates  may be effected  only through  book  entries at a Clearing  Agency
through Clearing Agency Participants,  the liquidity of the secondary market for
Book Entry  Certificates  may be reduced to the extent that some  investors  are
unwilling to hold Certificates in book entry form in the name of Clearing Agency
Participants  and the ability to pledge Book Entry  Certificates  may be limited
due  to  lack  of a  physical  certificate.  Beneficial  Owners  of  Book  Entry
Certificates may, in certain cases,  experience delay in the receipt of payments
of principal and interest because such payments will


                                        7
<PAGE>
be forwarded by the Trustee to the Clearing Agency who will then forward payment
to the Clearing  Agency  Participants  who will  thereafter  forward  payment to
Beneficial Owners. In the event of the insolvency of the Clearing Agency or of a
Clearing Agency Participant in whose name Certificates are recorded, the ability
of Beneficial  Owners to obtain timely  payment and (if the limits of applicable
insurance  coverage  by  the  Securities  Investor  Protection  Corporation  are
exceeded,  or if such  coverage is otherwise  unavailable)  ultimate  payment of
principal and interest on Book Entry Certificates may be impaired.

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

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

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

         Limitations on Interest Payments and Foreclosures. Generally, under the
terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as amended (the
"Relief Act"),  or similar state  legislation,  a Mortgagor who enters  military
service  after  the  origination  of the  related  Mortgage  Loan  (including  a
Mortgagor who is a member of the National  Guard or is in reserve  status at the
time of the origination of the Mortgage Loan and is later called to active duty)
may not be charged interest (including fees and charges) above an annual rate of
6% during the period of such  Mortgagor's  active  duty  status,  unless a court
orders otherwise upon application of the lender. It is possible that such action
could have an effect, for an indeterminate period of time, on the ability of the
related  Servicer to collect full amounts of interest on certain of the Mortgage
Loans.  In addition,  the Relief Act imposes  limitations  that would impair the
ability of the related Servicer to foreclose on an affected Mortgage Loan during
the  Mortgagor's  period of active duty status.  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.

         Security  Ratings.  The rating of Certificates  credit enhanced through
external  credit  enhancement  such as a letter of  credit,  financial  guaranty
insurance  policy or  mortgage  pool  insurance  will  depend  primarily  on the
creditworthiness  of the issuer of such external  credit  enhancement  device (a
"Credit  Enhancer").  Any reduction in the rating assigned to the  claims-paying
ability of the related Credit  Enhancer below the rating  initially given to the
related  Certificates  would  likely  result in a reduction in the rating of the
Certificates. See "Ratings" in the Prospectus Supplement.

         Other Legal Considerations. Applicable federal and state laws generally
regulate interest rates and other charges, require certain disclosures, prohibit
unfair and deceptive practices, regulate debt collection, and require


                                        8
<PAGE>
licensing of the  originators of the mortgage loans and contracts.  Depending on
the provisions of the applicable law and the specified  facts and  circumstances
involved,  violations  of those  laws,  policies  and  principles  may limit the
ability to collect all or part of the  principal  of or interest on the Mortgage
Loans  and  Contracts  and may  entitle  the  borrower  to a refund  of  amounts
previously paid. See "Certain Legal Aspects of the Mortgage Assets" herein.

                         DESCRIPTION OF THE CERTIFICATES

         Each Trust will be created pursuant to an Agreement  entered into among
the Depositor,  the Trustee, the Master Servicer, if any, and the Servicer.  The
provisions  of each  Agreement  will  vary  depending  upon  the  nature  of the
Certificates  to be  issued  thereunder  and the  nature of the  related  Trust.
Certificates  which represent  beneficial  interests in the Trust will be issued
pursuant to the Agreement;  Certificates which represent debt obligations of the
Trust will be issued pursuant to an indenture between the Trust and an indenture
trustee (the "Indenture Trustee"). The following summaries and the summaries set
forth under "Administration" describe certain provisions relating to each series
of  Certificates.  The Prospectus  Supplement for a series of Certificates  will
describe the specific  provisions  relating to such series.  The Depositor  will
provide Owners of Certificates, without charge, on written request a copy of the
Agreement   for  the  related   series.   Requests   should  be   addressed   to
ContiSecurities  Asset Funding Corp., 277 Park Avenue, 38th Floor, New York, New
York 10172.  The Agreement  relating to a series of  Certificates  will be filed
with the  Securities  and Exchange  Commission  within 15 days after the date of
issuance of such series of Certificates (the "Delivery Date").

         The  Certificates of a series will be entitled to payment only from the
assets  of the  Trust  and any  other  assets  pledged  for the  benefit  of the
Certificates  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,  the  Trustee,  the  Master
Servicer,  if any,  any  Servicer  or any  affiliate  thereof  and  will  not be
guaranteed by any governmental agency. See "The Trusts" herein.

         The Mortgage  Assets relating to a series of  Certificates,  other than
Title  I  Loans  and  GNMA  MBS,  will  not  be  insured  or  guaranteed  by any
governmental  entity and, to the extent that delinquent payments on or losses in
respect  of  defaulted  Mortgage  Assets,  are not  advanced  or paid  from  any
applicable Credit  Enhancement,  such  delinquencies may result in delays in the
distribution  of  payments  on, or losses  allocated  to one or more  classes of
Certificates of such series.

General

         The  Certificates  of each series  will be issued  either in book entry
form or in fully  registered  form. The minimum  original  denomination  of each
class of Certificates  will be specified in the related  Prospectus  Supplement.
The original "Certificate  Principal Balance" of each Certificate will equal the
aggregate  distributions  or  payments  allocable  to  principal  to which  such
Certificate  is  entitled  and  distributions  allocable  to  interest  on  each
Certificate that is not entitled to distributions allocable to principal will be
calculated based on the "Notional  Principal  Balance" of such Certificate.  The
Notional  Principal Balance of a Certificate will not evidence an interest in or
entitlement to distributions  allocable to principal but will be used solely for
convenience  in  expressing  the  calculation  of interest and for certain other
purposes.

         Except as described below under "Book Entry  Registration" with respect
to Book Entry Certificates, the Certificates of each series will be transferable
and  exchangeable on a "Certificate  Register" to be maintained at the corporate
trust  office  (or the  Indenture  Trustee  in the  case of  Certificates  which
represent debt obligations of a Trust) or such other office or agency maintained
for such  purposes  by the  Trustee  (or the  Indenture  Trustee  in the case of
Certificates  which represent debt obligations of a Trust).  The Trustee (or the
Indenture  Trustee) will be appointed  initially as the "Certificate  Registrar"
and no service charge will be made for any  registration of transfer or exchange
of  Certificates,  but  payment  of a sum  sufficient  to cover any tax or other
governmental charge may be required.

         Under  current  law the  purchase  and  holding of  certain  classes of
Certificates may result in "prohibited transactions" within the meaning of ERISA
and the Code. See "ERISA Considerations" herein and in the related


                                        9
<PAGE>
Prospectus  Supplement.  Transfer  of  Certificates  of such a class will not be
registered  unless the transferee (i) executes a  representation  letter stating
that it is not, and is not  purchasing  on behalf of, any such plan,  account or
arrangement or (ii) provides an opinion of counsel  satisfactory  to the 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  Servicer  or the  Depositor  to any
obligation or liability in addition to those undertaken in the Agreement.

         As to each  series,  one or more  elections  may be made to  treat  the
related Trust or designated  portions  thereof as a REMIC for federal income tax
purposes.  The  related  Prospectus  Supplement  will  specify  whether  a REMIC
election is to be made.  Alternatively,  the  Agreement for a series may provide
that a REMIC  election  may be made at the  discretion  of the  Depositor or the
Servicer and may only be made if certain conditions are satisfied.  See "Certain
Federal Income Tax Considerations"  herein. As to any such series, the terms and
provisions applicable to the making of a REMIC election, as well as any material
federal  income  tax  consequences  to  Owners  of  Certificates  not  otherwise
described herein,  will be set forth in the related  Prospectus  Supplement.  If
such an election is made with  respect to a series,  one of the classes  will be
designated as  evidencing  the "residual  interests"  in the related  REMIC,  as
defined in the Code.  All other  classes of  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,  the
Servicer,  the Trustee,  an Owner of Residual  Certificates or another person as
specified  in the related  Prospectus  Supplement  will be obligated to take all
actions  required in order to comply with  applicable  laws and  regulations and
will be  obligated  to pay any  prohibited  transaction  taxes.  The  person  so
specified will be entitled to reimbursement for any such payment.

Classes of Certificates

         Each series of Certificates will be issued in one or more classes which
will evidence the beneficial ownership in, or the debt obligations payable from,
the assets of the Trust that are  allocable  to (i)  principal  of such class of
Certificates  and  (ii)  interest  on such  Certificates.  If  specified  in the
Prospectus  Supplement,  one or more  classes  of a series of  Certificates  may
evidence  beneficial  ownership  interests in, or the debt  obligations  payable
from, separate groups of assets included in the related Trust.

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

         Each class of Certificates that is entitled to distributions  allocable
to  interest  will bear  interest  at a fixed  rate or a rate that is subject to
change from time to time (a) in accordance with a schedule,  (b) by reference to
an index, or (c) otherwise (each, a "Certificate  Interest  Rate").  One or more
classes of  Certificates  may  provide  for  interest  that  accrues  but is not
currently payable ("Compound Interest Certificates").  With respect to any class
of Compound Interest Certificates, any interest that has accrued but is not paid
on a  given  Distribution  Date  will  be  added  to the  aggregate  Certificate
Principal Balance of such class of Certificates on that Distribution Date.

         A series of Certificates  may include one or more classes entitled only
to  distributions  or payments  (i)  allocable to  interest,  (ii)  allocable to
principal  (and  allocable  as  between  scheduled  payments  of  principal  and
Principal  Prepayments,  as defined below), or (iii) allocable to both principal
(and  allocable  as  between  scheduled  payments  of  principal  and  Principal
Prepayments)  and interest.  A series of Certificates may consist of one or more
classes as to which distributions or payments will be allocated (i) on the basis
of  collections  from  designated  portions of the assets of the Trust,  (ii) in
accordance  with a schedule or formula,  (iii) in relation to the  occurrence of
events,  or (iv)  otherwise.  The timing and  amounts of such  distributions  or
payments may vary among classes, over time or otherwise.


                                       10
<PAGE>
         A series of  Certificates  may include one or more Classes of Scheduled
Amortization  Certificates and Companion  Certificates.  "Scheduled Amortization
Certificates"  are Certificates  with respect to which payments of principal are
to be made in specified amounts on specified  Distribution  Dates, to the extent
of funds  available on such  Distribution  Date.  "Companion  Certificates"  are
Certificates  which receive  payments of all or a portion of any funds available
on a given  Distribution  Date  which are in excess of  amounts  required  to be
applied to payments on Scheduled Amortization  Certificates on such Distribution
Date. Because of the manner of application of payments of principal to Companion
Certificates,  the weighted average lives of Companion  Certificates of a series
may be expected to be more  sensitive to the actual rate of  prepayments  on the
Mortgage  Assets  in the  related  Trust  than will the  Scheduled  Amortization
Certificates of such series.

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

Distributions of Principal and Interest

         General.  Distributions  of principal  and interest will be made to the
extent of funds  available  therefor,  on the dates  specified in the Prospectus
Supplement  (each,  a  "Distribution  Date") to the  persons in whose  names the
Certificates are registered (the "Owners") at the close of business on the dates
specified in the Prospectus  Supplement (each, a "Record Date"). With respect to
Certificates other than Book Entry  Certificates,  distributions will be made by
check or money  order  mailed to the  person  entitled  thereto  at the  address
appearing  in the  Certificate  Register  or,  if  specified  in the  Prospectus
Supplement,  in  the  case  of  Certificates  that  are  of  a  certain  minimum
denomination as specified in the Prospectus Supplement,  upon written request by
the Owner of a  Certificate,  by wire  transfer  or by such  other  means as are
agreed upon with the person entitled thereto; provided,  however, that the final
distribution  in  retirement  of  the   Certificates   (other  than  Book  Entry
Certificates)  will  be  made  only  upon  presentation  and  surrender  of  the
Certificates  at the office or agency of the Trustee  specified in the notice of
such final distribution.  With respect to Book Entry Certificates, such payments
will be made as described below under "Book Entry Registration".

         Distributions  will be made out of, and only to the extent of, funds in
a  separate   account   established  and  maintained  for  the  benefit  of  the
Certificates  of the related series (the  "Certificate  Account" with respect to
such series),  including any funds  transferred  from any related  Reserve Fund.
Amounts may be invested in the Eligible Investments  specified herein and in the
Prospectus  Supplement,  and all income or other gain from such investments will
be  deposited  in the related  Certificate  Account and may be available to make
payments on the  Certificates  of the applicable  series on the next  succeeding
Distribution Date or pay after amounts owed by the Trust.

         Distributions  of  Interest.  Interest  will  accrue  on the  aggregate
Certificate  Principal Balance (or, in the case of Certificates entitled only to
distributions  allocable to interest,  the aggregate  Notional Principal Balance
(as defined below)) of each class of Certificates  entitled to interest from the
date, at the applicable  Certificate Interest Rate and for the periods (each, an
"Interest Accrual Period") specified in the Prospectus Supplement. The aggregate
Certificate   Principal  Balance  of  any  class  of  Certificates  entitled  to
distributions of principal will be the aggregate


                                       11
<PAGE>
original Certificate Principal Balance of such class of Certificates, reduced by
all distributions allocable to principal,  and, in the case of Compound Interest
Certificates,  increased by all interest  accrued but not then  distributable on
such Compound  Interest  Certificates.  With respect to a class of  Certificates
entitled only to distributions  allocable to interest, such interest will accrue
on a notional  principal  balance  (the  "Notional  Principal  Balance") of such
class,  computed  solely for  purposes  of  determining  the amount of  interest
accrued and payable on such class of Certificates.

         To the extent funds are available  therefor,  interest  accrued  during
each Interest Accrual Period on each class of Certificates  entitled to interest
(other than a class of Compound Interest  Certificates) will be distributable on
the  Distribution  Dates  specified  in  the  Prospectus  Supplement  until  the
aggregate  Certificate  Principal  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  Principal
Balance  of such  Certificates  is  reduced  to zero or for the  period  of time
designated in the Prospectus Supplement. Distributions of interest on each class
of Compound Interest Certificates will commence only after the occurrence of the
events  specified in the  Prospectus  Supplement  and,  prior to such time,  the
aggregate  Certificate Principal Balance (or Notional Principal Balance) of such
class of Compound Interest Certificates, will increase on each Distribution Date
by the  amount of  interest  that  accrued on such  class of  Compound  Interest
Certificates  during  the  preceding  Interest  Accrual  Period but that was not
required to be  distributed  to such class on such  Distribution  Date. Any such
class of Compound  Interest  Certificates will thereafter accrue interest on its
outstanding  Certificate Principal Balance (or Notional Principal Balance) as so
adjusted.

         Distributions of Principal.  The Prospectus Supplement will specify the
method by which the amount of principal to be distributed on the 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.

         One or more classes of Certificates may be entitled to receive all or a
disproportionate  percentage of the payments of principal  which are received on
the related  Mortgage Assets in advance of their scheduled due dates and are not
accompanied by amounts  representing  scheduled  interest due after the month of
such payments ("Principal Prepayments"). Any such allocation may have the effect
of accelerating the amortization of such Certificates  relative to the interests
evidenced by the other Certificates.

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

         All   distributions   allocable  to   principal   in  any   unscheduled
distribution  will be made in the same priority and manner as  distributions  of
principal on the Certificates would have been made on the next Distribution Date
except as  otherwise  stated in the related  Prospectus  Supplement,  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.



                                       12
<PAGE>
Book Entry Registration

         Certificates  may be issued as Book Entry  Certificates and held in the
name of a Clearing Agency registered with the Securities and Exchange Commission
or its nominee.  Transfers  and pledges of Book Entry  Certificates  may be made
only through entries on the books of the Clearing Agency in the name of Clearing
Agency Participants or their nominees.  Clearing Agency Participants may also be
Beneficial Owners of Book Entry Certificates.

         Purchasers  and  other  Beneficial  Owners  may  not  hold  Book  Entry
Certificates  directly but may hold, transfer or pledge their ownership interest
in the  Certificates  only through  Clearing Agency  Participants.  Furthermore,
Beneficial  Owners will  receive all payments of  principal  and  interest  with
respect to the  Certificates  and,  if  applicable,  may request  redemption  of
Certificates,   only  through  the  Clearing  Agency  and  the  Clearing  Agency
Participants. Beneficial Owners will not be registered Owners of Certificates or
be entitled to receive  definitive  certificates  representing  their  ownership
interest in the  Certificates  except under the limited  circumstances,  if any,
described in the related Prospectus  Supplement.  See "Risk Factors - Book Entry
Registration" herein.

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

List of Owners of Certificates

         Upon written request of a specified  number or percentage  interests of
Owners of  Certificates  of record of a series of  Certificates  for purposes of
communicating  with other Owners of Certificates with respect to their rights as
Owners  of  Certificates,  the  Trustee  (or  Indenture  Trustee  in the case of
Certificates  representing  debt obligations of a Trust) will afford such Owners
access during  business hours to the most recent list of Owners of  Certificates
of that series held by the Trustee. With respect to Book Entry Certificates, the
only named Owner on the Certificate Register will be the Clearing Agency.

         The  Agreement  will not provide for the holding of any annual or other
meetings of Owners of Certificates.


                                   THE TRUSTS

         The  Trust  for a series  of  Certificates  will  consist  of:  (i) the
Mortgage Assets (subject, if specified in the Prospectus Supplement,  to certain
exclusions)  received on and after the related  Cut-Off Date;  (ii) all payments
(subject, if specified in the Prospectus  Supplement,  to certain exclusions) in
respect of such Mortgage Assets, which may be adjusted,  to the extent specified
in the  related  Prospectus  Supplement,  in the case of  interest  payments  on
Mortgage Assets, to the Pass-Through  Rate; (iii) if specified in the Prospectus
Supplement,  reinvestment income on such payments;  (iv) with respect to a Trust
that includes Mortgage Loans, or Contracts, all property acquired by foreclosure
or deed in lieu  of  foreclosure  with  respect  to any  such  Mortgage  Loan or
Contract;  (v) certain  rights of the Trustee,  the  Depositor  and the Servicer
under any policies  required to be maintained in respect of the related Mortgage
Assets; and (vi) if so specified in the Prospectus Supplement, one or more forms
of Credit Enhancement.

         The  Certificates  of each series will be entitled to payment only from
the assets of the related Trust and any other assets  pledged  therefor and will
not be  entitled  to  payments  in  respect  of the  assets of any  other  trust
established by the Depositor.

         Mortgage  Assets may be acquired by the  Depositor  from  affiliated or
unaffiliated  originators.  The following is a brief description of the Mortgage
Assets expected to be included in the Trusts. If specific information


                                       13
<PAGE>
respecting  the Mortgage  Assets is not known at the time the related  series of
Certificates  initially  are  offered,  more general  information  of the nature
described  below will be  provided  in the related  Prospectus  Supplement,  and
specific  information will be set forth in a report on Form 8-K to be filed with
the  Securities  and Exchange  Commission  within fifteen days after the initial
issuance of such Certificates.  A copy of the Agreement (and of the indenture in
the case of  Certificates  which  represent  debt  obligations  of a Trust) with
respect to each series of Certificates will be attached to the Form 8-K and will
be  available  for  inspection  at the  corporate  trust  office of the  Trustee
specified  in the related  Prospectus  Supplement.  A schedule  of the  Mortgage
Assets relating to each series of Certificates,  will be attached to the related
Agreement delivered to the Trustee upon delivery of such Certificates.

Mortgage Loans

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

         The Mortgage Loans will be "conventional"  mortgage loans, that is they
will not be insured or guaranteed by any governmental  agency, the principal and
interest  on  the  Mortgage  Loans  included  in  the  Trust  for  a  series  of
Certificates  will be  payable  either  on the  first  day of each  month  or on
different  scheduled  days  throughout  each  month,  and the  interest  will be
calculated  either on a  simple-interest  or accrual  method as described in the
related  Prospectus  Supplement.  When a full  principal  amount  is  paid  on a
Mortgage Loan during a month,  the mortgagor is generally  charged interest only
on the days of the month actually elapsed up to the date of such prepayment,  at
a daily  interest rate that is applied to the  principal  amount of the Mortgage
Loan so prepaid.

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

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

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



                                       14
<PAGE>
                  (c) Monthly  payments of  principal  and interest may be fixed
         for the life of the Mortgage Loan, may increase over a specified period
         of time or may change from period to period. Mortgage Loans may include
         limits on  periodic  increases  or  decreases  in the amount of monthly
         payments  and  may  include  maximum  or  minimum  amounts  of  monthly
         payments.

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

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

         The  "Loan-to-Value  Ratio" of any Mortgage  Loan will be determined by
dividing the amount of the Mortgage Loan by the Original Value  (defined  below)
of the related Mortgaged Property.  The "principal amount" of the Mortgage Loan,
for purposes of  computation  of the  Loan-to-Value  Ratio of any Mortgage Loan,
will  include any part of an  origination  fee that has been  financed.  In some
instances,  it may also include  amounts which the seller or some other party to
the  transaction  has paid to the  mortgagee,  such as minor  reductions  in the
purchase price made at the closing.  The "Original  Value" of a Mortgage Loan is
(a) in the case of any purchase money Mortgage Loan, the lesser of (i) the value
of the mortgaged  property,  based on an appraisal  thereof and (ii) the selling
price,  and (b)  otherwise  the  value of the  mortgaged  property,  based on an
appraisal thereof.

         There can be no assurance  that the Original  Value will reflect actual
real estate values during the term of a Mortgage Loan. If the  residential  real
estate market should  experience an overall decline in property values such that
the  outstanding  principal  balances of the  Mortgage  Loans become equal to or
greater  than the  values  of the  Mortgaged  Properties,  the  actual  rates of
delinquencies,  foreclosures and losses could be significantly higher than those
now generally experienced in the mortgage lending industry. In addition, adverse
economic  conditions (which may or may not affect real estate values) may affect
the timely and ultimate payment by mortgagors of scheduled payments of principal
and  interest  on the  Mortgage  Loans and,  accordingly,  the  actual  rates of
delinquencies, foreclosures and losses with respect to the Mortgage Loans.

Contracts

         Each pool of  Contracts  included in the Trust with respect to a series
of  Certificates  (the  "Contract  Pool") will consist of  manufactured  housing
conditional  sales  contracts and installment  loan agreements or  participation
interests therein (collectively, "Contracts"). The Contracts may be conventional
manufactured  housing contracts or contracts insured by the FHA, including Title
I Contracts,  or partially  guaranteed  by the VA. Each Contract is secured by a
Manufactured Home. The Prospectus  Supplement will specify whether the Contracts
will be fully  amortizing  or have a balloon  payment and whether they will bear
interest at a fixed or variable rate.

         The Manufactured  Homes securing the Contracts  consist of manufactured
homes  within the  meaning of 42 United  States  Code,  Section  5402(6),  which
defines a  "Manufactured  Home" as "a  structure,  transportable  in one or more
sections,  which in the  traveling  mode, is eight body feet or more in width or
forty body feet or more in length,  or, when erected on site,  is three  hundred
twenty or more square feet, and which is built on a permanent


                                       15
<PAGE>

chassis  and  designed  to be  used as a  dwelling  with  or  without  permanent
foundation when connected to the required utilities,  and includes the plumbing,
heating, air-conditioning, and electrical systems contained therein; except that
such term shall include any structure  which meets all the  requirements of this
paragraph   except  the  size   requirements  and  with  respect  to  which  the
manufacturer  voluntarily  files a  certification  required by the  Secretary of
Housing and Urban Development and complies with the standards  established under
[this] chapter." Moreover,  if an election is made to treat the Trust as a REMIC
as described in "Certain  Federal  Income Tax  Consequences - Federal Income Tax
Consequences  for REMIC  Certificates"  herein,  Manufactured  Homes will have a
minimum of 400 square feet of living space and a minimum  width in excess of 102
inches.

         For  purposes of  calculating  the  loan-to-  value ratio of a Contract
relating to a new Manufactured  Home, the "Collateral  Value" is no greater than
the sum of a fixed  percentage of the list price of the unit actually  billed by
the  manufacturer  to the dealer  (exclusive  of  freight  to the  dealer  site)
including  "accessories"  identified in the invoice (the "Manufacturer's Invoice
Price"),  plus the actual cost of any accessories  purchased from the dealer,  a
delivery and set-up allowance, depending on the size of the unit and the cost of
state  and  local  taxes,  filing  fees and up to  three  years  prepaid  hazard
insurance  premiums.  The Collateral  Value of a used  Manufactured  Home is the
least of the sales price,  the  appraised  value,  and the  National  Automobile
Dealer's  Association  book  value  plus  prepaid  taxes  and  hazard  insurance
premiums.  The appraised value of a Manufactured  Home is based upon the age and
condition of the manufactured  housing unit and the quality and condition of the
mobile home park in which it is situated, if applicable.

         The  related  Prospectus  Supplement  may  specify  for  the  Contracts
contained  in the  related  Contract  Pool,  among  other  things,  the  date of
origination of the Contracts;  the annual percentage rates on the Contracts; the
loan-to-value  ratios; the minimum and maximum outstanding  principal balance as
of  the  Cut-Off  Date  and  the  average  outstanding  principal  balance;  the
outstanding  principal  balances of the Contracts included in the Contract Pool;
the original  maturities  of the  Contracts;  and the last  maturity date of any
Contract.

Mortgage-Backed Securities

         "Mortgage-Backed  Securities"  (or "MBS") may include (i) private (that
is,  not   guaranteed  or  insured  by  the  United  States  or  any  agency  or
instrumentality   thereof)  mortgage   participations,   mortgage   pass-through
certificates or other mortgage-backed securities or (ii) certificates insured or
guaranteed by FHLMC or FNMA or GNMA.

         Any MBS will have been issued pursuant to a participation and servicing
agreement, a pooling and servicing agreement,  an indenture or similar agreement
(an "MBS  Agreement").  A seller (the "MBS  Issuer")  and/or  servicer (the "MBS
Servicer")  of the  underlying  mortgage  loans will have  entered  into the MBS
Agreement  with a  trustee  or a  custodian  under the MBS  Agreement  (the "MBS
Trustee"), if any, or with the original purchaser or purchasers of the MBS.

         The  MBS  may  have   been   issued  in  one  or  more   classes   with
characteristics  similar  to  the  classes  of  Certificates  described  herein.
Distributions  in respect of the MBS will be made by the MBS Servicer or the MBS
Trustee on the dates  specified in the related  Prospectus  Supplement.  The MBS
Issuer or the MBS Servicer or another person specified in the related Prospectus
Supplement  may have the right or obligation to repurchase or substitute  assets
underlying the MBS after a certain date or under other  circumstances  specified
in the related Prospectus Supplement.

         Reserve funds, subordination, cross-support or other credit enhancement
similar to that described for the  Certificates  under "Credit  Enhancement" may
have been provided with respect to the MBS. The type, characteristics and amount
of such credit enhancement, if any, will be a function of the characteristics of
the  underlying  mortgage  loans and other factors and generally  will have been
established on the basis of the  requirements of any rating agency that may have
assigned a rating to the MBS, or by the initial purchasers of the MBS.

         The Prospectus  Supplement for a series of  Certificates  that evidence
interests  in MBS will  specify,  to the  extent  available,  (i) the  aggregate
approximate initial and outstanding principal amount and type of the MBS to be


                                       16
<PAGE>
included in the Trust,  (ii) the original and remaining term to stated  maturity
of the MBS, if applicable, (iii) the pass-through or bond rate of the MBS or the
formula for determining such rates, (iv) the payment characteristics of the MBS,
(v) the  MBS  Issuer,  MBS  Servicer  and MBS  Trustee,  as  applicable,  (vi) a
description of the credit support,  if any, (vii) the circumstances  under which
the stated  underlying  mortgage  loans,  or the MBS themselves may be purchased
prior to their  maturity,  (viii)  the  terms on  which  mortgage  loans  may be
substituted  for those  originally  underlying  the MBS, (ix) the servicing fees
payable under the MBS Agreement,  (x) to the extent  available to the Depositor,
information  in  respect  of  the  underlying   mortgage  loans,  and  (xi)  the
characteristics of any cash flow agreements that relate to the MBS.

Other Mortgage Securities

         Other Mortgage  Securities  include other  securities  that directly or
indirectly  represent  an  ownership  interest in, or are secured by and payable
from, mortgage loans on real property or mortgage-backed  securities,  including
residual  interests in  issuances  of  collateralized  mortgage  obligations  or
mortgage  pass-through  certificates.  Any Other  Mortgage  Securities  that are
privately  placed  securities will not be included in a Trust until such time as
such privately placed securities would be freely transferrable  pursuant to Rule
144A of the  Securities  Act of 1933,  as amended.  Further  (i) such  privately
placed  securities  will have been  acquired  in the  secondary  market  and not
pursuant to an initial offering  thereof and (ii) the underlying  issuer of such
securities  will  not be  affiliated  with  the  Depositor  and will not have an
interest in the Trust.  The Prospectus  Supplement for a series of  Certificates
will describe any Other Mortgage Securities to be included in the Trust for such
series.


                               CREDIT ENHANCEMENT

         General.  Various  forms of Credit  Enhancement  may be  provided  with
respect to one or more  classes of a series of  Certificates  or with respect to
the assets in the related Trust.  Credit  Enhancement  may be in the form of the
subordination  of one or more classes of the  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,  Special  Hazard  Insurance  Policy,
bankruptcy bond, or another form of Credit Enhancement  described in the related
Prospectus Supplement,  or any combination of the foregoing.  Credit Enhancement
may not  provide  protection  against  all  risks of loss and may not  guarantee
repayment  of the entire  principal  balance of the  Certificates  and  interest
thereon.  If losses occur which exceed the amount covered by Credit  Enhancement
or which are not covered by the Credit Enhancement,  Owners of Certificates will
bear their allocable share of deficiencies.

         Financial Guaranty Insurance  Policies.  If so specified in the related
Prospectus  Supplement,  a financial  guaranty  insurance  policy or surety bond
("Financial  Guaranty Insurance Policy") may be obtained and maintained for each
class or series of Certificates.  The issuer of any Financial Guaranty Insurance
Policy  (a  "Financial  Guaranty  Insurer")  will be  described  in the  related
Prospectus  Supplement.  Such description will include financial  information on
the Financial Guaranty Insurer. In addition, the audited financial statements of
a  Financial  Guaranty  Insurer and an  auditors  consent to use such  financial
statements will be filed with the Securities and Exchange Commission on Form 8-K
or will be  incorporated  by reference to financial  statements  already on file
with the Securities and Exchange Commission.

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Financial  Guaranty  Insurance  Policy  will   unconditionally  and  irrevocably
guarantee to Certificateholders  that an amount equal to each full and completed
insured  payment  will be received  by an agent of the  Trustee  (an  "Insurance
Paying Agent") on behalf of Certificateholders,  for distribution by the Trustee
to each Certificateholder.  The "insured payment" will be defined in the related
Prospectus  Supplement,  and  will  generally  equal  the  full  amount  of  the
distributions of principal and interest to which Certificateholders are entitled
under the related  Agreement plus any other amounts  specified therein or in the
related Prospectus Supplement (the "Insured Payment").

         Financial  Guaranty  Insurance  Policies  may  apply  only  to  certain
specified  classes,  or may  apply  at the  Mortgage  Asset  level  and  only to
specified Mortgage Assets.



                                       17
<PAGE>
         The specific terms of any Financial  Guaranty  Insurance Policy will be
as set forth in the related Prospectus Supplement.  Financial Guaranty Insurance
Policies may have limitations  including (but not limited to) limitations on the
insurer's  obligation to guarantee the obligations of the Seller or Depositor to
repurchase or substitute for any Mortgage Loans,  Financial  Guaranty  Insurance
Policies will not guarantee any specified rate of prepayments  and/or to provide
funds to redeem Certificates on any specified date.

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

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

         In  addition  to or in lieu of the  foregoing,  all or any  portion  of
distributions otherwise payable to Subordinated Certificates on any Distribution
Date may instead be deposited  into one or more Reserve Funds (as defined below)
established by the Trustee. If so specified in the Prospectus  Supplement,  such
deposits may be made on each  Distribution  Date, on each  Distribution Date for
specified periods, or on each Distribution Date until the balance in the Reserve
Fund has reached a specified  amount and,  following  payments  from the Reserve
Fund to Owners of Senior  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  Prospectus  Supplement.  If so  specified  in  the
Prospectus Supplement, amounts on deposit in the Reserve Fund may be released to
the Depositor or the Owners of any class of  Certificates at the times and under
the circumstances specified in the Prospectus Supplement.

         If  specified  in  the  Prospectus   Supplement,   various  classes  of
Subordinate  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  Prospectus  Supplement.  As
between  classes of Subordinated  Certificates,  payments with respect to Senior
Certificates on account of  delinquencies  or losses and payments to any Reserve
Fund will be allocated as specified in the Prospectus Supplement.

         Overcollateralization.  If  specified  in  the  Prospectus  Supplement,
subordination  provisions  of a Trust  may be used to  accelerate  to a  limited
extent the  amortization of one or more classes of Certificates  relative to the
amortization  of the related  Mortgage Loans.  The  accelerated  amortization is
achieved  by the  application  of  certain  excess  interest  to the  payment of
principal  of one or more classes of  Certificates.  This  acceleration  feature
creates,   with   respect   to   the   Mortgage   Loans   or   groups   thereof,
overcollateralization  which results from the excess of the aggregate  principal
balance of the related  Mortgage Loans,  or a group thereof,  over the principal
balance of the related class of Certificates. Such acceleration may continue for
the life of the related Certificates, or may be


                                       18
<PAGE>
limited.  In the  case of  limited  acceleration,  once  the  required  level of
overcollateralization is reached, and subject to certain provisions specified in
the related Prospectus Supplement,  such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.

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

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

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

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

         In general,  a Mortgage Pool  Insurance  Policy may not insure  against
loss  sustained by reason of a default  arising from,  among other  things,  (i)
fraud  or  negligence  in the  origination  or  servicing  of a  Mortgage  Loan,
including  misrepresentation  by  the  Mortgagor  or  persons  involved  in  the
origination  thereof or (ii)  failure  to  construct  a  Mortgaged  Property  in
accordance  with  plans  and  specifications.  If so  specified  in the  related
Prospectus  Supplement,  a  failure  of  coverage  attributable  to  one  of the
foregoing events might result in a breach of a representation  of the Seller and
in such  event  might  give rise to an  obligation  on the part of the Seller to
purchase the  defaulted  Mortgage  Loan if the breach  materially  and adversely
affects the interests of the Owners of the  Certificates  and cannot be cured by
the Seller.

         The  original  amount of coverage  under any  Mortgage  Pool  Insurance
Policy  will be  reduced  over the life of such  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 generally include certain expenses incurred with respect to the
applicable  Mortgage  Loans as well as accrued  interest on delinquent  Mortgage
Loans to the date of payment of the claim.  See  "Certain  Legal  Aspects of the
Mortgage Assets - Foreclosure" herein. Accordingly, if aggregate net claims paid
under any  Mortgage  Pool  Insurance  Policy reach the  original  policy  limit,
coverage  under that  Mortgage Pool  Insurance  Policy will be exhausted and any
further  losses  will be borne by one or more  classes  of  Certificates  unless
otherwise  covered by another  form of Credit  Enhancement,  as specified in the
Prospectus Supplement.



                                       19
<PAGE>
         Since any Mortgage Pool Insurance Policy may require that the Mortgaged
Property  subject to a  defaulted  Mortgage  Loan be  restored  to its  original
condition  prior to  claiming  against  the Pool  Insurer,  such  policy may not
provide  coverage  against  hazard  losses.  As set forth  under  "Servicing  of
Mortgage Loans and Contracts -- Standard Hazard Insurance",  the hazard policies
concerning the Mortgage Loans  typically  exclude from coverage  physical damage
resulting  from a number of  causes  and even when the  damage is  covered,  may
afford recoveries which are significantly less than the full replacement cost of
such losses.  Even if special hazard insurance is applicable as specified in the
Prospectus  Supplement,  no  coverage in respect of special  hazard  losses will
cover all  risks,  and the  amount of any such  coverage  will be  limited.  See
"Special Hazard Insurance" below. As a result,  certain hazard risks will not be
insured  against  and will  therefore  be borne by Owners  of the  Certificates,
unless otherwise covered by another form of Credit Enhancement,  as specified in
the Prospectus Supplement.

         The terms of any Mortgage Pool Insurance  Policy relating to a Contract
Pool will be described in the related Prospectus Supplement.

         Special  Hazard  Insurance.  If  specified  in the  related  Prospectus
Supplement,  one or more special  hazard  insurance  policies  (each, a "Special
Hazard Insurance Policy") will be obtained.

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

         Subject to the  foregoing  limitations,  any Special  Hazard  Insurance
Policy  generally  will  provide  that,  where there has been damage to property
securing a  foreclosed  Mortgage  Loan (title to which has been  acquired by the
insured)  and to the extent such  damage is not covered by the hazard  insurance
policy or flood  insurance  policy,  if any,  maintained  with  respect  to such
Mortgage Loan, the issuer of the Special Hazard  Insurance  Policy (the "Special
Hazard Insurer") will pay the lesser of (i) the cost of repair or replacement of
such  property  or (ii) upon  transfer of the  property  to the  special  hazard
insurer,  the  unpaid  principal  balance of such  Mortgage  Loan at the time of
acquisition of such property by foreclosure or deed in lieu of foreclosure, plus
accrued interest to the date of claim  settlement and certain expenses  incurred
with  respect to such  property.  If the unpaid  principal  balance plus accrued
interest and certain expenses is paid by the Special Hazard Insurer,  the amount
of further  coverage under the related Special Hazard  Insurance  Policy will be
reduced by such amount less any net proceeds from the sale of the property.  Any
amount  paid as the cost of  repair or  replacement  of the  property  will also
reduce  coverage by such amount.  Restoration  of the property with the proceeds
described  under (i) above  will  satisfy  the  condition  under any  applicable
Mortgage  Pool  Insurance  Policy that the  property be restored  before a claim
under such Mortgage Pool Insurance Policy may be validly  presented with respect
to the defaulted  Mortgage Loan secured by such property.  The payment described
under (ii) above will render  unnecessary  presentation of a claim in respect of
such Mortgage Loan under any related Mortgage Pool Insurance Policy.  Therefore,
so long as a Mortgage Pool Insurance  Policy  remains in effect,  the payment by
the Special Hazard Insurer under a Special Hazard  Insurance  Policy of the cost
of repair or  replacement or the unpaid  principal  balance of the Mortgage Loan
plus accrued  interest and certain  expenses will not affect the total insurance
proceeds but will affect the relative  amounts of coverage  remaining  under any
related Special Hazard  Insurance Policy and any related Mortgage Pool Insurance
Policy.

         The terms of any Special Hazard Insurance Policy relating to a Contract
Pool will be described in the related Prospectus Supplement.


                                       20
<PAGE>

         Bankruptcy  Bond.  In the  event of a  bankruptcy  of a  borrower,  the
bankruptcy  court may establish  the value of the property  securing the related
Mortgage Loan at an amount less than the then outstanding  principal  balance of
such  Mortgage  Loan.  The amount of the  secured  debt could be reduced to such
value  and the  holder of such  Mortgage  Loan thus  would  become an  unsecured
creditor to the extent the outstanding  principal  balance of such Mortgage Loan
exceeds the value so  assigned  to the  property  by the  bankruptcy  court.  In
addition, certain other modifications of the terms of a Mortgage Loan can result
from a  bankruptcy  proceeding,  including  the  reduction  in monthly  payments
required to be made by the borrower.  See "Certain Legal Aspects of the Mortgage
Assets"  herein.  If so  provided  in the  related  Prospectus  Supplement,  the
Depositor  will obtain a  bankruptcy  bond or similar  insurance  contract  (the
"bankruptcy   bond")  for  proceedings  with  respect  to  borrowers  under  the
Bankruptcy  Code. The bankruptcy bond will cover certain losses resulting from a
reduction  by a  bankruptcy  court of  scheduled  payments of  principal  of and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage Loan and will cover certain unpaid  interest on the amount of such
a principal reduction from the date of the filing of a bankruptcy petition.

         The  bankruptcy  bond will  provide  coverage in the  aggregate  amount
specified in the related Prospectus  Supplement.  Such amount will be reduced by
payments  made under such  bankruptcy  bond in respect of the  related  Mortgage
Loans and will not be restored.

         If  specified  in the  related  Prospectus  Supplement,  other forms of
Credit Enhancement may be provided to cover such bankruptcy-related  losses. Any
bankruptcy  bond  or  other  form  of  Credit  Enhancement   provided  to  cover
bankruptcy-related   losses  will  be  described   in  the  related   Prospectus
Supplement.

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

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

         Other Insurance,  Guaranties and Similar Instruments or Agreements.  If
specified  in the  Prospectus  Supplement,  the related  Trust may also  include
insurance,  guaranties,  surety bonds, letters of credit,  guaranteed investment
contracts  or similar  arrangements  for the purpose of (i)  maintaining  timely
payments  or  providing  additional  protection  against  losses  on the  assets
included in such Trust, (ii) paying administrative  expenses, (iii) establishing
a minimum  reinvestment  rate on the payments  made in respect of such assets or
principal  payment  rate on such assets,  (iv)  guaranteeing  timely  payment of
principal and interest under the  Certificates,  or for such other purpose as is
specified  in  such  Prospectus   Supplement.   Such  arrangements  may  include
agreements  under which Owners of  Certificates  are entitled to receive amounts
deposited in various  accounts  held by the Trustee upon the terms  specified in
the Prospectus Supplement. Such arrangements may be in lieu of any obligation of
the Servicers or the Seller to advance delinquent installments in respect of the
Mortgage  Loans.  See  "Servicing  of Mortgage  Loans and  Contracts - Advances"
herein.


                                       21
<PAGE>

                    SERVICING OF MORTGAGE LOANS AND CONTRACTS

         With respect to each series of Certificates, the related Mortgage Loans
and Contracts  will be serviced by a sole servicer or by a master  servicer with
various  sub-servicers  pursuant to, or as provided for in, the  Agreement.  The
Prospectus  Supplement  for each series will specify the servicer and the master
servicer, if any, for such series.

         The related Prospectus  Supplement will specify whether the Servicer is
a FNMA- or FHLMC-approved  servicer of conventional mortgage loans. In addition,
the Depositor will require adequate servicing experience, where appropriate, and
financial  stability,  generally  including  a  net  worth  requirement  (to  be
specified in the Agreement) as well as satisfaction of certain other criteria.

         Each Servicer will be required to perform the customary  functions of a
mortgage loan  servicer,  including  collection of payments from  borrowers (the
"Mortgagors") and remittance of such collections to the Trustee,  maintenance of
applicable  standard hazard  insurance or primary mortgage  insurance  policies,
attempting  to  cure  delinquencies,  supervising  foreclosures,  management  of
Mortgaged  Properties under certain  circumstances,  and maintaining  accounting
records  relating to the Mortgage  Loans and Contracts,  as applicable,  and, if
specified  in the  related  Prospectus  Supplement,  maintenance  of  escrow  or
impoundment  accounts of Mortgagors for payment of taxes,  insurance,  and other
items  required to be paid by the  Mortgagor  pursuant to the  Mortgage  Loan or
Contract.  Each  Servicer  will also be obligated to make advances in respect of
delinquent  installments  on Mortgage  Loans and Contracts,  as  applicable,  as
described  more fully under " - Payments  on  Mortgage  Loans" and " - Advances"
below and in respect  of  certain  taxes and  insurance  premiums  not paid on a
timely basis by Mortgagors.

         Each Servicer will be entitled to a monthly  servicing fee as specified
in the related  Prospectus  Supplement.  Each  Servicer  will also  generally be
entitled to collect  and retain,  as part of its  servicing  compensation,  late
payment  charges  and  assumption  underwriting  fees.  Each  Servicer  will  be
reimbursed  from  proceeds of one or more of the  insurance  policies  described
herein  ("Insurance  Proceeds") or from proceeds received in connection with the
liquidation  of defaulted  Mortgage Loans  ("Liquidation  Proceeds") for certain
expenditures  pursuant to the  Agreement.  See " -  Advances"  and " - Servicing
Compensation and Payment of Expenses" below.

         Each  Servicer  will be  required  to service  each  Mortgage  Loan and
Contract,  as applicable,  pursuant to the terms of the Agreement for the entire
term of such Mortgage Loan and Contract, as applicable, unless such Agreement is
earlier  terminated.  Upon  termination,  a replacement for the Servicer will be
appointed.

Payments on Mortgage Loans

         Each Servicer will  establish and maintain a separate  account (each, a
"Custodial Account"). Subject to the following paragraph, each Custodial Account
must be an account the deposits in which are fully insured by either the Federal
Deposit   Insurance   Corporation   ("FDIC")  or  the   National   Credit  Union
Administration ("NCUA") or are, to the extent such deposits are in excess of the
coverage provided by such insurance, continuously secured by certain obligations
issued or guaranteed by the United States of America.  If at any time the amount
on  deposit  in such  Custodial  Account  shall  exceed the amount so insured or
secured, the applicable Servicer must remit to the Trustee the amount on deposit
in such Custodial  Account which exceeds the amount so insured or secured,  less
any  amount  such  Servicer  may  retain  for its own  account  pursuant  to its
Servicing Agreement.

         Notwithstanding the foregoing,  the deposits in a Servicer's  Custodial
Account will not be required to be fully insured or secured as described  above,
and such Servicer  will not be required to remit  amounts on deposit  therein in
excess of the amount so  insured  or  secured,  so long as such  Servicer  meets
certain  requirements  established by the rating agencies  requested to rate the
Certificates.

         Each  Servicer is required to deposit into its  Custodial  Account on a
daily  basis all  amounts in  respect of each  Mortgage  Loan  received  by such
Servicer,  with interest adjusted to a rate (the "Remittance Rate") equal to the
related Mortgage Rate less the Servicer's servicing fee rate. On the day of each
month specified in the related  Prospectus  Supplement (the "Remittance  Date"),
each Servicer of the Mortgage Loans will remit to the Trustee all


                                       22
<PAGE>
funds  held  in its  Custodial  Account  with  respect  to each  Mortgage  Loan;
provided,  however, that Principal Prepayments may be remitted on the Remittance
Date in the month following the month of such prepayment.  Each Servicer will be
required  pursuant to the terms of the Agreement and as specified in the related
Prospectus Supplement,  to remit with each Principal Prepayment interest thereon
at the Remittance Rate through the last day of the month in which such Principal
Prepayment is made.  Each Servicer may also be required to advance its own funds
as described below.

Advances

         With respect to a  delinquent  Mortgage  Loan or Contract,  the related
Servicer  may be  obligated  (but only to the  extent  set forth in the  related
Prospectus  Supplement)  to advance  its own funds or funds  from its  Custodial
Account  equal to the  aggregate  amount of payments of  principal  and interest
(adjusted to the  applicable  Remittance  Rate) which were due on a due date and
which are  delinquent  as of the close of business on the business day preceding
the  Remittance  Date  ("Monthly  Advance").  Generally,  such  advances will be
required to be made by the  Servicer  unless the Servicer  determines  that such
advances  ultimately  would not be recoverable  under any  applicable  insurance
policy, from the proceeds of liquidation of the related Mortgaged Properties, or
from any other source (any amount not so  reimbursable  being referred to herein
as a "Nonrecoverable  Advance"). Such advance obligation generally will continue
through the month following the month of final liquidation of such Mortgage Loan
or Contract.  Any Servicer  funds thus  advanced  will be  reimbursable  to such
Servicer out of  recoveries on the Mortgage  Loans or Contracts  with respect to
which such amounts were  advanced.  Each Servicer will also be obligated to make
advances  with  respect  to certain  taxes and  insurance  premiums  not paid by
Mortgagors  on a  timely  basis.  Funds  so  advanced  are  reimbursable  to the
Servicers  out of recoveries on the related  Mortgage  Loans or Contracts.  Each
Servicer's right of reimbursement for any advance will be prior to the rights of
the Trust to receive any related  Insurance  Proceeds or  Liquidation  Proceeds.
Failure by a Servicer  to make a required  Monthly  Advance  will be grounds for
termination under the related Agreement.

Collection and Other Servicing Procedures

         Each Servicer will service the Mortgage Loans and Contracts pursuant to
guidelines established in the related Agreement.

         Mortgage Loans. The Servicer will be responsible for making  reasonable
efforts  to  collect  all  payments  called for under the  Mortgage  Loans.  The
Servicer will be obligated to follow such normal  practices and procedures as it
deems necessary or advisable to realize upon a defaulted  Mortgage Loan. In this
regard,  the  Servicer  may  (directly  or  through a local  assignee)  sell the
property at a foreclosure or trustee's sale,  negotiate with the Mortgagor for a
deed in lieu of foreclosure or, in the event a deficiency  judgment is available
against  the  Mortgagor  or other  person  (see  "Certain  Legal  Aspects of the
Mortgage  Assets  --  Foreclosure  -   Anti-Deficiency   Legislation  and  Other
Limitations  on  Lenders"  for a  description  of the  limited  availability  of
deficiency  judgments),  foreclose  against  such  property  and proceed for the
deficiency  against  the  appropriate  person.  The amount of the  ultimate  net
recovery  (including the proceeds of any Mortgage Pool Insurance Policy or other
applicable  Credit  Enhancement),  after  reimbursement  to the  Servicer of its
expenses  incurred in  connection  with the  liquidation  of any such  defaulted
Mortgage  Loan and prior  unreimbursed  advances of principal  and interest with
respect thereto will be deposited in the  Certificate  Account when realized and
will be  distributed to Owners of  Certificates  on the next  Distribution  Date
following the month of receipt.

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



                                       23
<PAGE>
         In general, a  "tenant-stockholder"  (as defined in Code Section 216(b)
(2)) of a corporation  that  qualifies as a  "cooperative  housing  corporation"
within the meaning of Code Section  216(b)(1) is allowed a deduction for amounts
paid or accrued  within his taxable  year to the  corporation  representing  his
proportionate  share of certain interest  expenses and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections 163 and 164. In order for a  corporation  to qualify under Code Section
216(b)(1)  for its taxable year in which such items are allowable as a deduction
to the corporation, such Section requires, among other things, that at least 80%
of the gross income of the corporation be derived from its  tenant-stockholders.
By virtue of this requirement,  the status of a corporation for purposes of Code
Section  216(b)(1)  must be determined on a  year-to-year  basis.  Consequently,
there can be no assurance that  Cooperatives  relating to the Cooperative  Loans
will qualify under such Section for any particular  year. In the event that such
a  Cooperative  fails  to  qualify  for  one or more  years,  the  value  of the
collateral  securing  any  related  Cooperative  Loans  could  be  significantly
impaired  because no deduction  would be  allowable  to its  tenant-stockholders
under  Code  Section  216(a)  with  respect  to  those  years.  In  view  of the
significance of the tax benefits accorded  tenant-stockholders  of a corporation
that qualifies as a cooperative  housing  corporation,  however,  the likelihood
that  such a  failure  would be  permitted  to  continue  over a period of years
appears remote.

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

         If a  Mortgaged  Property  has been or is about to be  conveyed  by the
Mortgagor,  the Servicer  will be obligated  (to the extent it has  knowledge of
such  conveyance)  to accelerate  the maturity of the Mortgage  Loan,  unless it
reasonably  believes it is unable to enforce that Mortgage Loan's  "due-on-sale"
clause under the applicable law. If it reasonably  believes it may be restricted
by law, for any reason, from enforcing such a "due-on-sale" clause, the Servicer
may enter into an assumption and modification  agreement with the person to whom
such property has been or is about to be conveyed, pursuant to which such person
becomes  liable under the Mortgage  Note,  provided  such person  satisfies  the
criteria  required to maintain the  coverage  provided by  applicable  insurance
policies (unless  otherwise  restricted by applicable law). Any fee collected by
the Servicer for entering into an assumption  agreement  will be retained by the
Servicer  as  additional   servicing   compensation.   For  a   description   of
circumstances  in which the  Servicer  may be unable  to  enforce  "due-on-sale"
clauses,  see "Certain  Legal  Aspects of the Mortgage  Assets -  Foreclosure  -
Enforceability  of  Certain  Provisions"  herein.  In  connection  with any such
assumption,  the  Mortgage  Rate borne by the related  Mortgage  Note may not be
decreased.

         If specified in the related  Prospectus  Supplement,  the Servicer will
maintain  with one or more  depository  institutions  one or more  accounts into
which it will deposit all payments of taxes, insurance premiums,  assessments or
comparable  items received for the account of the Mortgagors.  Withdrawals  from
such account or accounts may be made only to effect payment of taxes,  insurance
premiums,  assessments  or  comparable  items,  to reimburse the Servicer out of
related  collections for any cost incurred in paying taxes,  insurance  premiums
and  assessments  or  otherwise  preserving  or  protecting  the  value  of  the
Mortgages,  to refund to mortgagors any amounts determined to be overages and to
pay interest to Mortgagors on balances in such account or accounts to the extent
required by law.

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

         Contracts.  Pursuant to the  Agreement,  the Servicer  will service and
administer the Contracts  assigned to the Trustee as more fully set forth below.
The  Servicer,  either  directly  or  through  sub-servicers  subject to general
supervision  by the Servicer,  will perform  diligently  all services and duties
required to be performed under the Agreement, in the same manner as performed by
prudent lending institutions of manufactured housing installment sales contracts
of the same type as the  Contracts  in those  jurisdictions  where  the  related
Manufactured Homes are located.  The duties to be performed by the Servicer will
include collection and remittance of principal and interest payments, collection
of insurance claims and, if necessary, repossession.



                                       24
<PAGE>
         Each Agreement will provide that when any Manufactured  Home securing a
Contract is about to be conveyed by the borrower, the Servicer (to the extent it
has  knowledge  of such  prospective  conveyance  and  prior  to the time of the
consummation  of such  conveyance)  may  exercise its rights to  accelerate  the
maturity of such Contract under the  applicable  "due-on-sale"  clause,  if any,
unless  the  Servicer   reasonably   believes  it  is  unable  to  enforce  such
"due-on-sale"  clause  under  applicable  law.  In such  case  the  Servicer  is
authorized to take or enter into an assumption agreement from or with the person
to whom such Manufactured Home has been or is about to be conveyed,  pursuant to
which such  person  becomes  liable  under the  Contract,  provided  such person
satisfies the criteria  required to maintain the coverage provided by applicable
insurance  policies  (unless  otherwise  restricted  by applicable  law).  Where
authorized by the Contract,  the annual  percentage rate may be increased,  upon
assumption, to the then-prevailing market rate but will not be decreased.

         Under  each   Agreement  the  Servicer  will   repossess  or  otherwise
comparably  convert the  ownership of  properties  securing  such of the related
Contracts as come into and  continue in default and as to which no  satisfactory
arrangements  can be made for collection of delinquent  payments.  In connection
with such  repossession  or other  conversion,  the  Servicer  will  follow such
practices  and  procedures  as it deems  necessary or advisable  and as shall be
normal and usual in its general  servicing  activities.  The Servicer,  however,
will not be required to expend its own funds in connection with any repossession
or towards the  restoration  of any property  unless it determines (i) that such
restoration  or  repossession  will increase the proceeds of  liquidation of the
related  Contract to the Trust after  reimbursement  to itself for such expenses
and (ii) that such expenses will be recoverable to it either through Liquidation
Proceeds or through Insurance Proceeds.

Primary Mortgage Insurance

         Mortgage  Loans that the  Depositor  acquires  will  generally not have
primary mortgage insurance. If obtained, the primary mortgage insurance policies
will not insure against  certain losses which may be sustained in the event of a
personal bankruptcy of the mortgagor under a Mortgage Loan.

Standard Hazard Insurance

         Mortgage Loans. The Servicer will be required to cause to be maintained
for each Mortgage Loan a standard hazard insurance policy.  The coverage of such
policy is required to be in an amount not less than the maximum  insurable value
of the  improvements  securing  such  Mortgage  Loan  from  time  to time or the
principal  balance owing on such  Mortgage Loan from time to time,  whichever is
less. In all events,  such coverage  shall be in an amount  sufficient to ensure
avoidance of the  applicability of the  co-insurance  provisions under the terms
and conditions of the applicable  policy. The ability of each Servicer to assure
that hazard insurance proceeds are appropriately applied may be dependent on its
being named as an additional  insured under any standard hazard insurance policy
and under any flood  insurance  policy  referred to below, or upon the extent to
which  information  in this regard is furnished to such Servicer by  Mortgagors.
Each Agreement may provide that the related  Servicer may satisfy its obligation
to cause hazard  insurance  policies to be maintained  by  maintaining a blanket
policy  insuring  against  hazard losses on the Mortgage  Loans serviced by such
Servicer.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements on the property by
fire, lightning,  explosion,  smoke, wind-storm and hail, riot, strike and civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.   Although  the  policies   relating  to  the  Mortgage  Loans  will  be
underwritten by different  insurers and,  therefore,  will not contain identical
terms and  conditions,  the basic terms  thereof are dictated by state law. Such
policies  typically  do  not  cover  any  physical  damage  resulting  from  the
following: war, revolution, governmental actions, floods and other water-related
causes, earth movement (including earthquakes, landslides and mud flow), nuclear
reactions,  wet or dry rot, vermin, rodents,  insects or domestic animals, theft
and, in certain cases,  vandalism.  The foregoing  list is merely  indicative of
certain kinds of uninsured risks and is not intended to be all-inclusive. If the
property  securing a Mortgage  Loan is located in a federally  designated  flood
area, flood insurance will be required to be maintained in such amounts as would
be required by FNMA in connection with its mortgage loan purchase  program.  The
Depositor may also purchase  special  hazard  insurance  against  certain of the
uninsured  risks  described  above.  See "Credit  Enhancement  - Special  Hazard
Insurance".


                                       25
<PAGE>
         Since the amount of hazard  insurance the Servicer is required to cause
to be maintained on the improvements securing the Mortgage Loans declines as the
principal  balances  owing  thereon  decrease,  if  the  residential  properties
securing  the  Mortgage  Loans  appreciate  in value  over  time,  the effect of
coinsurance in the event of partial loss may be that hazard  insurance  proceeds
will be insufficient to restore fully the damaged property.

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

         Contracts.  The  Servicer  will  generally  be  required to cause to be
maintained with respect to each Contract one or more hazard  insurance  policies
which  provide,  at a minimum,  the same  coverage  as a standard  form fire and
extended coverage  insurance policy that is customary for manufactured  housing,
issued by a company  authorized to issue such policies in the state in which the
Manufactured Home is located and in an amount which is not less than the maximum
insurable value of such  Manufactured Home or the principal balance due from the
borrower on the related Contract,  whichever is less. When a Manufactured Home's
location  was,  at the time of  origination  of the related  Contract,  within a
federally  designated  special flood hazard area,  the Servicer also shall cause
such flood insurance to be maintained, which coverage shall be at least equal to
the minimum amount specified in the preceding  sentence or such lesser amount as
may be available under the federal flood insurance program.

         The  Servicer  may  maintain,  in lieu  of  causing  individual  hazard
insurance  policies to be maintained with respect to each Manufactured Home, and
shall  maintain,  to the extent that the related  Contract  does not require the
borrower  to  maintain a hazard  insurance  policy  with  respect to the related
Manufactured Home, one or more blanket insurance policies covering losses on the
borrowers'   interests  in  the   Contracts   resulting   from  the  absence  or
insufficiency of individual hazard insurance policies.

         The Servicer,  to the extent  practicable,  will cause the borrowers to
pay all taxes and similar  governmental  charges  when and as due. To the extent
that  nonpayment  of any taxes or charges would result in the creation of a lien
upon any Manufactured  Home having a priority equal or senior to the lien of the
related Contract, the Servicer will pay any such delinquent tax or charge.

         If the  Servicer  repossesses  a  Manufactured  Home on  behalf  of the
Trustee,  the Servicer will either (i) maintain at its expense hazard  insurance
with respect to such Manufactured Home or (ii) indemnify the Trustee against any
damage to such Manufactured Home prior to resale or other disposition.

Title Insurance Policies

         The Agreements will generally  require that a title insurance policy be
in effect on each of the  Mortgaged  Properties  and that such  title  insurance
policy contain no coverage  exceptions,  except customary  exceptions  generally
accepted in the mortgage banking industry.

Claims Under Primary Mortgage  Insurance  Policies and Standard Hazard Insurance
Policies; Other Realization Upon Defaulted Loan

         Each  Servicer  will present  claims to any primary  insurer  under any
related primary  mortgage  insurance  policy and to the hazard insurer under any
related  standard hazard  insurance  policy.  All collections  under any related
primary  mortgage  insurance  policy or any related  standard  hazard  insurance
policy  (less any  proceeds  to be applied to the  restoration  or repair of the
related Mortgaged  Property or to the reimbursement of Advances by the Servicer)
will be remitted to the Trustee.



                                       26
<PAGE>
         If any Mortgaged Property securing a defaulted Mortgage Loan is damaged
and proceeds,  if any, from the related  standard  hazard  insurance  policy are
insufficient to restore the damaged property to a condition sufficient to permit
recovery  under any  applicable  Mortgage Pool  Insurance  Policy or any related
primary mortgage  insurance policy,  each Servicer may be required to expend its
own finds to restore the damaged property to the extent specified in the related
Prospectus  Supplement,  but only to the extent it determines such  expenditures
are recoverable from Insurance Proceeds or Liquidation Proceeds.

         If recovery under any applicable  Mortgage Pool Insurance Policy or any
related primary mortgage  insurance  policy is not available,  the Servicer will
nevertheless  be  obligated to attempt to realize  upon the  defaulted  Mortgage
Loan.  Foreclosure  proceedings  will be conducted by the Servicer in accordance
with the Agreement. If the proceeds of any liquidation of the Mortgaged Property
securing the defaulted  Mortgage Loan are less than the Principal Balance of the
defaulted  Mortgage Loan plus interest accrued thereon,  a loss will be realized
on such Mortgage  Loan, to the extent the applicable  Credit  Enhancement is not
sufficient,  in the amount of such  difference  plus the  aggregate  of expenses
which are incurred by the Servicer in connection  with such  proceedings and are
reimbursable under the Agreement.  In such case there will be a reduction in the
value of the  Mortgage  Loans and Trust may be unable to recover the full amount
of principal and interest due thereon.

         In addition,  where a Mortgaged  Property securing a defaulted Mortgage
Loan can be resold for an amount exceeding the principal  balance of the related
Mortgage Loan together  with accrued  interest and expenses,  it may be expected
that,  where  retention  of any such  amount is  legally  permissible,  the Pool
Insurer  will  exercise  its right under the  related  Mortgage  Pool  Insurance
Policy,  if any, to purchase such Mortgaged  Property and realize for itself any
excess  proceeds.  Any amounts  remaining in the Certificate  Account after such
foreclosure  or  liquidation  and  attributable  to such  Mortgage  Loan will be
distributed to Owners of the Certificates.

Servicing Compensation and Payment of Expenses

         As  compensation  for  its  servicing  duties,  each  Servicer  will be
entitled  to a monthly  servicing  fee in the amount  specified  in the  related
Prospectus Supplement.  In addition to the primary compensation,  a Servicer may
be  permitted  to  retain  all  assumption  underwriting  fees and late  payment
charges, to the extent collected from Mortgagors.

         As set forth above, each Servicer will be entitled to reimbursement for
certain expenses  incurred by it in connection with the liquidation of defaulted
Mortgage  Loans  and  Contracts  and in  connection  with  advancing  delinquent
payments.  No loss  will be  suffered  on the  Certificates  by  reason  of such
expenses to the extent  claims for such  expenses  are paid  directly  under any
applicable  Mortgage Pool Insurance Policy, a primary mortgage insurance policy,
the special hazard insurance  policy or from other forms of Credit  Enhancement.
In the event,  however,  that the defaulted  Mortgage Loans are not covered by a
Mortgage Pool Insurance Policy, primary mortgage insurance policies, the Special
Hazard  Insurance  Policy or another form of Credit  Enhancement,  or claims are
either  not made or paid  under  such  policies  or  Credit  Enhancement,  or if
coverage  thereunder  has ceased,  such a loss will occur to the extent that the
proceeds from the  liquidation of a defaulted  Mortgage Loan or Contract,  after
reimbursement of the Servicer's expenses, are less than the Principal Balance of
such defaulted Mortgage Loan or Contract.

Master Servicer

         A Master Servicer may be specified in the related Prospectus Supplement
for the related  series of  Certificates.  Customary  servicing  functions  with
respect to Mortgage Loans constituting the Mortgage Pool will be provided by the
Servicer directly or through one or more Sub-Servicers subject to supervision by
the Master  Servicer.  If the Master  Servicer  is not  directly  servicing  the
Mortgage  Loans,  then the Master Servicer will (i) administer and supervise the
performance  by  the  Servicer  of  its  servicing  responsibilities  under  the
Agreement with the Master  Servicer,  (ii) maintain a current data base with the
payment histories of each Mortgagor,  (iii) review monthly servicing reports and
data relating to the Mortgage Pool for discrepancies and errors, and (iv) act as
back-up  Servicer  during the term of the  transaction  unless the  Servicer  is
terminated  or  resigns  in such  case the  Master  Servicer  shall  assume  the
obligations of the Servicer.



                                       27
<PAGE>
         The Master Servicer will be a party to the Agreement for any series for
which Mortgage Loans comprise the assets of a Trust. The Master Servicer will be
required to satisfy the standard established for the qualification of the Master
Servicer in the related  Agreement.  The Master Servicer will be compensated for
the  performance of its services and duties under each Agreement as specified in
the related Prospectus Supplement.

                                 ADMINISTRATION

         The following summary describes certain provisions which will be common
to each Agreement. The summary does not purport to be complete and is subject to
the provisions of a particular Agreement.

Assignment of Mortgage Assets

         Assignment  of the  Mortgage  Loans.  At the  time of  issuance  of the
Certificates,  the  Depositor  will assign the  Mortgage  Loans to the  Trustee,
together  with all  principal  and  interest  adjusted to the  Remittance  Rate,
subject to exclusions  specified in the  Prospectus  Supplement,  due on or with
respect to such Mortgage  Loans on or after the Cut-Off Date.  The Trustee will,
concurrently  with  such  assignment,   execute,  countersign  and  deliver  the
Certificates to the Depositor in exchange for the Mortgage Loans.  Each Mortgage
Loan will be identified in a schedule  appearing as an exhibit to the Agreement.
Such  schedule  may  include  information  as to the  Principal  Balance of each
Mortgage  Loan as of the Cut-Off  Date, as well as  information  respecting  the
Mortgage Rate, the scheduled monthly payment of principal and interest as of the
Cut-Off Date and the maturity date of each Mortgage Note.

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

         With respect to any Mortgage  Loans which are  Cooperative  Loans,  the
Depositor  will cause to be  delivered  to the  Trustee,  the  related  original
Cooperative  note  endorsed to the order of the Trustee,  the original  security
agreement,  the  proprietary  lease  or  occupancy  agreement,  the  recognition
agreement,  an executed  financing  agreement and the relevant stock certificate
and related  blank stock  powers.  The  Depositor  will file in the  appropriate
office an assignment and a financing statement evidencing the Trustee's security
interest in each Cooperative Loan.

         Each Seller  generally will represent and warrant to the Depositor with
respect to the  Mortgage  Loans sold by it,  among  other  things,  that (i) the
information  set forth in the  schedule of Mortgage  Loans  attached  thereto is
correct in all material  respects:  (ii) a lender's  title  insurance  policy or
binder for each Mortgage Loan subject to the Agreement was issued on the date of
origination  thereof  and each  such  policy or  binder  assurance  is valid and
remains in full force and effect or a legal  opinion  concerning  title or title
search was obtained or  conducted  in  connection  with the  origination  of the
Mortgage Loans;  (iii) at the date of initial issuance of the Certificates,  the
Seller has good title to the Mortgage  Loans and the Mortgage  Loans are free of
offsets, defenses or counterclaims;  (iv) at the date of initial issuance of the
Certificates,  each Mortgage is a valid first lien on the property  securing the
Mortgage Note  (subject only to (a) the lien of current real property  taxes and
assessments,  (b)  covenants,  conditions,  and  restrictions,  rights  of  way,
easements  and other matters of public record as of the date of the recording of
such Mortgage,  such exceptions appearing of record being acceptable to mortgage
lending  institutions  generally in the area wherein the property subject to the
Mortgage is located or specifically  reflected in the appraisal  obtained by the
Depositor and (c) other matters to which like  properties  are commonly  subject
which do not materially  interfere with the benefits of the security intended to
be provided by such  Mortgage) and such property is free of material  damage and
is in good repair or, with  respect to a junior lien  Mortgage  Loan,  that such
Mortgage is a valid junior lien Mortgage,  as the case may be and specifying the
percentage  of the Mortgage Loan Pool  comprised of junior lien Mortgage  Loans;
(v) at the date of initial issuance of the Certificates,  no Mortgage Loan is 31
or more days delinquent (with such exceptions as may be specified in the related
Prospectus  Supplement)  and there are no  delinquent  tax or  assessment  liens
against  the  property  covered  by the  related  Mortgage;  (vi) at the date of
initial


                                       28
<PAGE>
issuance of the  Certificates,  the portion of each Mortgage Loan, if any, which
in the  circumstances  set forth below under  "Servicing  of Mortgage  Loans and
Contracts  -  Primary  Mortgage  Insurance"  should  be  insured  with a private
mortgage insurer is so insured;  and (vii) each Mortgage Loan at the time it was
made complied in all material  respects with applicable  state and federal laws,
including,  with out limitation,  usury, equal credit opportunity and disclosure
laws. The Depositor's  rights against the Seller in the event of a breach of its
representations  will  be  assigned  to  the  Trustee  for  the  benefit  of the
Certificates of such series.

         Assignment of Contracts.  The Depositor  will cause the Contracts to be
assigned to the Trustee,  together  with  principal  and interest due on or with
respect to the  Contracts on and after the Cut-Off  Date.  Each Contract will be
identified in a loan schedule ("Contract Loan Schedule") appearing as an exhibit
to the related Agreement.  Such Contract Loan Schedule may specify, with respect
to each Contract,  among other things:  the original  principal  balance and the
outstanding  Principal  Balance as of the Cut-Off Date;  the interest  rate; the
current scheduled payment of principal and interest; and the maturity date.

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

         The  Depositor or the related  Seller,  as the case may be, may provide
limited  representations and warranties to the Trustee concerning the Contracts.
Such  representations  and  warranties  may  include:  (i) that the  information
contained  in the Contract  Loan  Schedule  provides an accurate  listing of the
Contracts and that the  information  respecting such Contracts set forth in such
Contract Loan Schedule is true and correct in all material  respects at the date
or dates respecting which such information is furnished;  (ii) that, immediately
prior to the  conveyance of the  Contracts,  the Depositor had good title to and
was sole owner of,  each such  Contract;  and (iii) that there has been no other
sale by it of such  Contract  and that the  Contract is not subject to any lien,
charge, security interest or other encumbrance.

         Assignment of Mortgage-Backed Securities and Other Mortgage Securities.
With  respect to each  series,  the  Depositor  will  cause any  Mortgage-Backed
Securities  and Other  Mortgage  Securities  included in the related Trust to be
registered in the name of the Trustee  (directly or through a  participant  in a
depository).  The  Trustee  (or  its  custodian)  will  have  possession  of any
certificated  Mortgage-Backed  Securities  and Other  Mortgage  Securities.  The
Trustee will not be in possession of or be assignee of record of any  underlying
assets  for  a  Mortgage-Backed   Security  or  Other  Mortgage  Security.  Each
Mortgage-Backed  Security and Other  Mortgage  Security  will be identified in a
schedule  appearing  as an exhibit to the  related  Agreement  which may specify
certain information with respect to such security, including, as applicable, the
original principal amount, outstanding principal balance as of the Cut-Off Date,
annual  pass-through  rate or interest  rate and maturity date and certain other
pertinent  information for each such security.  The Depositor will represent and
warrant to the Trustee,  among other things,  the information  contained in such
schedule is true and correct and that  immediately  prior to the transfer of the
related securities to the Trustee,  the Depositor had good title to, and was the
sole owner of, each such security.

         Repurchase or Substitution of Mortgage Loans and Contracts. The Trustee
will review the documents delivered to it with respect to the Mortgage Loans and
Contracts  included in the related Trust. If any document is not delivered or is
found to be defective in any material  respect and the  Depositor or the related
Seller,  if so required  cannot deliver such document or cure such defect within
the period specified in the related  Prospectus  Supplement after notice thereof
(which the Trustee  will  undertake  to give within the period  specified in the
related Prospectus Supplement), and if any other party obligated to deliver such
document  or cure  such  defect  has not  done  so and  has not  substituted  or
repurchased the affected Mortgage Loan or Contract then the Depositor will cause
the Seller, not later than the first date designated for the deposit of payments
into the  Certificate  Account (a "Deposit Date") which is more than a specified
number of days after such period, (a) if so provided in the Prospectus


                                       29
<PAGE>
Supplement  to remove the affected  Mortgage Loan or Contract from the Trust and
substitute  one or more  other  Mortgage  Loans  or  Contracts  therefor  or (b)
repurchase  the Mortgage  Loan or Contract from the Trustee for a price equal to
100%  of  its  Principal  Balance  plus  one  month's  interest  thereon  at the
applicable  Remittance  Rate. This  repurchase and, if applicable,  substitution
obligation  will generally  constitute the sole remedy  available to the Trustee
for a material defect in a document relating to a Mortgage Loan or Contract.

         The  Depositor  is  required  to cause  the  Seller to do either of the
following (a) cure any breach of any  representation or warranty that materially
and  adversely  affects the  interests  of the Owners of the  Certificates  in a
Mortgage Loan (each, a "Defective Mortgage Loan") or Contract within a specified
number  of days of its  discovery  by the  Depositor  or its  receipt  of notice
thereof  from the  Trustee,  (b)  repurchase  such  Defective  Mortgage  Loan or
Contract  not later than the first  Deposit  Date which is more than a specified
number of days after  such  period  for a price  equal to 100% of its  Principal
Balance plus one month's interest thereon at the applicable  Remittance Rate, or
(c) if so specified in the Prospectus  Supplement,  remove the affected Mortgage
Loan or Contract from the Trust and  substitute one or more other mortgage loans
or  contracts  therefor.  This  repurchase  and,  if  applicable,   substitution
obligation will generally  constitute the sole remedies available to the Trustee
for any such breach.

         If the related  Prospectus  Supplement so provides,  the Depositor or a
designated affiliate may be obligated to repurchase or substitute Mortgage Loans
or Contracts as described  above,  whether or not the Depositor  obtains such an
agreement from the Seller which sold such Mortgage Loans or Contracts.

         In the case of Certificates  representing  debt  obligations of a Trust
all assets of the Trust will be pledged to the Indenture Trustee.

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

Evidence as to Compliance

         The Agreement  will provide that on or before a specified  date in each
year,  beginning  the first  such date  that is at least a  specified  number of
months on and after the Cut-Off Date, a firm of independent  public  accountants
will  furnish  a  statement  to the  Trustee  to the  effect  that,  based on an
examination of certain specified documents and records relating to the servicing
of the Depositor's mortgage loan portfolio conducted substantially in compliance
with the audit  program for  mortgages  serviced  for FNMA or FHLMC,  the United
States Department of Housing and Urban  Development  Mortgage Audit Standards or
the Uniform  Single Audit  Program for Mortgage  Bankers or in  accordance  with
other  standards   specified  in  the  Agreement  (the  "Applicable   Accounting
Standards"),  such firm is of the opinion that such servicing has been conducted
in  compliance  with the  Applicable  Accounting  Standards  except for (a) such
exceptions  as such firm  shall  believe  to be  immaterial  and (b) such  other
exceptions as shall be set forth in such statement.

The Trustee

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

         The  Trustee  will  make  no  representations  as to  the  validity  or
sufficiency  of the  Agreement,  the  Certificates  or of any Mortgage  Asset or
related document,  and will not be accountable for the use or application by the
Depositor of any funds paid to the Depositor in respect of the  Certificates  or
the related assets, or amounts deposited in the Certificate Account or deposited
into the Distribution Account. If no Event of Default has occurred,  the Trustee
will be required to perform only those duties specifically  required of it under
the Agreement. However,


                                       30
<PAGE>
upon receipt of the various certificates,  reports or other instruments required
to be furnished to it, the Trustee will be required to examine them to determine
whether they conform to the requirements of the Agreement.

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

Administration of the Certificate Account

         The Agreement will require that the  Certificate  Account be either (i)
maintained with a depository  institution the debt  obligations of which (or, in
the  case of a  depository  institution  which  is a part of a  holding  company
structure,  the debt  obligations of the holding company of which) have a rating
acceptable to each rating agency that was requested to rate the Certificates, or
(ii) an account or accounts  the  deposits in which are fully  insured by either
the Bank  Insurance  Fund  (the  "BIF") of the FDIC or the  Savings  Association
Insurance  Fund  (as  successor  to  the  Federal  Savings  and  Loan  Insurance
Corporation)  ("SAIF") of the FDIC. The collateral eligible to secure amounts in
the Certificate  Account is limited to United States  government  securities and
other  investments  acceptable  to the rating  agencies  rating  such  series of
Certificates,  and may include one or more  Certificates of a series  ("Eligible
Investments").   If  so  specified  in  the  related  Prospectus  Supplement,  a
Certificate  Account may be maintained as an interest  bearing  account,  or the
funds held  therein may be invested  pending  each  succeeding  Payment  Date in
Eligible Investments.  If so specified in the related Prospectus Supplement, the
Servicer or its designee  will be entitled to receive any such interest or other
income earned on funds in the  Certificate  Account as additional  compensation.
The Servicer  will deposit in the  Certificate  Account from amounts  previously
deposited by it into the Servicer's  Custodial Account on the related Remittance
Date the following payments and collections  received or made by it on and after
the Cut-Off Date (including  scheduled payments of principal and interest due on
and after the Cut-Off Date but received before the Cut-Off Date):

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

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

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

                  (iv) all Insurance Proceeds, other than proceeds to be applied
         to the restoration or repair of the related property or released to the
         Mortgagor  and net of certain  amounts  reimbursed  to the  Servicer or
         other person entitled thereto, as described above;

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

                  (vi)  any  Advances  made as  described  under  "Servicing  of
         Mortgage  Loans and  Contracts  - Advances"  herein and  certain  other
         amounts required under the Agreement to be deposited in the Certificate
         Account;

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

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

                  (ix)  all  other  amounts  required  to be  deposited  in  the
         Certificate Account pursuant to the related Agreement.


                                       31
<PAGE>

Reports

         Concurrently with each distribution on the Certificates,  there will be
mailed to Owners a statement  generally  setting forth, to the extent applicable
to any series, among other things:

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

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

                  (iii) the  aggregate  Certificate  Principal  Balance  of each
         class of the Certificates  after giving effect to distributions on such
         Distribution Date;

                  (iv) the aggregate  Certificate Principal Balance of any class
         of Compound Interest  Certificates  after giving effect to any increase
         in such  Principal  Balance  that  results from the accrual of interest
         that is not yet distributable thereon;

                  (v) if applicable,  the amount otherwise  distributable to any
         class  of  Certificates  that  was  distributed  to  other  classes  of
         Certificates;

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

                  (vii) the aggregate  Principal  Balance and number of Mortgage
         Loans  and  Contracts  which  were  delinquent  as to a  total  of  two
         installments of principal and interest; and

                  (viii) the aggregate  Principal Balances of Mortgage Loans and
         Contracts which (a) were delinquent 30-59 days, 60-89 days, and 90 days
         or more, and (b) were in foreclosure.

         Customary  information deemed necessary for Owners to prepare their tax
returns will be furnished annually.

Forward Commitments; Pre-Funding

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

Servicer Events of Default

         "Events of Default" under the Agreement will consist of (i) any failure
by the Servicer to duly observe or perform in any material  respect any other of
its covenants or agreements in the Agreement materially affecting the


                                       32
<PAGE>
rights of Owners which continues unremedied for a specified number of days after
the giving of written  notice of such failure to the Depositor by the Trustee or
to the  Servicer  and the  Trustee  by the  Owners  of  Certificates  evidencing
interests  aggregating not less than 25% of the affected class of  Certificates;
and (ii) certain  events of  insolvency,  readjustment  of debt,  marshaling  of
assets  and  liabilities  or  similar  proceedings  and  certain  actions by the
Servicer  indicating  its  insolvency,  reorganization  or  inability to pay its
obligations.

Rights Upon Servicer Event of Default

         As long as an Event of Default under the Agreement  remains  unremedied
by the Servicer,  the Trustee,  or Owners of Certificates  may terminate all the
rights and  obligations  of the  Servicer  under the  Agreement,  whereupon  the
Trustee or Master Servicer,  if any, or a new Servicer appointed pursuant to the
Agreement,  will succeed to all the responsibilities,  duties and liabilities of
the Servicer  under the Agreement  and will be entitled to similar  compensation
arrangements.  Following  such  termination,  the  Depositor  shall  appoint any
established  mortgage  loan  servicer  satisfying  the  qualification  standards
established  in the  Agreement to act as  successor  to the  Servicer  under the
Agreement.  If no such successor  shall have been  appointed  within a specified
number of days  following  such  termination,  then either the  Depositor or the
Trustee may petition a court of competent  jurisdiction for the appointment of a
successor Servicer. Pending the appointment of a successor Servicer, the Trustee
or the Master Servicer, if any, shall act as Servicer.

         The Owners of Certificates  will not have any right under the Agreement
to  institute  any  proceeding  with  respect  to  the  Agreement,  unless  they
previously  have given to the Trustee  written  notice of default and unless the
Owners  of  the  percentage  of the  Certificates  specified  in the  Prospectus
Supplement have made written request to the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity  and the  Trustee  for a  specified  number of days has  neglected  or
refused to  institute  any such  proceedings.  However,  the Trustee is under no
obligation to exercise any of the trusts or powers vested in it by the Agreement
or to make any  investigation  of matters  arising  thereunder  or to institute,
conduct  or defend  any  litigation  thereunder  or in  relation  thereto at the
request,  order or  direction  of any of the  Owners,  unless  such  Owners have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and liabilities which may be incurred therein or thereby.

Amendment

         An Agreement  generally may be amended by the  Depositor,  the Servicer
and the Trustee, without the consent of the Owners of the Certificates,  to cure
any  ambiguity,  to correct or  supplement  any  provision  therein which may be
defective or inconsistent with any other provision  therein,  to take any action
necessary to maintain REMIC status of any Trust as to which a REMIC election has
been made,  to add any other  provisions  with  respect to matters or  questions
arising  under the  Agreement  which are not  materially  inconsistent  with the
provisions of the Agreement or for any other purpose, provided that with respect
to amendments  for any other purpose (A) the Depositor  shall deliver an opinion
of counsel  satisfactory to the Trustee,  that such amendment will not adversely
affect in any material  respect the interests of any Owners of  Certificates  of
that series and (B) such  amendment will not result in a withdrawal or reduction
of the rating of any rated Certificate.  Notwithstanding the foregoing,  no such
amendment  may (i)  reduce in any  manner the amount of, or delay the timing of,
collections of payments received on the related Mortgage Assets or distributions
which are  required  to be made on any  Certificate  without  the consent of the
Owner of such  Certificate,  (ii) adversely  affect in any material  respect the
interests of the Owners of any class of Certificates in any manner other than as
described  in (i),  without  the consent of the Owners of  Certificates  of such
class  evidencing  not less than a majority  of the  interests  of such class or
(iii) reduce the aforesaid  percentage of  Certificates of any class required to
consent  to any  such  amendment,  without  the  consent  of the  Owners  of all
Certificates  of such class then  outstanding.  Any other  amendment  provisions
inconsistent  with the  foregoing  shall be specified in the related  Prospectus
Supplement.

Termination

         The obligations of the Depositor, the Servicer, and the Trustee created
by the Agreement will terminate upon the payment as required by the Agreement of
all amounts held by the Servicer or in the  Certificate  Account and required to
be paid to them pursuant to the Agreement after the later of (i) the maturity or
other liquidation of


                                       33
<PAGE>
the last  Mortgage  Asset  subject  thereto or the  disposition  of all property
acquired  upon  foreclosure  of any such  Mortgage  Loan or Contract or (ii) the
repurchase by the Depositor from the Trust of all the  outstanding  Certificates
or  all  remaining  assets  in the  Trust.  The  Agreement  will  establish  the
repurchase price for the assets in the Trust and the allocation of such purchase
price among the classes of Certificates.  The exercise of such right will effect
early retirement of the Certificates of that series,  but the Depositor's  right
so to  repurchase  will be subject to the  conditions  described  in the related
Prospectus Supplement.  If a REMIC election is to be made with respect to all or
a portion of a Trust,  there may be additional  conditions to the termination of
such Trust which will be described in the related Prospectus  Supplement.  In no
event,  however,  will the trust  created by the Agreement  continue  beyond the
expiration  of 21 years from the death of the survivor of certain  persons named
in the  Agreement.  The Trustee will give written  notice of  termination of the
Agreement  to each  Owner,  and the  final  distribution  will be made only upon
surrender and  cancellation  of the  Certificates  at an office or agency of the
Trustee specified in such notice of termination.

                                 USE OF PROCEEDS

         Substantially all the net proceeds to be received from the sale of each
series of  Certificates  will be applied  to the  simultaneous  purchase  of the
Mortgage  Assets related to such series (or to reimburse the amounts  previously
used to effect such a  purchase),  the costs of carrying  such  Mortgage  Assets
until sale of the Certificates and to pay other expenses.


                                  THE DEPOSITOR

         The  Depositor   will  have  no  ongoing   servicing   obligations   or
responsibilities  with  respect  to any  Mortgage  Pool or  Contract  Pool.  The
Depositor  does  not  have,  nor is it  expected  in the  future  to  have,  any
significant net worth.

         The Depositor  anticipates  that it will acquire Mortgage Assets in the
open market or in  privately  negotiated  transactions,  which may be through or
from an affiliate.

         Neither  the  Depositor  nor  any  of its  affiliates  will  insure  or
guarantee the Certificates of any series.


                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS

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

General

         Mortgages.  The Mortgage Loans will be secured either by deeds of trust
or mortgages. A mortgage creates a lien upon the real property encumbered by the
mortgage.  It is not  prior to liens  for real  estate  taxes  and  assessments.
Priority between  mortgages depends on their terms and generally on the order of
filing with a state or county office.  There are two parties to a mortgage:  the
mortgagor,  who is the borrower and  homeowner or the land trustee (as described
below), and the mortgagee, who is the lender. Under the mortgage instrument, the
mortgagor delivers to the mortgagee a note or bond and the mortgage.  Although a
deed of trust is  similar  to a  mortgage,  a deed of trust  formally  has three
parties, the borrower-homeowner  called the trustor (similar to a mortgager),  a
lender  (similar  to a  mortgagee)  called the  beneficiary,  and a  third-party
grantee  called the  trustee.  Under a deed of trust,  the  borrower  grants the
property,  irrevocably  until the debt is paid,  in trust and  generally  with a
power of sale, to the trustee to secure payment of the obligation. The trustee's
authority under a deed of


                                       34
<PAGE>
trust and the  mortgagee's  authority  under a mortgage are governed by law, the
express  provisions  of the deed of trust or mortgage  and,  in some cases,  the
directions of the beneficiary.

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

         The cooperative is owned by tenant-stockholders  who, through ownership
of  stock  shares  or  membership  certificates  in  the  corporation,   receive
proprietary  leases or occupancy  agreements  which confer  exclusive  rights to
occupy specific units.  Generally,  a  tenant-stockholder  of a cooperative must
make a monthly payment to the cooperative representing such tenant-stockholder's
pro rata share of the  cooperative's  payments  for its blanket  mortgage,  real
property taxes,  maintenance expenses and other capital or ordinary expenses. An
ownership  interest  in a  cooperative  and  accompanying  occupancy  rights  is
financed  through a cooperative  share loan  evidenced by a promissory  note and
secured by a security  interest in the occupancy  agreement or proprietary lease
and in the related  cooperative shares. The lender takes possession of the share
certificate  and a counterpart of the proprietary  lease or occupancy  agreement
and 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 lenders  interest in its  collateral.  Subject to the limitations
discussed below, upon default of the tenant-stockholder,  the lender may sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of cooperative
shares.

Foreclosure

         Mortgages.  Foreclosure of a deed of trust is generally accomplished by
a non-judicial  trustee's  sale under a specific  provision in the deed of trust
that  authorizes  the  trustee to sell the  property  to a third  party upon any
default by the  borrower  under the terms of the note or deed of trust.  In some
states,  the  trustee  must  record a notice of  default  and send a copy to the
borrower-trustor  or and any person who has  recorded a request  for a copy of a
notice of default and notice of sale.  In  addition,  the trustee  must  provide
notice in some  states to any other  individual  having an  interest in the real
property,  including any junior lienholders.  The borrower,  or any other person
having a junior  encumbrance  on the real estate,  may,  during a  reinstatement
period,  cure the default by paying the entire  amount in arrears plus the costs
and expenses incurred in enforcing the obligation. Generally, state law controls
the amount of foreclosure  expenses and costs,  including attorney's fees' which
may be recovered by a lender.  If the deed of trust is not reinstated,  a notice
of sale must be posted in a public  place and, in most states,  published  for a
specific period of time in one or more newspapers.  In addition, some state laws
require  that a copy of the notice of sale be posted on the property and sent to
all parties having an interest in the real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
The action is  initiated  by the  service of legal  pleadings  upon all  parties
having an interest in the real property. Delays in completion of the


                                       35

<PAGE>
foreclosure may  occasionally  result from  difficulties  in locating  necessary
parties defendant.  Judicial foreclosure  proceedings are often not protested by
any of the parties defendant.  However,  when the mortgagee's right to foreclose
is contested,  the legal proceedings  necessary to resolve the issue can be time
consuming.  After the completion of judicial  foreclosure,  the court  generally
issues a judgment of  foreclosure  and appoints a referee or other court officer
to conduct the sale of the property.

         In case of foreclosure  under either a mortgage or a deed of trust, the
sale by the  referee or other  designated  officer or by the trustee is a public
sale.  However,  because of the  difficulty a potential  buyer at the sale would
have in determining the exact status of title and because the physical condition
of the property may have  deteriorated  during  foreclosure  proceedings,  it is
uncommon  for a third party to purchase the  property at the  foreclosure  sale.
Rather it is common for the lender to purchase the property  from the trustee or
referee for an amount equal to the  principal  amount of the mortgage or deed of
trust, accrued and unpaid interest and expenses of foreclosure.  Thereafter, the
lender will assume the burdens of ownership, including paying real estate taxes,
obtaining  casualty  insurance and making such repairs at its own expense as are
necessary to render the property  suitable  for sale.  The lender will  commonly
obtain the services of a real estate  broker and pay the broker's  commission in
connection with the sale of the property.  Depending upon market conditions, the
ultimate  proceeds  of the  sale of the  property  may not  equal  the  lender's
investment  in the  property.  Any loss may be  reduced  by the  receipt  of any
mortgage insurance proceeds.

         When the junior  mortgagee or beneficiary  under a junior deed of trust
cures the default and state law allows it to  reinstate  or redeem by paying the
full amount of the senior  mortgage or deed of trust,  then in those  states the
amount paid so to cure or redeem  generally  becomes a part of the  indebtedness
secured by the junior  mortgage or deed of trust.  See "Junior Liens;  Rights of
Senior Mortgagors or Beneficiaries" below.

         A sale  conducted  in  accordance  with the  terms of the power of sale
contained in a mortgage or deed of trust is  generally  presumed to be conducted
regularly  and  fairly,  and a  conveyance  of the real  property by the trustee
confers, in most states, legal title to the real property to the purchaser, free
of all junior mortgages or deeds of trust and free of all other liens and claims
subordinate  to the mortgage or deed of trust under which the sale is made (with
the exception of certain governmental liens). The purchaser's title is, however,
subject to all senior  liens,  encumbrances  and mortgages and may be subject to
mechanic's and materialman's liens in some states. Thus, if the mortgage or deed
of trust being  foreclosed is a junior mortgage or deed of trust, the sheriff or
trustee will convey title to the purchaser of the real property,  subject to any
existing  first  mortgage or deed of trust and any other prior liens and claims.
The foreclosure of a junior mortgage or deed of trust,  generally,  will have an
effect on the first mortgage or deed of trust, if the senior mortgage or deed of
trust grants to the senior  mortgagee or beneficiary the right to accelerate its
indebtedness under a "due-on-sale" clause or "due on further encumbrance" clause
contained  in the  senior  mortgage  or  deed  of  trust.  See  "Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

         The  proceeds  received  by the  sheriff or  trustee  from the sale are
applied  pursuant  to  the  terms  of the  deed  of  trust,  which  may  require
application  first  to the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness  secured by the mortgage or deed of trust under
which the sale was conducted. In some states, any surplus money remaining may be
available to satisfy claims of the holders of junior mortgages or deeds of trust
and other junior liens and claims in order of their priority, whether or not the
mortgagor  or trustee is in default,  while in some  states,  any surplus  money
remaining  may be payable  directly to the  mortgagor  or  trustor.  Any balance
remaining is generally payable to the mortgagor or trustor.  Following the sale,
in some  states the  mortgagee  or  beneficiary  following  a  foreclosure  of a
mortgage  or deed of trust may not  obtain a  deficiency  judgment  against  the
mortgagor  or trustor.  A junior  lienholder  whose  rights in the  property are
terminated  by the  foreclosure  by a senior  lienholder  will not  share in the
proceeds from the subsequent disposition of the property.

         Cooperative    Loans.    The   cooperative    shares   owned   by   the
tenant-stockholder  and pledged to the lender are, in almost all cases,  subject
to  restrictions  on transfer as set forth in the  cooperative's  Certificate of
Incorporation  and  Bylaws,  as  well  as the  proprietary  lease  or  occupancy
agreement,   and  may  be  canceled  by  the  cooperative  for  failure  by  the
tenant-stockholder  to pay rent or other  obligations  or charges  owned by such
tenant-stockholder, including mechanics' liens against the cooperative apartment
building incurred by such tenant-stockholder. The


                                       36
<PAGE>
proprietary  lease or occupancy  agreement  generally permits the cooperative to
terminate such lease or agreement in the event an obligor fails to make payments
or defaults in the performance of covenants required thereunder.  Typically, the
lender and the cooperative enter into a recognition  agreement which establishes
the  rights  and  obligations  of both  parties in the event of a default by the
tenant-stockholder  on its obligations  under the proprietary lease or occupancy
agreement.  A default by the  tenant-stockholder  under the proprietary lease or
occupancy  agreement  will  usually  constitute  a default  under  the  security
agreement between the lender and the tenant-stockholder.

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

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

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

         Junior Liens; Rights of Senior Mortgagees or Beneficiaries.  Certain of
the  Mortgage  Loans,  including  Title I Loans,  may be secured by mortgages or
deeds of trust  providing for junior (i.e.,  second,  third,  etc.) liens on the
related Mortgaged Properties which are junior to the other mortgages or deeds of
trust  held by other  lenders  or  institutional  investors.  The  rights of the
beneficiary under a junior deed of trust or as mortgagee under a junior mortgage
are  subordinate  to those of the  mortgagee  or  beneficiary  under the  senior
mortgage or deed of trust, including the prior rights of the senior mortgagee or
beneficiary to receive hazard insurance and  condemnation  proceeds and to cause
the  property  securing  the  Mortgage  Loans  to be sold  upon  default  of the
mortgagor or trustor.  As  discussed  more fully  below,  a junior  mortgagee or
beneficiary  in some states may  satisfy a defaulted  senior loan in full and in
some states may cure such default and bring the senior loan  current,  in either
event adding the amounts expended to the balance due on the junior loan. In most
states, absent a provision in the senior mortgage or deed of trust, no notice of
default is required to be given to a junior mortgagee or beneficiary.



                                       37
<PAGE>
         The forms of the  mortgage or deed of trust used by most  institutional
lenders  generally  confer on the  mortgagee  or  beneficiary  the right both to
receive all proceeds  collected under any hazard insurance policy and all awards
made in connection with any condemnation proceedings, and to apply such proceeds
and awards to any indebtedness secured by the mortgage or deed of trust, in such
order  as the  mortgagee  or  beneficiary  may  determine.  Thus,  in the  event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the  event the  bankruptcy  is taken by  condemnation,  the  mortgagee  or
beneficiary  under the  underlying  first mortgage or deed of trust may have the
prior right to collect any insurance  proceeds  payable under a hazard insurance
policy and any award of damages in connection with the condemnation and to apply
the same to the indebtedness  secured by the first mortgage or deed of trust. In
those   situations,   proceeds  in  excess  of  the  amount  of  first  mortgage
indebtedness  generally may be applied to the  indebtedness of a junior mortgage
or trust deed.

         Other  provisions  typically found in the form of the mortgagee or deed
of trust generally used by most institutional  lenders obligate the mortgagor or
trustor to pay before delinquency all taxes and assessments on the property and,
when due, all encumbrances, charges and liens on the property which appear prior
to the mortgage or deed of trust,  to provide and maintain fire insurance on the
property,  to maintain  and repair the  property and not to commit or permit any
waste thereof,  and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee or  beneficiary  under the
mortgage or deed of trust. Upon a failure of the mortgagor or trustor to perform
any of these  obligations,  the mortgagee or beneficiary  typically is given the
right under the  mortgage or deed of trust to perform the  obligation  itself at
its election,  with the mortgagor or trustor agreeing to reimburse the mortgagee
or  beneficiary  for any sums expended by the mortgagee or beneficiary on behalf
of the trustor.  All sums so expended by the mortgagee or beneficiary  generally
become part of the indebtedness secured by the mortgage or deed of trust

         Right of Redemption.  In some states,  after sale pursuant to a deed of
trust or foreclosure of a mortgage,  the borrower and foreclosed  junior lienors
are  given a  statutory  period  in  which  to  redeem  the  property  following
foreclosure.  In some  states,  redemption  may occur  only upon  payment of the
entire  principal  balance  of  the  loan,  accrued  interest  and  expenses  of
foreclosure.  In  other  states,  redemption  may be  authorized  if the  former
borrower pays only a portion of the sums due. The effect of a statutory right of
redemption  is to  diminish  the  ability of the  lender to sell the  foreclosed
property.  The rights of redemption would defeat the title of any purchaser from
the  lender   subsequent  to   foreclosure  or  sale  under  a  deed  of  trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender to retain  the  property  and pay the  expenses  of  ownership  until the
redemption period has run.

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

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


                                       38
<PAGE>
Some courts with federal  bankruptcy  jurisdiction have approved plans, based on
the particular  fact of the  reorganization  case, that effected the curing of a
mortgage loan default by paying arrearages over a number of years.

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

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

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

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

         The  Garn-St.  Germain Act also sets forth nine  specific  instances in
which a mortgage lender covered by the Garn-St.  Germain Act (including  federal
savings and loan  associations  and federal  savings  banks) may not  exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have  occurred.  These  include  intra-family  transfers,  certain  transfers by
operation of law,  leases of fewer than three years and the creation of a junior
encumbrance.  Regulations  promulgated  under the  Garn-St.  Germain  Act by the
Federal Home Loan Bank Board as  succeeded  by the Office of Thrift  Supervision
(the "OTS"),  also  prohibit  the  imposition  of a prepayment  penalty upon the
acceleration  of a loan pursuant to a due-on-sale  clause.  Any inability of the
Depositor  to enforce  due-on-sale  clauses may affect the  average  life of the
Mortgage Loans and the number of Mortgage  Loans that may be  outstanding  until
maturity.

         Upon  foreclosure,  courts have imposed general  equitable  principles.
These equitable  principles are generally  designed to relieve the borrower from
the legal effect of his defaults under the loan documents.  Examples of judicial
remedies that have been fashioned include requirements that the lender undertake
affirmative  and expensive  actions to determine  the causes for the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases,  courts have substituted their judgment for the lender's judgment
and have required that lenders  reinstate  loans or recast payment  schedules in
order to  accommodate  borrowers  who are  suffering  from  temporary  financial
disability.  In other  cases,  courts  have  limited  the right of the lender to
foreclose if the default under the mortgage instrument is not monetary,  such as
the borrower falling to adequately maintain


                                       39
<PAGE>
the  property  or the  borrower  executing  a second  mortgage  or deed of trust
affecting the property.  Finally,  some courts have been faced with the issue of
whether or not federal or state constitutional provisions reflecting due process
concerns for adequate  notice  require  that  borrowers  under deeds of trust or
mortgages receive notices in addition to the  statutory-prescribed  minimum. For
the most part, these cases have upheld the notice provisions as being reasonable
or have  found  that the sale by a  trustee  under a deed of  trust,  or under a
mortgage  having a power of sale,  does not involve  sufficient  state action to
afford constitutional protections to the borrower.

         The  standard  forms of  note,  mortgage  and  deed of trust  generally
contain provisions  obligating the borrower to pay a late charge if payments are
not timely made, and in some  circumstances  may provide for prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be specific  limitations upon late charges which a lender may collect
from a borrower for delinquent  payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.  Under the Agreement,  late charges (to the extent permitted by law and
not waived by the  Servicer)  will be  retained by the  Servicer  as  additional
servicing compensation.

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

         Environmental  Legislation.  Certain states impose a statutory lien for
associated  costs on  property  that is the  subject of a cleanup  action by the
state on  account  of  hazardous  wastes or  hazardous  substances  released  or
disposed of on the property.  Such a lien will  generally have priority over all
subsequent  liens on the  property  and, in certain of these  states,  will have
priority  over  prior  recorded  liens  including  the  lien of a  mortgage.  In
addition,  under  federal  environmental  legislation  and under  state law in a
number of states,  a secured party which takes a deed in lieu of  foreclosure or
acquires a mortgaged  property at a foreclosure  sale or assumes  active control
over the  operation or management of a property so as to be deemed an "owner" or
"operator"  of the  property  may be  liable  for the  costs  of  cleaning  up a
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether  they  would be  imposed  on a  secured  lender  (such  as a  Trust)  to
homeowners.  In the event that title to a Mortgaged Property securing a Mortgage
Loan in a Trust was  acquired  by the Trust and cleanup  costs were  incurred in
respect of the Mortgaged Property,  the Trust might realize a loss if such costs
were required to be paid by the Trust.

Soldiers' and Sailors' Civil Relief Act

         Generally,  under the terms of the Relief  Act,  a borrower  who enters
military  service after the  origination  of a Mortgage Loan or Contract by such
borrower  (including a borrower  who is a member of the National  Guard or is in
reserve status at the time of the  origination of the Mortgage Loan and is later
called to active  duty) may not be charged  interest  above an annual rate of 6%
during the period of such borrower's  active duty status,  unless a court orders
otherwise upon application of the lender. It is possible that such interest rate
limitation or similar  limitations under state law could have an effect,  for an
indeterminate  period of time,  on the ability of the  Servicer to collect  full
amounts of interest on certain of the Mortgage  Loans.  In addition,  the Relief
Act  imposes  limitations  which  would  impair the  ability of the  Servicer to
foreclose on an affected  Mortgage Loan during the  borrower's  period of active
duty  status.  Thus,  in the event that such a Mortgage  Loan goes into  default
there may be delays and losses  occasioned  by the inability to realize upon the
Mortgaged Property in a timely fashion.

         Any shortfalls in interest  collections  resulting from  application of
the Relief Act could adversely affect Certificates.

The Contracts

         General. As a result of the Depositor's  assignment of the Contracts to
the Trustee,  the Owners of  Certificates  will succeed  collectively to all the
rights (including the right to receive payment on the Contracts) and will assume
certain  obligations  of the  Depositor.  Each Contract  evidences  both (a) the
obligation of the obligor to


                                       40
<PAGE>
repay the loan evidenced  thereby,  and (b) the grant of a security  interest in
the Manufactured Home to secure repayment of such lois.  Certain aspects of both
features of the Contracts are described more fully below.

         The Contracts  generally  are "chattel  paper" as defined in the UCC in
effect in the states which the  Manufactured  Homes  initially were  registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security  interest in chattel paper.  Under the  Agreement,  the
Depositor will transfer  physical  possession of the Contracts to the Trustee or
its custodians.  In addition, the Depositor will make an appropriate filing of a
UCC-1  financing  statement  in the  appropriate  states  to give  notice of the
Trustee's  ownership  of the  Contracts.  The  Contracts  will not be stamped or
marked  otherwise to reflect their assignment from the Depositor to the Trustee.
Therefore,  if a subsequent  purchaser were able to take physical  possession of
the  Contracts  without  notice of such  assignment  the  Trustee's  interest in
Contracts could be defeated.

         Security  Interests in the Manufactured  Homes. The Manufactured  Homes
securing the  Contracts may be located in all 50 states.  Security  interests in
manufactured  homes may be perfected  either by notation of the secured  party's
lien on the  certificate  of title or by delivery of the required  documents and
payment of a fee to the state motor vehicle  authority,  depending on state law.
In some nontitle  states,  perfection  pursuant to the  provisions of the UCC is
required.  The  Depositor  may effect such  notation or delivery of the required
documents  and fees,  and obtain  possession  of the  certificate  of title,  as
appropriate  under the laws of the state in which any manufactured home securing
a manufactured  housing  conditional sales contract is registered.  In the event
the  Depositor  fails,  due to  clerical  errors,  to effect  such  notation  or
delivery, or files the security interest under the wrong law (for example, under
a motor vehicle title statute  rather than under the UCC, in a few states),  the
Trustee may not have a first priority security interest in the Manufactured Home
securing a Contract.  As  manufactured  homes have become  larger and often have
been attached to their sites without any apparent intention to move them, courts
in many states have held that manufactured  homes, under certain  circumstances,
may become  subject to real estate  title and  recording  laws.  As a result,  a
security  interest in a manufactured  home could be rendered  subordinate to the
interests  of other  parties  claiming an interest in the home under  applicable
state real estate law. In order to perfect a security interest in a manufactured
home under real estate law, the holder of the security interest must file either
a "fixture  filing" under the  provisions  of the UCC or a real estate  mortgage
under the real estate laws of the state where the home is located. These filings
must be made in the real state  records  office of the county  where the home is
located.  So long as the borrower  does not violate this  agreement,  a security
interest in the  Manufactured  Home will be governed by the certificate of title
laws or the UCC, and the notation of the security interest on the certificate of
title or the filing of a UCC financing  statement  will be effective to maintain
the priority of the security interest in the Manufactured  Home. If, however,  a
Manufactured  Home is  permanently  attached to this site,  other  parties could
obtain an  interest  in the  Manufactured  Home  which is prior to the  security
interest  transferred to the Trustee.  With respect to a series of  Certificates
and as described in the related  Prospectus  Supplement,  the  Depositor  may be
required  to  perfect  a  security  interest  in  the  Manufactured  Home  under
applicable real estate laws. If such real estate filings are not required and if
any of the foregoing  events were to occur, the only recourse would be to pursue
the Trust's rights to require repurchase for breach of warranties.

         The  Depositor  will assign its security  interest in the  Manufactured
Homes to the  Trustee.  Neither the  Depositor  nor the  Trustee  will amend the
certificates  of  title  to  identify  the  Trust  as  the  new  secured  party.
Accordingly, the Depositor will continue to be named as the secured party on the
certificates of title relating to the Manufactured  Homes. In most states,  such
assignment  is  an  effective  conveyance  of  such  security  interest  without
amendment  of any lien  noted on the  related  certificate  of title and the new
secured party succeeds to the Depositor's rights as the secured party.  However,
in some states there  exists a risk that,  in the absence of an amendment to the
certificate of title, such assignment of the security interest might not be held
effective against creditors of the Depositor.

         In the  absence  of  fraud,  forgery  or  permanent  affixation  of the
Manufactured  Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Depositor on
the certificate of title or delivery of the required  documents and fees will be
sufficient to protect the Trust against the rights of subsequent purchasers of a
Manufactured  Home or  subsequent  lenders  who take a security  interest in the
Manufactured  Home. If there are any Manufactured Homes as to which the security
interest is not perfected, such security interest would be subordinate to, among
others, subsequent purchasers for value of


                                       41
<PAGE>
Manufactured  Homes and  holders of  perfected  security  interests.  There also
exists  a risk in not  identifying  the  Trust as the new  secured  party on the
certificate of title that, through fraud or negligence, the security interest of
the Trust could be released.

         Enforcement of Security  Interests in Manufactured  Homes. The Servicer
on behalf of the Trustee,  to the extent required by the related Agreement,  may
take action to enforce the Trustee's security interest with respect to Contracts
in default by repossession  and resale of the  Manufactured  Homes securing such
Contracts in default. So long as the Manufactured Home has not become subject to
the real estate law, a creditor can  repossess a  Manufactured  Home  securing a
Contract by voluntary surrender, by "self-help"  repossession that is "peaceful"
(i.e., without breach of the peace) or in the absence of voluntary surrender and
the ability to repossess without breach of the peace, by judicial  process.  The
holder of a Contract must give the debtor a number of days' notice, which varies
from  10 to 30  days  depending  on the  state,  prior  to  commencement  of any
repossession.  The UCC  and  consumer  protection  laws  in  most  states  place
restrictions  on  repossession  sales,  including  requiring prior notice to the
debtor and commercial  reasonableness  in effecting such a sale. The law in most
states also requires that the debtor be given notice of any sale prior to resale
of the unit so that the debtor may redeem at or before such resale. In the event
of such  repossession  and resale of a  Manufactured  Home, the Trustee would be
entitled  to be paid out of the sale  proceeds  before  such  proceeds  could be
applied to the payment of the claims of  unsecured  creditors  or the holders of
subsequently perfected security interests or, thereafter, to the debtor.

         If the owner of a Manufactured  Home moves it to a state other than the
state in which such Manufactured Home initially is registered, under the laws of
most  states the  perfected  security  interest in the  Manufactured  Home would
continue for four months after such  relocation and thereafter only if and after
the owner  registers the  Manufactured  Home in such state. If the owner were to
relocate  a  Manufactured   Home  to  another  state  and  not  re-register  the
Manufactured  Home in such state,  and if steps are not taken to re-perfect  the
Trustee's  security  interest  in  such  state,  the  security  interest  in the
Manufactured  Home would cease to be perfected.  A majority of states  generally
requires surrender of a certificate of title to re-register a Manufactured Home;
accordingly,  the Trustee must surrender  possession if it holds the certificate
of  title  to such  Manufactured  Home  or,in  the  case of  Manufactured  Homes
registered  in states  which  provide for  notation of lien,  the Trustee  would
receive notice of surrender if the security interest in the Manufactured Home is
noted on the  certificate  of title  Accordingly,  the  Trustee  would  have the
opportunity to re-perfect its security  interest in the Manufactured Home in the
state of  relocation.  In states which do not require a certificate of title for
registration of a manufactured  home, re- registration  could defeat perfection.
In the ordinary course of servicing the manufactured  housing  conditional sales
contracts,  the  Servicer  will  be  required  to  take  steps  to  effect  such
re-perfection upon receipt of notice of re- registration or information from the
obligor  as to  relocation.  Similarly,  when an  obligor  under a  manufactured
housing  conditional sales contract sells a manufactured  home, the Trustee must
surrender  possession of the  certificate  of title or will receive  notice as a
result of its lien noted thereon and  accordingly  will have an  opportunity  to
require  satisfaction  of the related  manufactured  housing  conditional  sales
contract  before  release of the lien.  Under each  Agreement  the  Servicer  is
obligated to take such steps,  at the  Servicer's  expense,  as are necessary to
maintain perfection of security interests in the Manufactured Homes.

         Under  the  laws of most  states,  liens  for  repairs  performed  on a
Manufactured  Home take priority even over a perfected  security  interest.  The
Depositor  will  represent in the Agreement that it has no knowledge of any such
liens with respect to any  Manufactured  Home securing  payment on any Contract.
However,  such liens could  arise at any time during the term of a Contract.  No
notice will be given to the Trustee in the event such a lien arises.

         Under the laws  applicable  in most  states,  a creditor is entitled to
obtain a deficiency  judgment from a debtor for any  deficiency on  repossession
and resale of the manufactured home securing such debtor's loan.  However,  some
states impose prohibitions or limitations on deficiency judgments.

         Certain  other  statutory  provisions,   including  federal  and  state
bankruptcy and insolvency laws and general  equitable  principles,  may limit or
delay the ability of a lender to repossess  and resell  collateral  or enforce a
deficiency judgment



                                       42
<PAGE>
         Consumer Protection Laws. The so-called  "Holder-in-Due-Course" rule of
the Federal Trade Commission is intended to defeat the ability of the transferor
of a consumer  credit  contract  which is the seller of goods which gave rise to
the  transaction  (and certain  related  lenders and assignees) to transfer such
contract free of notice of claims by the debtor  thereunder.  The effect of this
rule is to subject the  assignee  of such a contract to all claims and  defenses
which the debtor could assert against the seller of goods.  Liability under this
rule is limited to amounts paid under a Contract;  however, the obligor also may
be able to assert the rule to set off remaining amounts due as a defense against
a claim brought by the Trust against such  obligor.  Numerous  other federal and
state consumer protection laws impose requirements applicable to the origination
of and lending pursuant to the Contracts,  including the  Truth-in-Lending  Act,
the Federal Trade  Commission  Act, the Fair Credit Billing Act, the Fair Credit
Reporting  Act,  the Equal  Credit  Opportunity  Act,  the Fair Debt  Collection
Practices Act and the Uniform Consumer Credit Code. In the case of some of these
laws, the failure to comply with their provisions may affect the  enforceability
of the related Contract

         Transfers  of  Manufactured  Homes;   Enforceability  of  "Due-on-Sale"
Clauses. The Contracts, in general, prohibit the sale or transfer of the related
Manufactured  Homes  without  the  consent  of  the  Depositor  and  permit  the
acceleration  of the maturity of the  Contracts by the  Depositor  upon any such
sale or transfer for which consent has not been granted.  In certain cases,  the
transfer  may be made by a delinquent  obligor in order to avoid a  repossession
proceeding with respect to a Manufactured Home.

         In the case of a  transfer  of a  Manufactured  Home  after  which  the
Servicer  desires to  accelerate  the  maturity  of the  related  Contract,  the
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale" clause. The Garn-St. Germain Act preempts,  subject to certain
exceptions and conditions,  state laws prohibiting  enforcement of "due-on-sale"
clauses applicable to the Manufactured Homes.  Consequently,  in some states the
Servicer may be prohibited from enforcing a  "due-on-sale"  clause in respect of
certain Manufactured Homes.

The Title I Program

         Certain of the Mortgage Loans or Contracts  contained in a Trust may be
loans insured under the FHA Title I credit insurance program created pursuant to
Sections 1 and 2(a) of the National Housing Act of 1934 (the "Title I Program").
Under  the  Title I  Program,  the FHA is  authorized  and  empowered  to insure
qualified  lending  institutions  against losses on eligible loans.  The Title I
Program operates as a coinsurance  program in which the FHA insures up to 90% of
certain  losses  incurred on an individual  insured  loan,  including the unpaid
principal balance of the loan, but only to the extent of the insurance  coverage
available in the lender's FHA insurance  coverage reserve account.  The owner of
the loan bears the uninsured loss on each loan.

         The types of loans,  which are eligible for  insurance by the FHA under
the Title I Program,  include property improvement loans ("Property  Improvement
Loans" or "Title I Loans")  and  manufactured  home  loans  ("Manufactured  Home
Loans" or "Title I  Contracts").  A  Property  Improvement  Loan or Title I Loan
means a loan made to  finance  actions or items  that  substantially  protect or
improve the basic  livability or utility of a property and includes:  (1) single
family,   multifamily  and  nonresidential   property   improvement  loans;  (2)
manufactured home improvement loans, where the home is classified as personalty;
(3) historic preservation loans; and (4) fire safety equipment loans in existing
health care  facilities.  A  Manufactured  Home Loan or Title I Contract means a
loan for the purchase or refinancing  of a  manufactured  home and/or the lot on
which to place such home and includes: (1) manufactured home purchase loans; (2)
manufactured home lot loans; and (3) combination loans.

         In  addition to these  types of loans,  there are two basic  methods of
lending or  originating  loans which include a "direct loan" or a "dealer loan".
With respect to a direct  loan,  the borrower  makes  application  directly to a
lender without any assistance from a dealer, which application may be filled out
by the borrower or by a person  acting at the direction of the borrower who does
not have a  financial  interest  in the loan  transaction,  and the  lender  may
disburse the loan proceeds solely to the borrower or jointly to the borrower and
other parties to the transaction. With respect to a dealer loan, the dealer, who
has a direct or indirect financial interest in the loan transaction, assists the
borrower in preparing the loan application or otherwise  assists the borrower in
obtaining the loan from the lender and the lender may disburse  proceeds  solely
to the dealer or the borrower or jointly to the borrower and the dealer


                                       43
<PAGE>
or other parties.  With respect to a dealer Title I Loan, a dealer may include a
seller,  a contractor  or supplier of goods or  services'  and with respect to a
dealer  Title I  Contract,  a dealer  is a person  engaged  in the  business  of
manufactured home retail sales.

         Loans  insured  under the Title I Program  are  required  to have fixed
interest  rates and,  generally,  provide  for equal  installment  payments  due
weekly,  biweekly,  semi-monthly,  or monthly, except that a loan may be payable
quarterly or semi-annually in order to correspond with the borrower's  irregular
flow of income The first or last  payments  (or both) may vary in amount but may
not exceed 150% of the regular installment payment, and the first payment may be
due no later than two months from the date of the loan.  The note must contain a
provision  permitting full or partial  prepayment of the loan. The interest rate
may be  established by the lender and must be fixed for the term of the loan and
recited in the note.  Interest  on an insured  loan must accrue from the date of
the loan and be calculated  according to the actuarial  method.  The lender must
assure  that  the  note  and all  other  documents  evidencing  the  loan are in
compliance with applicable Federal, state and local laws.

         Each  insured  lender is required to use prudent  lending  standards in
underwriting  individual  loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval  of the loan and
disbursement of loan proceeds.  Generally, the lender must exercise prudence and
diligence  to  determine  whether the  borrower and any co-maker are solvent and
acceptable credit risks, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine  whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses,  which
determination  must be made in  accordance  with  the  expense-to-income  ratios
published by the Secretary of the United States  Department of Housing and Urban
Development ("HUD").

         Under the Title I  Program,  the FHA does not  review  or  approve  for
qualification for insurance the individual loans insured  thereunder at the time
of  approval  by the  lending  institution.  If,  after a loan has been made and
reported  for  insurance  under the Title I Program,  the lender  discovers  any
material misstatement of fact or that the loan proceeds have been misused by the
borrower,  dealer or any other party,  it shall promptly report this to the FHA.
In such case,  provided  that the  validity of any lien on the  property has not
been  impaired,  the insurance of the loan under the Title I Program will not be
affected  unless such material  misstatement  of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.

         Requirements for Title I Loans. The maximum principal amounts for Title
I Loans must not exceed the actual cost of the project plus any applicable  fees
and charges allowed under the Title I Program; provided that such maximum amount
does not exceed the  following  loan  amounts:  (i) $25,000 for a single  family
property  improvement loan and nonresidential  property  improvement loans; (ii)
the lesser of $60,000 or an average of $12,000 per dwelling unit for multifamily
property   improvement   loans;  and  (iii)  $17,500  for  a  manufactured  home
improvement loan. Generally, the term of a Title I Loan may not be less than six
months nor greater than 20 years and 32 days,  except that the maximum term of a
single family property  improvement loan on a manufactured home is limited to 15
years and 32 days and the maximum term of a manufactured  home  improvement loan
is limited to 12 years and 32 days. A borrower may obtain multiple Title I Loans
with  respect to multiple  properties,  and a borrower  may obtain more than one
Title I Loan  with  respect  to a single  property,  ia each case as long as the
total  outstanding  balance of all Title I Loans on the same  property  does not
exceed the maximum loan amount for the type of Title I Loan  thereon  having the
highest permissible loan amount

         Borrower eligibility for a Title I Loan requires that the borrower have
at least a one-half interest in either fee simple title to the real property,  a
lease thereof for a term  expiring at least six months after the final  maturity
of the Title I Loan or a recorded land installment  contract for the purchase of
the real  property,  and that the  borrower  have equity in the  property  being
improved  at least  equal to the amount of the Title I Loan if such loan  amount
exceeds  $15,000.  Any Title I Loan in excess of  $5,000  must be  secured  by a
recorded lien on the improved  property which is evidenced by a mortgage or deed
of trust executed by the borrower and all other owners in fee simple.

         The proceeds  from a Title I Loan may be used only to finance  property
improvements  which  substantially  protect or improve the basic  livability  or
utility of the property as disclosed in the loan application. The Secretary


                                       44
<PAGE>
of HUD has  published a list of items and  activities  which  cannot be financed
with  proceeds  from any Title I Loan and from time to time the Secretary of HUD
may amend such list of items and activities.  With respect to any dealer Title I
Loan,  before  the  lender  may  disburse  funds,  the  lender  must have in its
possession  a  completion  certificate  on a  HUD-approved  form,  signed by the
borrower  and the dealer.  With respect to any direct Title I Loan the lender is
required to obtain,  promptly upon completion of the  improvements but not later
than 6 months after disbursement of the loan proceeds with one 6 month extension
if necessary,  a completion  certificate,  signed by the borrower. The lender is
required  to  conduct  an  on-site  inspection  on any  Title I Loan  where  the
principal obligation is $7,500 or more, and or any direct Title I Loan where the
borrower fails to submit a completion certificate.

         Requirements  for Title I Contracts.  The maximum  principal amount for
any Title I Contract must not exceed the sum of certain itemized amounts,  which
include a specified  percentage of the purchase price of the  manufactured  home
depending on whether it is a new or existing  home;  provided  that such maximum
amount  does not exceed the  following  loan  amounts:  (i) $40,500 for a new or
existing  manufactured  home purchase loan; (ii) $13,500 for a manufactured home
lot purchase; and (iii) $54,000 for a combination loan (i.e., a loan to purchase
a new or existing manufactured home and the lot for such home).  Generally,  the
term of a Title I Contract  may not be less than six months nor greater  than 20
years and 32 days,  except that the maximum term of a manufactured home lot loan
is  limited  to 15  years  and 32 days  and the  maximum  term of a  multimodule
manufactured home and lot in combination is limited to 25 years and 32 days.

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

         Any manufactured  home financed by a Title I Contract must be certified
by the  manufacturer  to have been  constructed in compliance  with the National
Manufactured  Housing  Construction  and Safety Standards Act of 1974 (42 U.S.C.
5401-5426),  so as to conform to all applicable Federal  construction and safety
standards,  and with respect to the  purchase of a new  manufactured  home,  the
manufacture  must furnish the borrower with a one year written warranty on a HUD
approved form which obligates the manufacturer to correct any nonconformity with
all  applicable  Federal  construction  and safety  standards  or any defects in
materials or workmanship for the one year period after the date of delivery. The
proceeds  from a  Title I  Contract  may be used as  follows:  the  purchase  or
refinancing of a manufactured  home, a suitably developed lot for a manufactured
home  already  owned  by the  borrower,  or a  manufactured  home  and  suitably
developed lot for the home in  combination;  or the  refinancing  of an existing
manufactured  home already owned by the borrower in connection with the purchase
of a  manufactured  home lot or an existing lot already owned by the borrower in
connection with the purchase of a manufactured  home. In addition,  the proceeds
for a  Title  I  Contract  which  is a  manufactured  home  purchase  loan  or a
combination loan may be used for the purchase, construction or installation of a
garage,  carport,  patio or  other  comparable  appurtenance  to the  home.  The
proceeds from a Title I Contract cannot be used for the purchase of furniture or
the  financing  of any  items  and  activities  which  are set forth on the list
published by the Secretary of HUD as amended from time to time.

         Any  Title  I  Contract  must  be  secured  by a  recorded  lien on the
manufactured  home, its furnishings,  equipment,  accessories and  appurtenance,
which lien must be a first  lien,  superior  to any other lien on the  property.
With respect to any Title I Contract involving a manufactured home purchase loan
or  combination  loan and the sale of the  manufactured  home by a  dealer,  the
lender or its agent  (other than the dealer)  must  conduct a  site-of-placement
inspection  within 60 days  after the date of the loan to verify  that the terms
and conditions of the


                                       45
<PAGE>
purchase  contract  have been met,  the  manufactured  home and any  options and
appurtenances included in the purchase price or financed with the loan have been
delivered and installed,  and the placement certificate executed by the borrower
and the dealer is in order.

         FHA Insurance  Coverage.  Under the Title I Program the FHA establishes
an insurance  coverage  reserve account for each lender which has been granted a
Title I insurance contract.  The amount of insurance coverage in this account is
10% of the amount  disbursed,  advanced or expended by the lender in originating
or purchasing eligible loans registered with the FHA for Title I insurance, with
certain  adjustments.  The balance in the insurance  coverage reserve account is
the maximum  amount of insurance  claims the FHA is required to pay. Loans to be
insured  under the Title I Program will be  registered  for insurance by the FHA
and the insurance  coverage  attributable  to such loans will be included in the
insurance  coverage  reserve  account for the  originating or purchasing  lender
following  the  receipt  and  acknowledgment  by the FHA of a loan report on the
prescribed  form pursuant to the Title I  regulations.  The FHA charges a fee of
0.50% per annum of the net proceeds (the original  balance) of any eligible loan
so reported and  acknowledged for insurance by the originating  lender.  The FHA
bills the lender for the  insurance  premium on each insured loan  annually,  on
approximately the anniversary date of the loan's origination. If an insured loan
is  prepaid  during  the year,  the FHA will not  refund or abate the  insurance
premium.

         Under the Title I Program  the FHA will reduce the  insurance  coverage
available in the lender's FHA insurance coverage reserve account with respect to
loans insured under the lender's  contract of insurance by (i) the amount of the
FHA insurance claims approved for payment  relating to such insured loans,  (ii)
the amount of the Annual Reductions attributable to such insured loans and (iii)
the amount of  insurance  coverage  attributable  to  insured  loans sold by the
lender,  and such insurance coverage may be reduced for any FHA insurance claims
rejected by the FHA.  After a lender has held its Title I contract of  insurance
for five years,  the lender's FHA insurance  coverage reserve account is subject
to an annual  reduction  (the "Annual  Reduction")  on each October in an amount
equal to 10% of the  insurance  coverage  reserves  available  on such date with
respect to such contract of insurance; provided that such Annual Reduction shall
not reduce the insurance coverage to an amount less than $50,000. The balance of
the lender's FHA insurance  coverage reserve account will be further adjusted as
required under Title I or by the FHA, and the insurance  coverage therein may be
earmarked  with respect to each or any eligible loans insured  thereunder,  if a
determination  is made by the  Secretary of HUD that it is in its interest to do
so.  Originations  and  acquisitions  of new  eligible  loans will  continue  to
increase a lender's  insurance  coverage  reserve  account balance by 10% of the
amount disbursed, advanced or expended in originating or acquiring such eligible
loans  registered  with the FHA for  insurance  under the Title I  Program.  The
Secretary of HUD may transfer  insurance  coverage  between  insurance  coverage
reserve  accounts with earmarking  with respect to a particular  insured loan or
group  of  insured  loans  when  a  determination  is  made  that  it is in  the
Secretary's interest to do so.

         The  lender may  transfer  (except  as  collateral  in a bona fide loan
transaction)  insured  loans and loans  reported for  insurance  only to another
qualified lender under a valid Title I contract of insurance.  Unless an insured
loan is transferred  with recourse or with a guarantee or repurchase  agreement,
the FHA,  upon receipt of written  notification  of the transfer of such loan in
accordance  with the Title I  regulations,  will transfer from the  transferor's
insurance  coverage  reserve  account  to the  transferee's  insurance  coverage
reserve  account an amount,  if available,  equal to 10% of the actual  purchase
price or the net  unpaid  principal  balance of such loan  (whichever  is less).
However,  under the Title I Program not more than $5,000 in  insurance  coverage
shall be transferred to or from a lender's  insurance  coverage  reserve account
during any October 1 to  September 30 period  without the prior  approval of the
Secretary of HUD.

         Claims  Procedures  Under Title I. Under the Title I Program the lender
may  accelerate an insured loan  following a default on such loan only after the
lender or its agent has contacted the borrower in a  face-to-face  meeting or by
telephone  to discuss the  reasons for the default and to seek its cure.  If the
borrower  does not cure the  default  or agree to a  modification  agreement  or
repayment  plan,  the lender will notify the  borrower in writing  that,  unless
within 30 days the default is cured or the borrower  enters into a  modification
agreement or  repayment  plan,  the loan will be  accelerated  and that,  if the
default  persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the  acceleration of maturity after full payment
is due and  reinstate  the loan only if the  borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.


                                       46
<PAGE>
         Following  acceleration  of maturity upon a secured  Title I Loan,  the
lender may either (a) proceed against the Mortgaged  Property under any security
instrument or (b) make a claim under the lender's contract of insurance.  If the
lender  chooses to  proceed  against  the  Mortgaged  Property  under a security
instrument  (or  if it  accepts  a  voluntary  conveyance  or  surrender  of the
Mortgaged Property),  the lender may file an insurance claim only with the prior
approval of the Secretary of HUD. After  acceleration of maturity on a defaulted
Title I  Contract,  the  lender  must  proceed  against  the  loan  security  by
foreclosure or repossession,  as appropriate, and acquire good, marketable title
to the property  securing the loan.  The lender must take all actions  necessary
under  applicable  law to preserve  its rights,  if any, to obtain a  deficiency
judgement  against the borrower.  Before  filing a claim for insurance  with the
FHA, the lender must sell for the best price  obtainable  any property which the
lender acquired by the  foreclosure or repossession of such property  securing a
defaulted Title I Contract.

         When a lender files an  insurance  claim with the FHA under the Title I
Program,  the FHA reviews the claim, the complete loan file and documentation of
the  lender's  efforts  to obtain  recourse  against  any  dealer who has agreed
thereto,  certification  of compliance with  applicable  state and local laws in
carrying out any foreclosure or  repossession,  and evidence that the lender has
properly  filed  proofs of claims,  where the  borrower is bankrupt or deceased.
Generally, a claim for reimbursement for loss on any eligible loan must be filed
with the FHA no later than (i) for any Title I Loan,  9 months after the date of
default of such loan, or (ii) for any Title I Contract,  3 months after the date
of sale of the property  securing  such loan,  but not to exceed 18 months after
the date of default.  Concurrently  with filing the insurance  claim, the lender
shall assign to the United States of America the lender's entire interest in the
loan note (or a judgment in lieu of the note),  in any security  held and in any
claim filed in any legal  proceedings.  If, at the time the note is assigned the
Secretary  has  reason  to  believe  that the note is not  valid or  enforceable
against the  borrower,  the FHA may deny the claim and  reassign the note to the
lender.  If either such defect is discovered after the FHA has paid a claim, the
FHA may  require  the  lender  to  repurchase  the paid  claim  and to  accept a
reassignment  of the loan note. If the lender  subsequently  obtains a valid and
enforceable  judgment  against  the  borrower,  the  lender  may  resubmit a new
insurance  claim with an  assignment  of the  judgment.  The FHA may contest any
insurance  claim and make a demand for  repurchase of the loan at any time up to
two years  from the date the  claim  was  certified  for  payment  and may do so
thereafter in the event of fraud or misrepresentation on the part of the lender.

         Under the Title I Program the amount of an FHA insurance claim payment,
when made,  is equal to the  Claimable  Amount,  up to the  amount of  insurance
coverage in the lender's  insurance  coverage  reserve  account.  The "Claimable
Amount"  is equal to 90% of the sum of:  (a) the  unpaid  loan  obligation  (net
unpaid  principal and the  uncollected  interest  earned to the date of default)
with adjustments  thereto if the lender has proceeded  against property securing
such loan; (b) the interest on the unpaid amount of the loan obligation from the
date of default to the date of the claim's  initial  submission for payment plus
15  calendar  days  (but  not to  exceed 9  months  from  the date of  default),
calculated at the rate of 7% per annum; (c) the uncollected court costs; (d) the
attorneys fees not to exceed $500; (e) the expenses for recording the assignment
of the security to the United States; and (f) if the loan is a Title I Contract,
certain costs incurred in connection with the foreclosure or repossession of the
manufactured home and/or lot.


                            LEGAL INVESTMENT MATTERS

         The  Certificates  may constitute  "mortgage  related  securities"  for
purposes of SMMEA,  so long as they are rated in one of the two  highest  rating
categories by the Rating Agency or Agencies identified in the related Prospectus
Supplement  and,  as such,  would  be legal  investments  for  persons,  trusts,
corporations,  partnerships, associations, business trusts and business entities
(including but not limited to state-chartered  savings banks,  commercial banks,
saving and loan  associations and insurance  companies,  as well as trustees and
state government  employee  retirement  systems) created pursuant to or existing
under the laws of the United  States or any State  (including  the  District  of
Columbia  and Puerto  Rico) whose  authorized  investments  are subject to State
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality  thereof  constitute legal investments for such entities.  Under
SMMEA,  in all  States  which  enacted  legislation  prior to  October  4,  1991
specifically  limiting the legal  investment  authority of any of such  entities
with respect to "mortgage related  securities," the Certificates will constitute
legal


                                       47
<PAGE>
investments for entities subject to such legislation only to the extent provided
in such legislation SMMEA provides, however, that in no event will the enactment
of any such  legislation  affect the validity of any  contractual  commitment to
purchase,  bold  or  invest  in any  securities  or  require  the  sale  or over
disposition of any securities,  so long as such contractual  commitment was made
or such  securities  were acquired  prior to the enactment of such  legislation.
Alaska, Arkansas, Colorado,  Connecticut,  Delaware, Florida, Georgia, Illinois,
Kansas, Louisiana,  Maryland,  Michigan,  Missouri, Nebraska, New Hampshire, New
York, North Carolina,  Ohio, South Dakota, Utah, Virginia and West Virginia each
enacted  legislation  overriding  the  exemption  afforded by SMMEA prior to the
October 4, 1991 deadline.

         Institutions   whose   investment   activities  are  subject  to  legal
investment laws or regulations or review by certain  regulatory  authorities may
be subject to restrictions on investment in certain classes of the Certificates.
Any  financial   institution  which  is  subject  to  the  jurisdiction  of  the
Comptroller  of the  Currency,  the Board of  Governors  of the Federal  Reserve
System,  the FDIC,  the OTS, the NCUA or other  federal or state  agencies  with
similar authority should review any applicable rules, guidelines and regulations
prior  to  purchasing  the  certificates.  The  Federal  Financial  Institutions
Examination  Council,  for example, has issued a Supervisory Policy Statement on
Securities Activities effective February 10, 1992 (the "Policy Statement").  The
Policy  Statement  has been  adopted by the  Comptroller  of the  Currency,  the
Federal  Reserve  Board,  the FDIC and the OTS with  respect  to the  depository
institutions  that they  regulate.  The Policy  Statement  prohibits  depository
institutions from investing in certain  "high-risk  mortgage  securities" except
under limited circumstances,  and sets forth certain investment practices deemed
to be unsuitable for regulated  institutions.  The NCUA issued final regulations
effective  December 2, 1991 that  restrict  and in some  instances  prohibit the
investment  by  federal  credit  unions in  certain  types of  mortgage  related
securities.

         The foregoing does not take into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to "prudent  investor"  provisions,  percentage-of-assets  limits and provisions
which may restrict or prohibit  investment in securities which are not "interest
bearing" or "income  paying," or in  securities  which are issued in  book-entry
form.

         Investors  should  consult  their own  legal  advisors  in  determining
whether and to what extent the  Certificates  constitute  legal  investments for
such investors.


                              ERISA CONSIDERATIONS

         ERISA imposes  requirements  on employee  benefit plans (and on certain
other  retirement  plans  and  arrangements,   including  individual  retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts  in  which  such  plans,   accounts  or   arrangements   are  invested)
(collectively, "Plans") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Among other  things,  ERISA  requires that the assets of
Plans be held in trust and that the trustee, or other duly authorized fiduciary,
have exclusive authority and discretion to manage and control the assets of such
Plans.  ERISA also  imposes  certain  duties on persons who are  fiduciaries  of
Plans. Under ERISA, any person who exercises any authority or control respecting
the  management  or  disposition  of the assets of a Plan is  considered to be a
fiduciary of such Plan (subject to certain  exceptions  not here  relevant).  In
addition to the imposition of general fiduciary standards of investment prudence
and  diversification,  ERISA prohibits a broad range of  transactions  involving
Plan  assets and  persons  ("Parties  in  Interest")  having  certain  specified
relationships  to a Plan and imposes  additional  prohibitions  where Parties in
Interest are fiduciaries with respect to such Plan.

         The  United   States   Department  of  Labor  (the  "DOL")  has  issued
regulations  concerning the definition of what constitutes the assets of a Plan.
(DOL Reg Section 2510.3-101).  Under this regulation,  the underlying assets and
properties of  corporations,  partnerships and certain other entities in which a
Plan makes an "equity"  investment  could be deemed for  purposes of ERISA to be
assets  of the  investing  Plan in  certain  circumstances.  In such  case,  the
fiduciary  making  such an  investment  for the  Plan  could be  deemed  to have
delegated his or her asset management responsibility,  and the underlying assets
and properties could be subject to ERISA reporting and


                                       48
<PAGE>
disclosure.  Certain  exceptions  to the  regulation  may apply in the case of a
Plan's  investment  in the  Certificates,  but the Depositor  cannot  predict in
advance  whether  such  exceptions  apply  due  to  the  factual  nature  of the
conditions to be met. Accordingly, because the Mortgage Loans may be deemed Plan
assets  of  each  Plan  that  purchases  Certificates,   an  investment  in  the
Certificates by a Plan might give rise to a prohibited  transaction  under ERISA
Sections  406 and 407 and be subject to an excise  tax under Code  Section  4975
unless a statutory or administrative exemption applies.

         DOL  Prohibited  Transaction  Exemption  83-1 ("PTE 83-1") exempts from
ERISA's  prohibited  transaction  rules  certain  transactions  relating  to the
operation of residential  mortgage investment trusts and the purchase,  sale and
holding of "mortgage pool pass-through  certificates" in the initial issuance of
such certificates. PTE 83-1 permits, subject to certain conditions, transactions
which might  otherwise be prohibited  between Plans and Parties in Interest with
respect to those Plans involving the origination, maintenance and termination of
mortgage pools consisting of mortgage loans secured by first or second mortgages
or deeds of trust on single-family residential property, and the acquisition and
holding of certain  mortgage  pool  pass-through  certificates  representing  an
interest in such mortgage pools by PTE.

         PTE 83-1 sets forth three  general  conditions  which must be satisfied
for any  transaction  to be eligible for  exemption:  (i) the  maintenance  of a
system of  insurance  or other  protection  for the  pooled  mortgage  loans and
property securing such loans, and for indemnifying  Owners against reductions in
pass-through  payments due to property damage or defaults in loan payments in an
amount not less than the  greater  of one  percent  of the  aggregate  principal
balance of all covered  pooled  mortgage  loans or the principal  balance of the
largest  covered pooled  mortgage loan, (ii) the existence of a pool trustee who
is not an affiliate of the sponsor,  and (iii) a limitation on the amount of the
payments retained by the pool sponsor,  together with other funds inuring to its
benefit, to not more than adequate  consideration for selling the mortgage loans
plus reasonable compensation for services provided by the pool sponsor.

         Although   the  Trustee  for  any  series  of   Certificates   will  be
unaffiliated  with the  Depositor,  there can be no assurance that the system of
insurance or subordination will meet the general or specific conditions referred
to above. In addition,  the nature of a Trust's assets or the characteristics of
one or more classes of the related  series of  Certificates  may not be included
within  the scope of PTE 83-1 or any other  class  exemption  under  ERISA.  The
Prospectus  Supplement will provide  additional  information with respect to the
application of ERISA and the Code to the related Certificates.

         Several underwriters of mortgage-backed securities have applied for and
obtained ERISA  prohibited  transactions  exemptions  which are in some respects
broader  than  PTE  83-1.  Such  exemptions  can only  apply to  mortgage-backed
securities which,  among other conditions,  are sold in an offering with respect
to which such underwriter serves as the sole or a managing underwriter,  or as a
selling or placement agent.  Several other underwriters have applied for similar
exemptions.   If  such  an  exemption   might  be  applicable  to  a  series  of
Certificates, the related Prospectus Supplement will refer to such possibility.

         Each Plan  fiduciary  who is  responsible  for  making  the  investment
decisions  whether to purchase or commit to  purchase  and to hold  Certificates
must make its own  determination  as to whether  the  general  and the  specific
conditions  of 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.

         Any Plan  proposing to invest in  Certificates  should consult with its
counsel to confirm that such  investment  will not result in a prohibited  trans
action and will satisfy the other requirements of ERISA and the Code.



                                       49
<PAGE>
                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The  following  is based upon the  opinion  of Arter & Hadden,  special
counsel  to the  Depositor  with  respect  to the  material  federal  income tax
consequences  of the purchase,  ownership and disposition of  Certificates.  The
discussion below does not purport to address all federal income tax consequences
that may be applicable to particular categories of investors,  some of which may
be subject to special rules.  The  authorities on which this discussion is based
are  subject  to change or  differing  interpretations,  and any such  change or
interpretation   could  apply   retroactively.   This  discussion  reflects  the
applicable  provisions of the Code including recent amendments under the Omnibus
Budget  Reconciliation  Act of  1993  ("OBRA"),  as well  as  final  regulations
concerning  REMICs (the "REMIC  Regulations")  promulgated on December 23, 1992,
and final  regulations  under  Sections  1271  through 1273 and 1275 of the Code
concerning  debt   instruments   promulgated  on  January  27,  1994  (the  "OID
Regulations").  The  Depositor  intends to rely on the OID  Regulations  for all
Certificates offered pursuant to this Prospectus;  however,  investors should be
aware that the OID Regulations do not adequately address certain issues relevant
to prepayable  securities,  such as the  Certificates.  Investors should consult
their own tax advisors in determining  the federal,  state,  local and any other
tax  consequences  to  them  of  the  purchase,  ownership  and  disposition  of
Certificates,  particularly  with respect to federal income tax changes effected
by OBRA and the REMIC Regulations.  The Prospectus Supplement for each series of
Certificates will discuss any special tax consideration  applicable to any class
of  Certificates  of such series,  and the discussion  below is qualified by any
such discussion in the related Prospectus Supplement.

         For  purposes  of  this  opinion,   where  the  applicable   Prospectus
Supplement  provides  for a fixed  retained  yield with  respect to the Mortgage
Assets  underlying a series of  Certificates,  references to the Mortgage Assets
will be deemed to refer to that portion of the Mortgage Assets held by the Trust
which does not include the fixed retained yield.

Federal Income Tax Consequences For REMIC Certificates

         General.  With  respect  to a  particular  series of  Certificates,  an
election  may be made to treat  the Trust or one or more  trusts  or  segregated
pools of assets therein as one or more REMICs within the meaning of Code Section
860D.  A Trust or a portion  or  portions  thereof as to which one or more REMIC
elections  will be made will be referred to as a "REMIC  Pool." For  purposes of
this  discussion,  Certificates  of a  series  as to  which  one or  more  REMIC
elections are made are referred to as "REMIC  Certificates"  and will consist of
one or more  classes  of  "Regular  Certificates"  and one  class  of  "Residual
Certificates" in the case of each REMIC Pool.  Qualification as a REMIC requires
ongoing compliance with certain conditions. With respect to each series of REMIC
Certificates,  Arter & Hadden, special counsel to the Depositor, has advised the
Depositor  that in their  opinion,  assuming  (i) the  making of an  appropriate
election,  (ii)  compliance  with the  Agreement and (iii)  compliance  with any
changes in the law, including any amendments to the Code or applicable  Treasury
regulations  thereunder,  each REMIC Pool will  qualify as a REMIC and that if a
Trust  qualifies  as a REMIC,  the tax  consequences  to the  Owners  will be as
described below. In such case, the Regular Certificates will be considered to be
"regular  interests" in the REMIC Pool and generally will be treated for federal
income tax purposes as if they were newly originated debt  instruments,  and the
Residual Certificates will be considered to be "residual interests" in the REMIC
Pool. The Prospectus  Supplement for each series of  Certificates  will indicate
whether one or more REMIC  elections  with respect to the related  Trust will be
made,  in which event  references  to "REMIC" or "REMIC  Pool"  herein  shall be
deemed to refer to each such REMIC Pool.

         Status  of  REMIC  Certificates.  REMIC  Certificates  held by a mutual
savings  bank  or  a  domestic   building  and  loan   association   (a  "Thrift
Institution")  will  constitute  "qualifying  real  property  loans"  within the
meaning of Code Section  593(d)(1) in the same proportion that the assets of the
REMIC Pool would be so treated.  REMIC  Certificates held by a domestic building
and loan association will constitute "a regular or residual interest in a REMIC"
within the meaning of Code Section  7701(a)  (19)(C) (xi) in the same proportion
that the  assets of the REMIC  Pool  would be  treated  as "loans  secured by an
interest in real property" within the meaning of Code Section  7701(a)(19)(C)(v)
or as other assets described in Code Section 7701(a)(19)(C).  REMIC Certificates
held by a real estate  investment  trust (a "REIT") will constitute "real estate
assets" within the meaning of Code Section


                                       50
<PAGE>
856(c)(5)(A),  and  interest  on  the  REMIC  Certificates  will  be  considered
"interest on  obligations  secured by mortgages on real property or on interests
in real property"  within the meaning of Code Section  856(c)(3)(B)  in the same
proportion  that,  for both  purposes,  the assets of the REMIC Pool would be so
treated.  If at all times 95% or more of the assets of the REMIC Pool constitute
qualifying assets for Thrift Institutions and REITs, the REMIC Certificates will
be treated entirely as qualifying assets for such entities.  Moreover, the REMIC
Regulations   provide  that,  for  purposes  of  Code  Sections   593(d)(1)  and
856(c)(5)(A), payments of principal and interest on the Mortgage Assets that are
reinvested  pending  distribution to holders of REMIC  Certificates,  constitute
qualifying assets for such entities.  Where two REMIC Pools are part of a tiered
structure they will be treated as one REMIC for purposes of the tests  described
above respecting asset ownership of more or less than 95%.  Notwithstanding  the
foregoing,  however,  REMIC income received by a REIT owning a residual interest
in a REMIC Pool could be treated in part as  non-qualifying  REIT  income if the
REMIC Pool holds  Mortgage  Assets with respect to which income is contingent on
mortgagor profits or property  appreciation.  In addition,  if the assets of the
REMIC include buy-down  Mortgage  Assets,  it is possible that the percentage of
such assets  constituting  "qualifying real property loans" or "loans secured by
an interest  in real  property"  for  purposes of Code  Sections  593(d)(1)  and
7701(a)(19)(C)(v),  respectively, may be required to be reduced by the amount of
the related buy-down funds.  REMIC  Certificates held by a regulated  investment
company will not constitute  "government  securities" within the meaning of Code
Section   851(b)(4)(A)(i).   REMIC   Certificates   held  by  certain  financial
institutions will constitute an "evidence of indebtedness" within the meaning of
Code Section 582(c)(i). REMIC Certificates representing interests in obligations
secured by manufactured  housing treated as single family  residences under Code
Section  25(e)(10)  will be  considered  interests in  "qualified  mortgages" as
defined in Code Section 860E(a)(3).

         Qualification  as a REMIC.  In order for the REMIC Pool to qualify as a
REMIC,  there must be ongoing  compliance on the part of the REMIC Pool with the
requirements  set forth in the Code.  The REMIC Pool must fulfill an asset test,
which  requires that no more than a de minimis amount of the assets of the REMIC
Pool, as of the close of the third calendar month  beginning  after the Delivery
Date (which for purposes of this discussion is the date of issuance of the REMIC
Certificates)  and at all times  thereafter,  may  consist of assets  other than
"qualified mortgages" and "permitted investments." The REMIC Regulations provide
a "safe harbor"  pursuant to which the de minimis  requirement will be met if at
all times the aggregate adjusted basis of any nonqualified  assets (i.e., assets
other than qualified mortgages and permitted investments) is less than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets.

         If a REMIC Pool fails to comply with one or more of the requirements of
the Code for REMIC status  during any taxable  year,  the REMIC Pool will not be
treated  as  a  REMIC  for  such  year  and  thereafter.   In  this  event,  the
classification  of the REMIC Pool for federal  income tax purposes is uncertain.
The REMIC Pool might be entitled to treatment as a grantor trust under the rules
described in "Federal Income Tax  Consequences  for  Certificates as to Which No
REMIC Election Is Made." In that case, no  entity-level  tax would be imposed on
the REMIC Pool.  Alternatively,  the  Regular  Certificates  may  continue to be
treated as debt instruments for federal income tax purposes;  but the REMIC Pool
could be treated  as a taxable  mortgage  pool (a  "TMP").  If the REMIC Pool is
treated  as a TMP,  any  residual  income of the  REMIC  Pool  (income  from the
Mortgage Assets less interest and original issue discount  expense  allocable to
the  Regular  Certificates  and any  administrative  expenses of the REMIC Pool)
would be subject to corporate  income tax at the REMIC Pool level.  On the other
hand, an entity with multiple classes of ownership interests may be treated as a
separate  association taxable as a corporation under Treasury  regulations,  and
the Regular  Certificates may be treated as equity interests therein.  The Code,
however,  authorizes the Treasury  Department to issue  regulations that address
situations  where  failure  to meet one or more of the  requirements  for  REMIC
status occurs inadvertently and in good faith, and disqualification of the REMIC
Pool would occur absent regulatory relief.  Investors should be aware,  however,
that the  Conference  Committee  Report to the Tax Reform Act of 1986 (the "1986
Act")  indicates that the relief may be  accompanied  by sanctions,  such as the
imposition of a corporate tax on all or a portion of the REMIC Pool's income for
the period of time in which the requirements for REMIC status are not satisfied.

Taxation of Regular Certificates

         General. Payments received by holders of Regular Certificates generally
should be accorded the same tax treatment under the Code as payments received on
ordinary taxable corporate debt instruments. In general, interest,


                                       51
<PAGE>

original issue  discount and market  discount on a Regular  Certificate  will be
treated as ordinary income to a holder of the Regular  Certificate (the "Regular
Certificateholder")  as  they  accrue,  and  principal  payments  on  a  Regular
Certificate  will be treated as a return of capital to the extent of the Regular
Certificateholder's  basis in the Regular Certificate allocable thereto. Regular
Certificateholders  must use the  accrual  method of  accounting  with regard to
Regular  Certificates,  regardless of the method of accounting otherwise used by
such Regular Certificateholders.

         Original  Issue  Discount.  Regular  Certificates  may be  issued  with
"original issue discount" within the meaning of Code Section 1273(a). Holders of
any class of Regular  Certificates having original issue discount generally must
include  original  issue  discount  in ordinary  income for  federal  income tax
purposes as it accrues, in accordance with a constant interest method that takes
into  account the  compounding  of  interest,  in advance of receipt of the cash
attributable  to such  income.  The  Depositor  anticipates  that the  amount of
original issue discount required to be included in a Regular Certificateholder's
income in any taxable year will be computed as described below.

         Each Regular  Certificate  (except to the extent  described  below with
respect to a Regular Certificate on which distributions of principal are made in
a single  installment  or upon an  earlier  distribution  by lot of a  specified
principal  amount upon the request of a Regular  Certificateholder  or by random
lot (a "Retail  Class  Certificate"))  will be  treated as a single  installment
obligation for purposes of determining the original issue discount includible in
a Regular  Certificateholder's  income.  The  total  amount  of  original  issue
discount on a Regular  Certificate is the excess of the "stated redemption price
at maturity" of the Regular  Certificate over its "issue price." The issue price
of a Regular  Certificate  is the first price at which a  substantial  amount of
Regular  Certificates of that class are first sold to the public.  The Depositor
will  determine  original  issue  discount  by  including  the amount paid by an
initial Regular  Certificateholder for accrued interest that relates to a period
prior to the issue  date of the  Regular  Certificate  in the  issue  price of a
Regular  Certificate and will include in the stated redemption price at maturity
any interest paid on the first  Distribution Date to the extent such interest is
attributable  to a period in excess of the number of days between the issue date
and such first  Distribution  Date. The stated redemption price at maturity of a
Regular Certificate always includes the original principal amount of the Regular
Certificate,  but generally will not include distributions of stated interest if
such interest  distributions  constitute  "qualified stated interest." Qualified
stated interest generally means stated interest that is unconditionally  payable
in cash or in  property  (other  than debt  instruments  of the issuer) at least
annually at (i) a single fixed rate,  (ii) one or more qualified  floating rates
(as  described  below),  (iii) a fixed rate  followed  by one or more  qualified
floating rates, (iv) a single objective rate (as described below) or (v) a fixed
rate and an objective  rate that is a qualified  inverse  floating rate. The OID
Regulations state that interest payments are  unconditionally  payable only if a
late payment or nonpayment  is expected to be penalized or  reasonable  remedies
exist to compel  payment.  Certain  debt  securities  may  provide  for  default
remedies in the event of late payment or nonpayment of interest. The interest on
such debt securities will be  unconditionally  payable and constitute  qualified
stated interest, not OID. However,  absent clarification of the OID Regulations,
where debt securities do not provide for default remedies, the interest payments
will be included in the debt security's  stated redemption price at maturity and
taxed as OID. Any stated interest in excess of the qualified  stated interest is
included in the stated  redemption price at maturity.  If the amount of original
issue discount is "de minimis" as described  below, the amount of original issue
discount is treated as zero,  and all stated  interest  is treated as  qualified
stated interest.  Distributions of interest on Regular Certificates with respect
to which  deferred  interest  will accrue may not  constitute  qualified  stated
interest,  in which case the stated redemption price at maturity of such Regular
Certificates  includes  all  distributions  of  interest  as well  as  principal
thereon.  Moreover,  if the  interval  between  the  issue  date  and the  first
Distribution  Date on a Regular  Certificate is longer than the interval between
subsequent  Distribution Dates (and interest paid on the first Distribution Date
is less than would have been earned if the stated  interest rate were applied to
outstanding  principal  during each day in such  interval),  the stated interest
distributions  on  such  Regular  Certificate   technically  do  not  constitute
qualified stated interest.  In such case a special rule, applying solely for the
purpose of determining  whether original issue discount is de minimis,  provides
that the interest  shortfall for the long first period (i.e.,  the interest that
would have been earned if interest had been paid on the first  Distribution Date
for each day the Regular  Certificate  was  outstanding) is treated as made at a
fixed rate if the value of the rate on which the payment is based is adjusted in
a  reasonable  manner to take into account the length of the  interval.  Regular
Certificateholders  should consult their own tax advisors to determine the issue
price and stated redemption price at maturity of a Regular Certificate.



                                       52
<PAGE>
         Under  a  de  minimis  rule,  original  issue  discount  on  a  Regular
Certificate  will be considered to be zero if such  original  issue  discount is
less than  0.25% of the  stated  redemption  price at  maturity  of the  Regular
Certificate   multiplied  by  the  weighted  average  maturity  of  the  Regular
Certificate.  For this purpose, the weighted 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 assumed rate of
prepayment of the Mortgage Assets and the anticipated reinvestment rate, if any,
relating  to  the  Regular  Certificates  (the  "Prepayment  Assumption").   The
Prepayment  Assumption with respect to a series of Regular  Certificates will be
set forth in the related Prospectus Supplement.  The holder of a debt instrument
includes  any de minimis  original  issue  discount in income pro rata as stated
principal payments are received.

         Of  the  total  amount  of  original   issue   discount  on  a  Regular
Certificate,  the  Regular  Certificateholder  generally  must  include in gross
income for any taxable year the sum of the "daily  portions," as defined  below,
of the original  issue  discount on the Regular  Certificate  accrued  during an
accrual period for each day on which he holds the Regular Certificate, including
the date of purchase but  excluding the date of  disposition.  Although not free
from doubt, the Depositor  intends to treat the monthly period ending on the day
before each  Distribution  Date as the accrual  period,  rather than the monthly
period  corresponding to the prior calendar month.  With respect to each Regular
Certificate,  a  calculation  will be made of the original  issue  discount that
accrues during each  successive  full accrual period (or shorter period from the
date of original  issue)  that ends on the day before the  related  Distribution
Date on the  Regular  Certificate.  For a Regular  Certificate,  original  issue
discount is to be  calculated  initially  based on a schedule of maturity  dates
that takes into account the level of prepayments and an anticipated reinvestment
rate  that are most  likely  to  occur,  which  is  expected  to be based on the
Prepayment  Assumption.  The original issue discount  accruing in a full accrual
period would be the excess,  if any, of (i) the sum of (a) the present  value of
all of the remaining  distributions to be made on the Regular  Certificate as of
the end of that accrual  period that are  included in the Regular  Certificate's
stated  redemption  price  at  maturity  and (b) the  distributions  made on the
Regular  Certificate  during the accrual period that are included in the Regular
Certificate's  stated  redemption price at maturity over (ii) the adjusted issue
price of the Regular  Certificate  at the beginning of the accrual  period.  The
present  value  of the  remaining  distributions  referred  to in the  preceding
sentence  is  calculated  based on (i) the  yield  to  maturity  of the  Regular
Certificate at the issue date, (ii) events (including  actual  prepayments) that
have occurred  prior to the end of the accrual  period and (iii) the  Prepayment
Assumption.   For  these  purposes,  the  adjusted  issue  price  of  a  Regular
Certificate at the beginning of any accrual period equals the issue price of the
Regular  Certificate,  increased  by the  aggregate  amount  of  original  issue
discount  with  respect to the  Regular  Certificate  that  accrued in all prior
accrual  periods  and  reduced by the amount of  distributions  included  in the
Regular  Certificate's stated redemption price at maturity that were made on the
Regular  Certificate in such prior period.  The original issue discount accruing
during any accrual period (as determined in this paragraph) will then be divided
by the number of days in the period to determine  the daily  portion of original
issue discount for each day in the period.

         Under the method  described above, the daily portions of original issue
discount  required  to be  included  in income  by a  Regular  Certificateholder
generally  will  increase  to  take  into  account  prepayments  on the  Regular
Certificates  as a result of prepayments  on the Mortgage  Assets or that exceed
the Prepayment  Assumption,  and generally will decrease (but not below zero for
any period) if the prepayments are slower than the Prepayment Assumption. In the
event of a change  in  circumstances  that does not  result  in a  substantially
contemporaneous  pro rata  prepayment,  the yield and  maturity  of the  Regular
Certificates are  redetermined by treating the Regular  Certificates as reissued
on the date of the change for an amount equal to the adjusted issue price of the
Regular  Certificates.  To the extent  specified  in the  applicable  Prospectus
Supplement,  an increase in prepayments on the Mortgage Assets with respect to a
series of Regular  Certificates  can result in both a change in the  priority of
principal  payments with respect to certain classes of Regular  Certificates and
either an increase or decrease in the daily  portions of original issue discount
with respect to such Regular Certificates.



                                       53
<PAGE>
         A purchaser of a Regular  Certificate at a price greater than the issue
price also will be required to include in gross income the daily portions of the
original  issue  discount on the  Regular  Certificate.  With  respect to such a
purchaser,  the daily portion for any day is reduced by the amount that would be
the daily portion for such day (computed in accordance  with the rules set forth
above)  multiplied by a fraction,  the numerator of which is the amount, if any,
by which the price paid by such  purchaser for the Regular  Certificate  exceeds
the sum of the issue price and the aggregate  amount of original  issue discount
that would have been includible in the gross income of an original holder of the
Regular  Certificate  who purchased the Regular  Certificate at its issue price,
less  any  prior  distributions  included  in the  stated  redemption  price  at
maturity, and the denominator of which is the sum of the daily portions for such
Regular Certificate  (computed in accordance with the rules set forth above) for
all days  after  the  date of  purchase  and  ending  on the  date on which  the
remaining principal amount of such Regular Certificate is expected to be reduced
to zero under the Prepayment Assumption.

         A  Certificateholder  may elect to include  in gross  income all stated
interest,  original issue discount,  de minimis original issue discount,  market
discount  (as  described  below  under  "Market  Discount"),  de minimis  market
discount and unstated  interest (as adjusted for any amortizable bond premium or
acquisition  premium)  currently  as it  accrues  using  the  constant  yield to
maturity  method.  If this election is made, the holder is treated as satisfying
the  requirements  for making the  elections  with  respect to  amortization  of
premium  and current  inclusion  of market  discount,  each as  described  under
"Premium" and "Market Discount" below.

         Variable Rate Regular  Certificates.  Regular  Certificates may provide
for interest based on a variable rate. The OID Regulations provide special rules
for  variable  rate  instruments  that  meet  three  requirements.   First,  the
noncontingent  principal payments may not exceed the instrument's issue price by
more than a specified  amount equal to the lesser of (i) .015  multiplied by the
product of the total noncontingent payments and the weighted average maturity or
(ii) 15% of the total noncontingent  principal payments.  Second, the instrument
must provide for stated  interest  (compounded or paid at least annually) at (i)
one or more qualified  floating rates,  (ii) a single fixed rate followed by one
or more qualified floating rates, (iii) a single objective rate or (iv) a single
fixed rate and a single  objective  rate that is a  qualified  inverse  floating
rate.  Third,  the instrument must provide that each qualified  floating rate or
objective  rate in effect during an accrual  period is set at a current value of
that rate (one  occurring in the  interval  beginning  three  months  before and
ending one year after the rate is first in effect on the Regular Certificate). A
rate is a qualified  floating rate if  variations in the rate can  reasonably be
expected to measure  contemporaneous  variations  in the cost of newly  borrowed
funds. Generally,  neither (i) a multiple of a qualified floating rate in excess
of a fixed  multiple  that is  greater  than  zero but not more  than  1.35 (and
increased  or  decreased by a fixed rate) nor (ii) a cap or floor that is likely
to cause the interest rate on a Regular  Certificate to be significantly less or
more than the overall expected return on the Regular Certificate is considered a
qualified  floating  rate.  An objective  rate is a rate based on changes in the
price of actively  traded property or an index of such prices or is a rate based
on (including  multiples of) one or more qualified  floating rates. An objective
rate is a qualified  inverse  floating rate if the rate is equal to a fixed rate
minus a qualified  floating rate and  variations in such rate can  reasonably be
expected to reflect  inversely  contemporaneous  variations in the cost of newly
borrowed  funds.  A rate  will  not be an  objective  rate  if it is  reasonably
expected  that the average rate during the first half of the  instrument's  term
will be  significantly  more or less than the average rate in the final term. An
objective  rate must be determined  according to a single  formula that is fixed
throughout the term of the Regular  Certificate.  Stated  interest on a variable
rate  debt   instrument  is  qualified   stated  interest  if  the  interest  is
unconditionally payable in cash or property at least annually.

         In general,  the determination of original issue discount and qualified
stated  interest on a variable rate debt  instrument  is made by converting  the
debt  instrument into a fixed rate debt instrument and then applying the general
original issue discount rules described  above to the instrument.  If a variable
rate debt instrument provides for stated interest at a single qualified floating
rate or objective rate, all stated interest is qualified stated interest and the
amount of original  issue  discount,  if any,  is  determined  by  assuming  the
variable  rate is a fixed rate equal to (a) in the case of a qualified  floating
or inverse  floating  rate,  the value,  as of the issue date,  of the qualified
floating  inverse  floating rate or (b) in the case of an objective  rate (other
than a qualified  inverse  floating  rate), a fixed rate that reflects the yield
that is reasonably expected for the debt instrument. For all other variable rate
debt  instruments,  the amount of interest and original issue discount  accruals
are determined  using the following  steps.  First, a fixed rate  substitute for
each variable  rate under the debt  instrument is  determined.  In general,  the
fixed


                                       54
<PAGE>
rate  substitute  is a fixed  rate equal to the rate of the  applicable  type of
variable  rate as of the issue  date.  Second,  an  equivalent  fixed  rate debt
instrument  is  constructed  using the fixed rate  substitute(s)  in lieu of the
variable  rates and  keeping  all other terms  identical.  Third,  the amount of
qualified  stated  interest  and  original  issue  discount  with respect to the
equivalent  fixed rate debt instrument are determined  under the rules for fixed
rate debt  instruments.  Finally,  appropriate  adjustments  for actual variable
rates are made during the term by increasing or decreasing the qualified  stated
interest  to reflect the amount  actually  paid  during the  applicable  accrual
period as  compared  to the  interest  assumed  to be  accrued or paid under the
equivalent fixed rate debt instrument.  If there is no qualified stated interest
under the equivalent fixed rate debt  instrument,  the adjustment is made to the
original issue discount for the period.

         Where the issue price of a Regular  Certificate  exceeds  the  original
principal amount of the Regular  Certificate,  it appears  appropriate to reduce
the ordinary income reportable for an accrual period by a portion of such excess
in a manner similar to the amortization of premium on the constant yield method.
Under  proposed   regulations  (the  "contingent   payment  rules"),  a  Regular
Certificate that provides for (i) non-contingent  payments greater than or equal
to its  issue  price  and (ii) one or more  contingent  payments  determined  by
reference to the value of publicly  traded stock,  securities,  commodities,  or
other  publicly  traded  property must be divided into its  component  parts for
purposes of performing  original issue discount  calculations  (and possibly for
other federal income tax purposes as well).  The  non-contingent  portion of the
Regular  Certificate  would be treated as a debt  instrument,  and the  original
issue discount  accruals on that portion would be computed in the same manner as
with any non-contingent  debt instrument.  The issue price of the non-contingent
portion would be that portion of the issue price of the Regular Certificate that
reflects the right to receive the  non-contingent  payments,  determined  in the
same  manner  as if the  separate  non-contingent  debt  instrument  were a debt
instrument  issued as part of an investment  unit. The contingent  components of
the Regular  Certificate  would constitute  options or other property rights and
would be taxed as if issued as a separate  instrument.  No  accrual of  original
issue discount generally would be required with respect to such components under
the contingent payment rules.  Accordingly,  the rate at which income is accrued
by a Certificateholder may vary depending on whether the original issue discount
rules or the  contingent  payment  rules  apply to  certain  variable  rate debt
instruments.

         Market  Discount.  A  purchaser  of a Regular  Certificate  also may be
subject to the market  discount rules of Code Sections 1276 through 1278.  Under
these sections and the principles  applied by the OID Regulations in the context
of  original  issue  discount,  "market  discount"  is the  amount  by  which  a
subsequent  purchaser's initial basis in the Regular Certificate (i) is exceeded
by the stated redemption price at maturity of the Regular Certificate or (ii) in
the case of a Regular  Certificate having original issue discount,  is exceed by
the sum of the issue price of such Regular  Certificate  plus any original issue
discount  that  would have  previously  accrued  thereon if held by an  original
Regular  Certificateholder  (who purchased the Regular  Certificate at its issue
price),  in either  case less any prior  distributions  included  in the  stated
redemption  price  at  maturity  of such  Regular  Certificate.  Such  purchaser
generally  will be required to  recognize  accrued  market  discount as ordinary
income as distributions includible in the stated redemption price at maturity of
such  Regular  Certificate  are  received  in an amount not  exceeding  any such
distribution.  That  recognition  rule would  apply  regardless  of whether  the
purchaser is a cash-basis or accrual-basis  taxpayer. Such market discount would
accrue in a manner to be provided in Treasury  regulations  and should take into
account the Prepayment  Assumption.  The Conference Committee Report to the 1986
Act provides that until such regulations are issued,  such market discount would
accrue either (i) on the basis of a constant  interest rate or (ii) in the ratio
of stated  interest  allocable to the relevant period to the sum of the interest
for such period plus the remaining  interest as of the end of such period, or in
the case of a Regular  Certificate  issued with original issue discount,  in the
ratio of original issue discount  accrued for the relevant  period to the sum of
the original issue discount accrued for such period plus the remaining  original
issue discount as of the end of such period.  Such purchaser also generally will
be  required to treat a portion of any gain on a sale or exchange of the Regular
Certificate as ordinary income to the extent of the market  discount  accrued to
the date of  disposition  under one of the foregoing  methods,  less any accrued
market discount previously reported as ordinary income as partial  distributions
in reduction of the stated  redemption  price at maturity  were  received.  Such
purchaser will be required to defer  deduction of a portion of the excess of the
interest paid or accrued on indebtedness incurred to purchase or carry a Regular
Certificate  over the interest  distributable  thereon.  The deferred portion of
such interest  expense in any taxable year generally will not exceed the accrued
market  discount on the Regular  Certificate  for such year.  Any such  deferred
interest expense is, in general,  allowed as a deduction not later than the year
in


                                       55
<PAGE>
which  the  related  market   discount  income  is  recognized  or  the  Regular
Certificate  is  disposed  of.  As an  alternative  to the  inclusion  of market
discount in income on the foregoing  basis,  the Regular  Certificateholder  may
elect to include market discount in income currently as it accrues in all market
discount instruments acquired by such Regular  Certificateholder in that taxable
year or thereafter,  in which case the interest deferral rule will not apply. In
Revenue  Procedure  92-67, the Internal Revenue Service set forth procedures for
taxpayers (1) electing under Code Section  1278(b) to include market discount in
income  currently,  (2) electing  under rules of Code  Section  1276(b) to use a
constant  interest rate to determine accrued market discount on a bond where the
holder  of the bond is  required  to  determine  the  amount of  accrued  market
discount  at a time  prior to the  holder's  disposition  of the  bond,  and (3)
requesting consent to revoke an election under Code Section 1278(b).

         By analogy to the OID  Regulations,  market  discount with respect to a
Regular  Certificate  will be considered  to be zero if such market  discount is
less than 0.25% of the  remaining  stated  redemption  price at maturity of such
Regular  Certificate  multiplied by the weighted average maturity of the Regular
Certificate  (determined as described  above under  "Original  Issue  Discount")
remaining  after the date of purchase.  Treasury  regulations  implementing  the
market discount rules have not yet been issued,  and therefore  investors should
consult their own tax advisors  regarding the application of these rules as well
as the advisability of making any of the elections with respect thereto.

         Premium.  A Regular  Certificate  purchased  at a cost greater than its
remaining  stated  redemption  price at maturity  generally is  considered to be
purchased  at a premium.  If the Regular  Certificateholder  holds such  Regular
Certificate  as a "capital  asset" within the meaning of Code Section 1221,  the
Regular  Certificateholder  may elect under Code  Section  171 to amortize  such
premium  under a constant  yield method that reflects  compounding  based on the
interval between payments on the Regular Certificates. This election, once made,
applies to all  obligations  held by the taxpayer at the  beginning of the first
taxable year to which such section  applies and to all taxable debt  obligations
thereafter acquired and is binding on such taxpayer in all subsequent years. The
Conference  Committee  Report to the 1986 Act indicates a  Congressional  intent
that the same rules that apply to the accrual of market  discount on installment
obligations will also apply to amortizing bond premium under Code Section 171 on
installment obligations such as the Regular Certificates, although it is unclear
whether the  alternatives to the constant  interest method described above under
"Market  Discount"  are  available.  Except as  otherwise  provided  in Treasury
regulations  yet to be issued  amortizable  bond  premium  will be treated as an
offset to  interest  income on a Regular  Certificate  rather than as a separate
deduction  item.  Purchasers  who pay a premium for their  Regular  Certificates
should consult their tax advisors regarding the election to amortize premium and
the method to be employed.

         Sale   or   Exchange   of   Regular   Certificates.    If   a   Regular
Certificateholder  sells  or  exchanges  a  Regular  Certificate,   the  Regular
Certificateholder  will recognize gain or loss equal to the difference,  if any,
between the amount  received and his adjusted basis in the Regular  Certificate.
The adjusted basis of a Regular Certificate generally will equal the cost of the
Regular  Certificate to the seller,  increased by any original issue discount or
market discount previously included in the seller's gross income with respect to
the Regular Certificate and reduced by amounts included in the stated redemption
price at maturity of the Regular  Certificate  that were previously  received by
the seller and by any amortized premium.

         Except as described above with respect to market  discount,  and except
as  provided  in this  paragraph,  any gain or loss on the sale or exchange of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether the Regular  Certificate  has been held for the  long-term
capital  gain  holding  period  (currently  more than one  year).  Gain from the
disposition of a Regular  Certificate  that might otherwise be capital gain will
be treated as  ordinary  income to the extent that such gain does not exceed the
excess,  if any, of (i) the amount that would have been  includible in the gross
income of the holder if his yield on such Regular  Certificate  were 110% of the
applicable  Federal rate under Code  Section  1274(d) as of the date of purchase
over (ii) the amount of income  actually  includible in the gross income of such
holder  with  respect to the  Regular  Certificate.  In  addition,  gain or loss
recognized  from the sale of a Regular  Certificate  by certain  banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c).  The maximum  tax rate for  individuals  on the excess of net  long-term
capital gain over net short-term capital loss is 28%.



                                       56
<PAGE>
Taxation of Residual Certificates

         Taxation of REMIC  Income.  Generally,  the "daily  portions"  of REMIC
taxable  income or net loss will be  includible  as  ordinary  income or loss in
determining  the  federal  taxable  income of holders of  Residual  Certificates
("Residual  Certificateholders")  and will not be taxed  separately to the REMIC
Pool.  The daily  portions  of REMIC  taxable  income or net loss of a  Residual
Certificateholder  are  determined by allocating the REMIC Pool's taxable income
or net loss for each calendar quarter ratably to each day in such quarter and by
allocating  such  daily  portion  among  the  Residual   Certificateholders   in
proportion to their  respective  holdings of Residual  Certificates in the REMIC
Pool on such day.  REMIC  taxable  income is  generally  determined  in the same
manner as the  taxable  income of an  individual  using a calendar  year and the
accrual method of accounting, except that (i) the limitation on deductibility of
investment  interest  expense and expenses for the  production  of income do not
apply, (ii) all bad loans will be deductible as business bad debts and (iii) the
limitation on the  deductibility  of interest and expenses related to tax-exempt
income will apply.  REMIC taxable income  generally means the REMIC Pool's gross
income,  including interest,  original issue discount income and market discount
income, if any, on the Mortgage Assets, plus income on reinvestment of cashflows
and reserve  assets,  minus  deductions,  including  interest and original issue
discount  expense on the Regular  Certificates,  servicing  fees on the Mortgage
Assets and other  administrative  expenses  of the REMIC Pool,  amortization  of
premium, if any, with respect to the Mortgage Assets, and any tax imposed on the
REMIC's  income  from  foreclosure  property.   The  requirement  that  Residual
Certificateholders  report their pro rata share of taxable income or net loss of
the REMIC Pool will continue until there are no Certificates of any class of the
related series outstanding.

         The taxable income  recognized by a Residual  Certificateholder  in any
taxable year will be affected by, among other factors,  the relationship between
the timing of  recognition  of interest  and original  issue  discount or market
discount income or amortization of premium with respect to the Mortgage  Assets,
on the one hand, and the timing of deductions for interest  (including  original
issue discount) on the Regular  Certificates,  on the other hand. Because of the
way REMIC  taxable  income  is  calculated,  a  Residual  Certificateholder  may
recognize  "phantom" income (i.e.,  income recognized for tax purposes in excess
of income as determined under financial accounting or economic principles) which
will be matched  in later  years by a  corresponding  tax loss or  reduction  in
taxable income,  but which could lower the yield to Residual  Certificateholders
due to the lower present value of such future loss or reduction. For example, if
an interest in the Mortgage  Assets is acquired by the REMIC Pool at a discount,
and  one  or  more  of  such   Mortgage   Assets  is   prepaid,   the   Residual
Certificateholder may recognize taxable income without being entitled to receive
a  corresponding  amount of cash because (i) the prepayment may be used in whole
or in part to make  distributions  in  reduction  of  principal  on the  Regular
Certificates  and  (ii)  the  discount  income  on the  Mortgage  Loan  which is
includible  in the  REMIC's  taxable  income may exceed the  discount  deduction
allowed to the REMIC upon such distributions on the Regular  Certificates.  When
there is more than one class of Regular  Certificates that distribute  principal
sequentially,  this mismatching of income and deductions is particularly  likely
to occur in the early years following issuance of the Regular  Certificates when
distributions  in reduction  of  principal  are being made in respect of earlier
maturing  classes of Certificates to the extent that such classes are not issued
with substantial  discount. If taxable income attributable to such a mismatching
is realized in general,  losses would be allowed in later years as distributions
on the later classes of Regular  Certificates are made.  Taxable income may also
be  greater in  earlier  years than in later  years as a result of the fact that
interest  expense  deductions,  expressed  as a  percentage  of the  outstanding
principal  amount of such a series of Regular  Certificates,  may increase  over
time as  distributions  in reduction of principal are made on the lower yielding
classes of Regular Certificates, where interest income with respect to any given
Mortgage Loan will remain  constant over time as a percentage of the outstanding
principal amount of that loan.  Consequently,  Residual  Certificateholders must
have sufficient other sources of cash to pay any federal,  state or local income
taxes due as a result of such mismatching or unrelated  deductions against which
to offset such income.  Prospective  investors should be aware,  however, that a
portion of such income may be ineligible for offset by such investor's unrelated
deductions.  See the discussion of "excess  inclusions" below under "Limitations
on Offset or Exemption of REMIC Income;  Excess  Inclusions." The timing of such
mismatching of income and  deductions  described in this  paragraph,  if present
with respect to a series of Certificates,  may have a significant adverse effect
upon the Residual  Certificateholders  after-tax rate of return. In addition,  a
Residual  Certificateholder's  taxable income during certain  periods may exceed
the income  reflected by such  Certificateholder  for such periods in accordance
with generally accepted accounting principles. Investors


                                       57
<PAGE>
should  consult  their own  advisors  concerning  the proper tax and  accounting
treatment of their investment in Residual Certificates.

         Basis and Losses. The amount of any net loss of the REMIC Pool that may
be taken  into  account  by the  Residual  Certificateholder  is  limited to the
adjusted  basis of the Residual  Certificate  as of the close of the quarter (or
time of disposition of the Residual Certificate if earlier),  determined without
taking into account the net loss for the quarter.  The initial adjusted basis of
a  purchaser  of a Residual  Certificate  is the amount  paid for such  Residual
Certificate.  Such  adjusted  basis will be  increased  by the amount of taxable
income  of the REMIC  Pool  reportable  by the  Residual  Certificateholder  and
decreased  by the amount of loss of the REMIC Pool  reportable  by the  Residual
Certificateholder. A cash distribution from the REMIC Pool also will reduce such
adjusted  basis (but not below zero).  Any loss that is disallowed on account of
this  limitation may be carried over  indefinitely  with respect to the Residual
Certificateholder  as to whom such loss was  disallowed  and may be used by such
Residual Certificateholder only to offset any income generated by the same REMIC
Pool. Residual  Certificateholders should consult their tax advisors about other
limitations on the deductibility of net losses that may apply to them.

         A Residual Certificateholder will not be permitted to amortize directly
the cost of its  Residual  Certificate  as an offset to its share of the taxable
income of the related REMIC Pool. However,  such taxable income will not include
cash  received by the REMIC Pool that  represents a recovery of the REMIC Pool's
basis in its  assets.  Such  recovery  of basis by the REMIC  Pool will have the
effect of  amortization  of the issue price of the  Residual  Certificates  over
their  life.  However,  in view of the  possible  acceleration  of the income of
Residual  Certificateholders  described  above under "Taxation of REMIC Income,"
the period of time over which such issue price is  effectively  amortized may be
longer than the economic life of the Residual Certificates.

         If a Residual Certificate has a negative value, it is not clear whether
its issue  price  would be  considered  to be zero or such  negative  amount for
purposes  of  determining  the  REMIC  Pool's  basis in its  assets.  The  REMIC
Regulations  do not address  whether  residual  interests  could have a negative
basis and a negative issue price. The Depositor does not intend to treat a class
of  Residual  Certificates  as having a value of less than zero for  purposes of
determining the bases of the related REMIC Pool in its assets.

         Further,  to the extent  that the  initial  adjusted  basis of Residual
Certificateholder (other than an original holder) in the Residual Certificate is
greater than the corresponding portion of the REMIC Pool's basis in the Mortgage
Assets, the Residual  Certificateholder will not recover a portion of such basis
until termination of the REMIC Pool unless Treasury regulations yet to be issued
provide for periodic  adjustments  to the REMIC income  otherwise  reportable by
such holder. The REMIC Regulations do not so provide.  See "Treatment of Certain
Items of REMIC Income and Expense - Market  Discount"  below regarding the basis
of  Mortgage  Assets  to the  REMIC  Pool and  "Sale  or  Exchange  of  Residual
Certificates"  below regarding  possible treatment of a loss upon termination of
the REMIC Pool as a capital loss.

         Mark to Market Rules

         Prospective  purchasers of a Residual  Certificate should be aware that
on  December  18,  1993,  the  Internal  Revenue  Service   released   temporary
regulations  (the "Temporary  Regulations")  relating to the requirement  that a
securities  dealer mark to market  securities  held for sale to customers.  This
mark-to-market  requirement applies to all securities of a dealer, except to the
extent  that the  dealer has  specifically  identified  a  security  as held for
investment.  The  Temporary  Regulations  provide  that  for  purposes  of  this
mark-to-market  requirement,  a "negative  value"  Residual  Certificate  is not
treated  as a  security  and thus may not be marked to  market.  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


                                       58
<PAGE>
and (iii) a discount  rate equal to the  "applicable  Federal  rate"  instrument
issued on the date of acquisition of the Residual Certificate ending on or after
December 31,  1993.  Prospective  purchasers  of a Residual  Certificate  should
consult their tax advisors  regarding the possible  application of the Temporary
Regulations.

Treatment of Certain Items of REMIC Income and Expense

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

         Market  Discount.  The REMIC Pool will have market  discount  income in
respect of Mortgage  Assets if, in general,  the basis of the REMIC Pool in such
Mortgage Assets is exceeded by their unpaid principal balances. The REMIC Pool's
basis in such Mortgage Assets is generally the fair market value of the Mortgage
Assets  immediately  after the  transfer  thereof to the REMIC  Pool.  The REMIC
Regulations  provide  that  such  basis is equal in the  aggregate  to the issue
prices of all regular and residual  interests  in the REMIC Pool.  In respect of
Mortgage  Assets that have market  discount to which Code Section 1276  applies,
the accrued portion of such market discount would be recognized currently by the
REMIC as an item of ordinary  income.  Market discount income  generally  should
accrue in the manner  described above under "Taxation of Regular  Certificates -
Market  Discount."  However,  the rules of Code Section 1276  concerning  market
discount income will not apply in the case of Mortgage  Assets  originated on or
prior to July 18, 1984,  if any.  With respect to such  Mortgage  Assets  market
discount is  generally  includible  in REMIC  taxable  income or ordinary  gross
income pro rata as principal payments are received. Under another interpretation
of the Code and relevant legislative  history,  market discount on such Mortgage
Assets might be required to be  recognized  currently by the REMIC,  in the same
manner that market  discount would be recognized with respect to Mortgage Assets
originated  after  July 18,  1984.  Under  that  method,  a REMIC  would tend to
recognize market discount more rapidly than it would otherwise.  In either case,
the deduction of a portion of the interest  expense on the Regular  Certificates
allocable to such  discount may be deferred  until such  discount is included in
income, and any gain on the sale or exchange thereof will be treated as ordinary
income to the extent of the deferred interest deductible at that time.

         Premium.  Generally,  if the  basis of the REMIC  Pool in the  Mortgage
Assets exceeds the unpaid  principal  balances  thereof,  the REMIC Pool will be
considered  to have  acquired  such  Mortgage  Assets at a premium  equal to the
amount of such excess.  As stated  above,the  REMIC Pool's basis in the Mortgage
Assets is the fair market value of the Mortgage  Assets,  based on the aggregate
of the issue  prices of the regular  and  residual  interests  in the REMIC Pool
immediately  after the transfer thereof to the REMIC Pool. In a manner analogous
to the discussion  above under  "Taxation of Regular  Certificates - Premium," a
person that holds a Mortgage Loan as a capital asset under Code Section 1221 may
elect under Code Section 171 to amortize  premium on Mortgage Assets  originated
after September 27, 1985 under a constant yield method. Amortizable bond premium
will be treated as an offset to interest income on the Mortgage  Assets,  rather
than as a separate deduction item. Because substantially all the mortgagors with
respect to the Mortgage Assets are expected to be individuals,  Code Section 171
will  not  be  available.  Premium  on  Mortgage  Assets  may be  deductible  in
accordance with a reasonable  method  regularly  employed by the holder thereof.
The  allocation  of such  premium pro rata among  principal  payments  should be
considered a reasonable method;  however, the Internal Revenue Service may argue
that such premium should be allocated in a different manner,  such as allocating
such premium entirely to the final payment of principal.

         Limitations on Offset or Exemption of REMIC Income;  Excess Inclusions.
A portion of the income allocable to a Residual Certificate  (referred to in the
Code as an "excess  inclusion")  for any  calendar  quarter,  with an  exception
discussed  below for  certain  thrift  institutions,  will be subject to federal
income tax in all events.  Thus,  for example,  an excess  inclusion (i) cannot,
except as described  below, be offset by any unrelated losses or loss carryovers
of a Residual  Certificateholder,  (ii) will be treated as  "unrelated  business
taxable  income"  within  the  meaning  of  Code  Section  512 if  the  Residual
Certificateholder is a pension fund or any other organization that is subject to
tax only on its unrelated  business taxable income and (iii) is not eligible for
any  reduction  in  the  rate  of  withholding  tax in the  case  of a  Residual
Certificateholder  that is a foreign investor, as further discussed in "Taxation
of Certain Foreign Investors - Residual Certificates" below. Except as discussed
below with respect


                                       59
<PAGE>
to excess inclusions from Residual  Certificates  without  "significant  value,"
this  general rule does not apply to thrift  institutions  to which Code Section
593 applies.  For this purpose a thrift institution and its qualified subsidiary
are considered a single corporation. A qualified subsidiary is one all the stock
of  which,  and  substantially  all the  debt of  which,  is held by the  thrift
institution and which is organized and operating  exclusively in connection with
the  organization  and operation of one or more REMICs.  Except in the case of a
thrift institution  (including qualified  subsidiaries) members of an affiliated
group are treated as one  corporation for purposes of applying the limitation on
offset of excess inclusion income.

         Except as discussed in the following paragraph,  with respect to excess
inclusions  from  Residual  Certificates  without  "significant  value," for any
Residual Certificateholder, the excess inclusion for any calendar quarter is the
excess,  if any, of (i) the income of such Residual  Certificateholder  for that
calendar  quarter from its Residual  Certificate over (ii) the sum of the "daily
accruals" (as defined  below) for all days during the calendar  quarter on which
the  Residual  Certificateholder  holds  such  Residual  Certificate.  For  this
purpose,  the  daily  accruals  with  respect  to  a  Residual  Certificate  are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the "adjusted  issue price" (as defined below) of the Residual
Certificate  at the  beginning  of the  calendar  quarter and 120 percent of the
"Federal  long-term  rate" in effect  at the time the  Residual  Certificate  is
issued.  For this purposes the "adjusted issue price" of a Residual  Certificate
at the beginning of any calendar  quarter equals the issue price of the Residual
Certificate  (adjusted  for  contributions),  increased  by the  amount of daily
accruals  for all prior  quarters,  and  decreased  (but not below  zero) by the
aggregate  amount  of  payments  made on the  Residual  Certificate  before  the
beginning of such quarter.  The Federal  long-term rate is an average of current
yields on Treasury  securities with a remaining term of greater than nine years,
computed and published monthly by the IRS.

         The Code provides  that to the extent  provided in  regulations,  as an
exception  to the general  rule  described  above,  the entire  amount of income
accruing on a Residual Certificate will be treated as an excess inclusion if the
Residual  Certificates in the aggregate are considered not to have  "significant
value." The Treasury Department has not yet provided regulations in this respect
and the REMIC Regulations did not adopt this rule.  However,  the exception from
the excess inclusion rules applicable to thrift  institutions  does not apply if
the  Residual  Certificates  do not have  significant  value.  Under  the  REMIC
Regulations,  the Residual  Certificates will have significant value if: (i) the
aggregate  of the issue  prices  of the  Residual  Certificates  is at least two
percent of the aggregate issue prices of all Regular  Certificates  and Residual
Certificates in the REMIC and (ii) the anticipated  weighted average life of the
Residual Certificates is at least 20 percent of the REMIC's anticipated weighted
average  life  based on the  prepayment  and  reinvestment  assumptions  used in
pricing the  transaction  and any recognized or permitted  clean up calls or any
required  qualified   liquidation.   Although  not  entirely  clear,  the  REMIC
Regulations  indicate that the significant  value  determination is made only on
the Startup Day. The anticipated weighted average life of a Residual Certificate
with  a  principal  balance  and a  market  rate  of  interest  is  computed  by
multiplying the amount of each expected principal payment by the number of years
(or portions  thereof)  from the Startup Day,  adding these sums and dividing by
the total principal  expected to be paid on such Residual  Certificate  based on
the  relevant  prepayment  assumption  and  expected  reinvestment  income.  The
anticipated  weighted  average  life of a Residual  Certificate  with  either no
specified  principal  balance or a  principal  balance  and  rights to  interest
payments disproportionate to such principal balance, would be computed under the
formula  described above but would include all payments expected on the Residual
Certificate  instead of only the principal  payments.  The anticipated  weighted
average  life of a REMIC  is a  weighted  average  of the  anticipated  weighted
average lives of all classes of interest in the REMIC.

         Under  Treasury  regulations  to  be  promulgated,  a  portion  of  the
dividends paid by a REIT which owns a Residual  Certificate are to be designated
as excess  inclusions in an amount  corresponding to the Residual  Certificate's
allocable  share of the excess  inclusions.  Similar  rules apply in the case of
regulated  investment  companies,  common  trust funds and  cooperatives.  Thus,
investors in such entities which own a Residual  Certificate  will be subject to
the limitations on excess  inclusions  described above. The REMIC Regulations do
not provide guidance on this issue.



                                       60
<PAGE>
Tax-Related Restrictions on Transfer of Residual Certificates

         Disqualified Organizations.  If legal title or beneficial interest in a
Residual  Certificate is transferred to a Disqualified  Organization (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (i) the
present value of the total  anticipated  excess  inclusions with respect to such
Residual  Certificate  for  periods  after  the  transfer  and (ii) the  highest
marginal federal corporate income tax rate. The REMIC  Regulations  provide that
the anticipated  excess inclusion are based on actual  prepayment  experience to
the  date  of the  transfer  and  projected  payments  based  on the  Prepayment
Assumption.  The present value discount rate equals the applicable  Federal rate
under Code Section 1274(d) that would apply to a debt instrument that was issued
on the date the Disqualified  Organization acquired the Residual Certificate and
whose term ended on the close of the last quarter in which excess  inclusion was
expected  to  accrue  with  respect  to  the  Residual  Certificate.  Such a tax
generally would be imposed on the transferor of the Residual Certificate, except
that where such transfer is through an agent  (including a broker,  nominee,  or
other  middleman)  for a  Disqualified  Organization,  the tax would  instead be
imposed on such agent.  However, a transferor of a Residual Certificate would in
no event be liable for such tax with  respect to a  transfer  if the  transferee
furnishes  to  the  transferor  an  affidavit  that  the  transferee  is  not  a
Disqualified  Organization  and, as of the time of the transfer,  the transferor
does not have actual knowledge that such affidavit is false. The tax also may be
waived by the Treasury  Department  if the  Disqualified  Organization  promptly
disposes of the Residual  Certificate  and the transferor pays income tax at the
highest  corporate  rate on the excess  inclusion  for the  period the  Residual
Certificate is actually held by the Disqualified Organization.

         In addition,  if a "Pass-Through  Entity" (as defined below) has excess
inclusion  income with respect to a Residual  Certificate  during a taxable year
and a Disqualified  Organization  is the record holder of an equity  interest in
such  entity,  then a tax is imposed on such entity  equal to the product of (i)
the  amount of excess  inclusions  that are  allocable  to the  interest  in the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization and (ii) the highest  marginal  federal  corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the  Pass-Through
Entity for the taxable  year.  The  Pass-Through  Entity would not be liable for
such tax if it has received an affidavit from such record holder that (i) states
under  penalty of perjury  that it is not a  Disqualified  Organization  or (ii)
furnishes a social  security  number and states under  penalties of perjury that
the social security  number is that of the transferee,  provided that during the
period  such  person is the  record  holder  of the  Residual  Certificate,  the
Pass-Through Entity does not have actual knowledge that such affidavit is false.

         For these purposes,  (i) "Disqualified  Organization"  means the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
its  activities  are subject to tax and a majority of its board of  directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income  imposed by Code Section 511 and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations yet to be issued,  any person holding an interest in a Pass- Through
Entity as a nominee for another will, with respect to such interest,  be treated
as a Pass-Through Entity.

         The  Agreement  with respect to a series of  Certificates  will provide
that neither legal title nor beneficial  interest in a Residual  Certificate may
be transferred or registered unless (i) the proposed  transferee provides to the
Depositor and the Trustee an affidavit to the effect that such transferee is not
a Disqualified  Organization,  is not purchasing  such Residual  Certificates on
behalf of a Disqualified  Organization (i.e., as a broker,  nominee or middleman
thereof) and is not an entity that holds REMIC residual securities as nominee to
facilitate the clearance and settlement of such  securities  through  electronic
book-entry  changes in  accounts  of  participating  organizations  and (ii) the
transferor provides a statement in writing to the Depositor and the Trustee that
it has no actual knowledge that such affidavit is false. Moreover, the Agreement
will  provide that any  attempted  or  purported  transfer in violation of these
transfer  restrictions  will be null and void and  will  vest no  rights  in any
purported  transferee.  Each Residual  Certificate with respect to a series will
have a legend referring to such restrictions on


                                       61
<PAGE>
transfer, and each Residual  Certificateholder will be deemed to have agreed, as
a condition of ownership  thereof,  to any  amendments to the related  Agreement
required  under the Code or applicable  Treasury  regulations  to effectuate the
foregoing  restrictions.  Information  necessary to compute an applicable excise
tax must be  furnished  to the Internal  Revenue  Service and to the  requesting
party within 60 days of the request, and the Depositor or the Trustee may charge
a fee for computing and providing such information.

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

         Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual  Certificate  that has "tax avoidance  potential" to a "foreign person"
will be disregarded for all federal tax purposes.  This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's  income is  effectively  connected  with the  conduct of a trade or
business within the United States. A Residual  Certificate is deemed to have tax
avoidance  potential  unless,  at the  time  of  the  transfer,  the  transferor
reasonably  expects  that,  for each excess  inclusion,  (i) the REMIC Pool will
distribute to the transferee  residual interest holder an amount that will equal
at least 30% of the excess  inclusions  and (ii) that each such  amount  will be
distributed at or after the time at which the excess  inclusion  accrues and not
later  than the  close of the  calendar  year  following  the  calendar  year of
accrual.  If the non-U.S.  Person  transfers the Residual  Certificate back to a
U.S.  Person,  the transfer will be disregarded and the foreign  transferor will
continue  to be treated as the owner  unless  arrangements  are made so that the
transfer  does not have the effect of allowing  the  transferor  to avoid tax on
accrued excess inclusions.

         The  Prospectus  Supplement  relating to a series of  Certificates  may
provide that a Residual  Certificate  may not be purchased by or  transferred to
any person  that is not a U.S.  Person or may  describe  the  circumstances  and
restrictions  pursuant  to which  such a  transfer  may be made.  The term "U.S.
Person"  means a citizen  or  resident  of the  United  States,  a  corporation,
partnership or other entity created or organized in or under the laws of the


                                       62
<PAGE>
United States or any political subdivision thereof or an estate or trust that is
subject to U.S. federal income tax regardless of the source of its income.

Sale or Exchange of a Residual Certificate

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

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

Taxes That May Be Imposed on the REMIC Pool

         Prohibited  Transactions.  Net income from certain  transactions by the
REMIC Pool, called prohibited transactions,  will not be part of the calculation
of income or loss  includible  in the  federal  income tax  returns of  Residual
Certificateholders,  but rather  will be taxed  directly  to the REMIC Pool at a
100% rate.  Prohibited  transactions  generally include (i) the disposition of a
qualified  mortgage  other  than for (a)  substitution  within  two years of the
Startup Day for a defective (including a defaulted) obligation (or repurchase in
lieu of  substitution of a defective  (including a defaulted)  obligation at any
time) or for any qualified  mortgage within three months of the Startup Day, (b)
foreclosure, default or imminent default of a qualified mortgage, (c) bankruptcy
or insolvency of the REMIC Pool or (d) a qualified (complete) liquidation,  (ii)
the  receipt  of  income  from  assets  that  are not the type of  mortgages  or
investments  that the REMIC  Pool is  permitted  to hold,  (iii) the  receipt of
compensation  for services or (iv) the receipt of gain from  disposition of cash
flow investments other than pursuant to a qualified liquidation. Notwithstanding
(i) and (iv), it is not a prohibited  transaction to sell REMIC Pool property to
prevent a default on Regular  Certificates as a result of a default on qualified
mortgages or to facilitate a clean-up call (generally,  an optional  termination
to  save  administrative  costs  when no more  than a  small  percentage  of the
Certificates  is  outstanding).   The  REMIC   Regulations   indicate  that  the
modification  of a Mortgage Loan  generally will not be treated as a disposition
if  it  is  occasioned  by a  default  or  reasonably  foreseeable  default,  an
assumption  of the Mortgage  Loan,  the waiver of a due-on-sale  or  encumbrance
clause or the  conversion  of an interest  rate by a  mortgagor  pursuant to the
terms of a convertible adjustable rate Mortgage Loan. The REMIC Regulations also
provide  that the  modification  of mortgage  loans  underlying  Mortgage-Backed
Securities  will  not  be  treated  as a  modification  of  the  Mortgage-Backed
Securities,  provided  that the trust  including  the was not  created  to avoid
prohibited transaction rules.



                                       63
<PAGE>
         Contributions to the REMIC Pool After the Startup Day. In general,  the
REMIC Pool will be subject to a tax at a 100% rate on the value of any  property
contributed to the REMIC Pool after the Startup Day. Exceptions are provided for
cash  contributions  to the REMIC Pool (i) during the three months following the
Startup   Day,   (ii)  made  to  a   qualified   reserve   fund  by  a  Residual
Certificateholder, (iii) in the nature of a guarantee, (iv) made to facilitate a
qualified  liquidation  or  clean-up  call  and (v) as  otherwise  permitted  in
Treasury regulations yet to be issued.

         Net Income from Foreclosure Property. The REMIC Pool will be subject to
federal income tax at the highest corporate rate on "net income from foreclosure
property,"  determined  by  reference  to the rules  applicable  to real  estate
investment  trusts.  Generally,  property  acquired  by the REMIC  Pool  through
foreclosure  or deed in lieu of  foreclosure  would be treated  as  "foreclosure
property" for a period of two years, with possible  extensions.  Net income from
foreclosure  property  generally  means (i) gain from the sale of a  foreclosure
property  that is  inventory  property  and (ii) gross  income from  foreclosure
property  other than  qualifying  rents and other  qualifying  income for a real
estate investment trust.

Liquidation of the REMIC Pool

         If a REMIC Pool and the Trustee  adopt a plan of complete  liquidation,
within the meaning of Code  Section  860F(a)(4)(A)(i)  and sell all of the REMIC
Pool's assets (other than cash) within a 90-day period  beginning on the date of
the adoption of the plan of  liquidation,  the REMIC Pool will recognize no gain
or loss on the sale of its  assets,  provided  that the REMIC  Pool  credits  or
distributes  in  liquidation  all of the sale proceeds plus its cash (other than
amounts  retained to meet  claims  against the REMIC Pool) to holders of Regular
Certificates and Residual Certificateholders within the 90-day period.

Administrative Matters

         The REMIC Pool will be  required  to  maintain  its books on a calendar
year  basis and to file  federal  income  tax  returns  for  federal  income tax
purposes  in a manner  similar to a  partnership.  The form for such  income tax
return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns.  Treasury
regulations   provide   that,   except   where   there  is  a  single   Residual
Certificateholder  for an entire  taxable year, the REMIC Pool generally will be
subject to the procedural  and  administrative  rules of the Code  applicable to
partnerships, including the determination by the Internal Revenue Service of any
adjustments to, among other things, items of REMIC income, gain, loss, deduction
or  credit  in a  unified  administrative  proceeding.  The  Depositor  or other
designated Residual  Certificateholders will be obligated to act as "tax matters
person," as defined in  applicable  Treasury  regulations,  with  respect to the
REMIC Pool. If the Code or  applicable  Treasury  regulations  do not permit the
Depositor to act as tax matters  person in its capacity as agent of the Residual
Certificateholders,  the  Residual  Certificateholder  chosen  by  the  Residual
Certificateholders   or  such  other  person  specified   pursuant  to  Treasury
regulations will be required to act as tax matters person.

         Treasury regulations provide that a holder of a Residual Certificate is
not required to treat items on its return  consistently  with their treatment on
the REMIC Pool's return if a holder owns 100% of the Residual  Certificates  for
the entire calendar year.  Otherwise,  each holder of a Residual  Certificate is
required to treat items on its return  consistently  with their treatment on the
REMIC Pool's return,  unless the holder of a Residual Certificate either files a
statement  identifying the  inconsistency or establishes that the  inconsistency
resulted from  incorrect  information  received from the REMIC Pool. The Service
may assess a deficiency  resulting from a failure to comply with the consistency
requirement without  instituting an administrative  proceeding at the REMIC Pool
level.

Limitations on Deduction of Certain Expenses

         An investor  who is an  individual,  estate or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual taxpayer will be reduced by the lesser of (i) 3% of the


                                       64
<PAGE>
excess,  if any, of adjusted  gross income over  $100,000,  adjusted  yearly for
inflation  ($50,000,  adjusted  yearly for  inflation,  in the case of a married
individual  filing a separate  return),  or (ii) 80% of the  amount of  itemized
deductions  otherwise allowable for such year. In the case of a REMIC Pool, such
deductions may include  deductions under Code Section 212 for servicing fees and
all  administrative and other expenses relating to the REMIC Pool or any similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC. Such investors who hold REMIC Certificates  either directly or
indirectly through certain  pass-through  entities may have their pro rata share
of such  expenses  allocated  to them as  additional  gross  income,  but may be
subject to such  limitation on  deductions.  In addition,  such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such  investors to be subject to  significant  additional  tax  liability.
Treasury  regulations provide that the additional gross income and corresponding
amount of  expenses  generally  are to be  allocated  entirely to the holders of
Residual  Certificates  in the case of a REMIC Pool that would not  qualify as a
fixed  investment  trust  in the  absence  of a REMIC  election.  However,  such
additional gross income and limitation on deductions will apply to the allocable
portion of such expenses to holders of Regular Certificates,  as well as holders
of Residual Certificates, where such Regular Certificates are issued in a manner
that is similar to  pass-through  certificates in a fixed  investment  trust. In
general,  such  allocable  portion will be determined  based on the ratio that a
REMIC  Certificateholder's  income,  determined  on a daily basis,  bears to the
income of all holders of Regular  Certificates  and Residual  Certificates  with
respect to a REMIC Pool.  As a result,  individuals,  estates or trusts  holding
REMIC  Certificates  (either  directly or  indirectly  through a grantor  trust,
partnership,  S  corporation,  REMIC,  or certain  other  pass-through  entities
described in the  foregoing  Treasury  regulations)  may have taxable  income in
excess of the interest income at the pass-through  rate on Regular  Certificates
that  are  issued  in a  single  class  or  otherwise  consistently  with  fixed
investment  trust  status  or in excess of cash  distributions  for the  related
period on Residual Certificates.

Taxation of Certain Foreign Investors

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

         Residual Certificates.  The Conference Committee Report to the 1986 Act
indicates  that  amounts  paid to Residual  Certificateholders  who are Non-U.S.
Persons are treated as interest  for  purposes of the 30% (or lower treaty rate)
United  States  withholding  tax.  Treasury  regulations  provide  that  amounts
distributed  to Residual  Certificateholders  qualify as  "portfolio  interest,"
subject to the conditions described in "Regular Certificates" above, but only to
the extent that (i) the Mortgage Assets were issued after July 18, 1984 and (ii)
the Trust  fund or  segregated  pool of assets  therein  (as to which a separate
REMIC  election  will be  made),  to which  the  Residual  Certificate  relates,
consists of obligations  issued in "registered  form" within the meaning of Code
Section 163(f)(1). Generally, Mortgage Assets will not be, but regular interests
in another REMIC Pool will be, considered obligations issued in registered form.
Furthermore,  a Residual Certificateholder will not be entitled to any exemption
from the 30%  withholding  tax (or  lower  treaty  rate) to the  extent  of that
portion of REMIC taxable  income that  constitutes  an "excess  inclusion."  See
"Taxation of Residual Certificates - Limitations on Offset or Exemption of REMIC
Income;  Excess Inclusions." If the amounts paid to Residual  Certificateholders
who are Non-U.S.  Persons are effectively  connected with the conduct of a trade
or business  within the United  States by such Non-U.S.  Persons,  30% (or lower
treaty  rate)  withholding  will not apply.  Instead,  the amounts  paid to such
Non-U.S. Persons will


                                       65
<PAGE>
be subject to United  States  federal  income tax at regular  rates.  If 30% (or
lower treaty rate)  withholding  is applicable,  such amounts  generally will be
taken into  account for  purposes  of  withholding  only when paid or  otherwise
distributed  (or when the  Residual  Certificate  is  disposed  of) under  rules
similar to withholding  upon  disposition of debt instruments that have original
issue  discount.   See   "Tax-Related   Restrictions  on  Transfer  of  Residual
Certificates  - Foreign  Investors"  above  concerning  the disregard of certain
transfers having "tax avoidance potential."  Investors who are Non-U.S.  Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Certificates.

Backup Withholding

         Distributions made on the Regular  Certificates,  and proceeds from the
sale of the Regular  Certificates to or through certain brokers,  may be subject
to a "backup"  withholding  tax under Code  Section  3406 of 31% on  "reportable
payments" (including interest distributions, original issue discount, and, under
certain   circumstances,    principal    distributions)   unless   the   Regular
Certificateholder   complies  with  certain   reporting   and/or   certification
procedures, including the provision of its taxpayer identification number to the
Trustee,  its  agent  or the  broker  who  effected  the  sale  of  the  Regular
Certificate,  or such  Certificateholder  is otherwise an exempt recipient under
applicable  provisions of the Code. Any amounts to be withheld from distribution
on the Regular Certificates would be refunded by the Internal Revenue Service or
allowed as a credit against the Regular  Certificateholder's  federal income tax
liability.

Reporting Requirements

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

         The Internal Revenue  Service's Form 1066 has an accompanying  Schedule
Q, Quarterly Notice to Residual  Interest Holders of REMIC Taxable Income or Net
Loss Allocation.  Treasury  regulations  require that Schedule Q be furnished by
the  REMIC  Pool  to each  Residual  Certificateholder  by the end of the  month
following the close of each calendar quarter (41 days after the end of a quarter
under proposed Treasury regulations) in which the REMIC Pool is in existence.

         Treasury  regulations  require  that,  in  addition  to  the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Certificateholders,  furnished  annually,  if applicable,  to holders of Regular
Certificates,  and filed annually with the Internal  Revenue Service  concerning
Code Section 67 expenses  (see  "Limitations  on Deduction of Certain  Expenses"
above)  allocable  to  such  holders.   Furthermore,   under  such  regulations,
information  must  be  furnished   quarterly  to  Residual   Certificateholders,
furnished annually to holders of Regular  Certificates,  and filed annually with
the Internal  Revenue  Service  concerning  the  percentage  of the REMIC Pool's
assets meeting the qualified  asset tests  described above under "Federal Income
Tax Consequences for REMIC Certificates," above."



                                       66
<PAGE>
Federal Income Tax  Consequences  for Certificates as to Which No REMIC Election
Is Made

         Arter & Hadden,  special  counsel to the  Depositor,  is of the opinion
that if a Trust does not elect REMIC status and is not treated as a partnership,
the tax consequences to the Owners will be as described below.

Standard Certificates

         General.  If no election is made to treat a Trust (or a segregated pool
of assets  therein)  with respect to a series of  Certificates  as a REMIC,  the
Trust may be  classified  as a grantor  trust  under  subparagraph  E, Part 1 of
subchapter J of the Code and not as a partnership or an association taxable as a
corporation. Where there is no fixed retained yield with respect to the Mortgage
Assets underlying the Certificates of a series,  and where such Certificates are
not  designated as Stripped  Certificates,  as described  below under  "Stripped
Certificates"  or  as  Partnership   Interests   described  under  "Taxation  of
Securities  Classified  as  Partnership  Interests,"  the  holder  of each  such
"Standard Certificate" in such series will be treated as the owner of a pro rata
undivided  interest  in the  ordinary  income and corpus  portions  of the Trust
represented by his Certificate and will be considered the beneficial  owner of a
pro rata  undivided  interest  in each of the  Mortgage  Assets,  subject to the
discussion below under "Recharacterization of Servicing Fees." Accordingly,  the
holder of a Certificate (a  "Certificateholder")  of a particular series will be
required  to report on its  federal  income tax return its pro rata share of the
entire  income from the  Mortgage  Assets,  original  issue  discount  (if any),
prepayment  fees,  assumption  fees, and late payment charges  received by or on
behalf of the  Trust,  in  accordance  with such  Certificateholder's  method of
accounting.  A  Certificateholder  generally will be able to deduct its share of
servicing  fees  and all  administrative  and  other  expenses  of the  Trust in
accordance  with his  method  of  accounting,  provided  that such  amounts  are
reasonable compensation for services rendered to that Trust. However,  investors
who are individuals, estates or trusts who own Certificates,  either directly or
indirectly through certain pass-through entities,  will be subject to limitation
with  respect to certain  itemized  deductions  described  in Code  Section  67,
including  deductions  under Code  Section 212 for  servicing  fees and all such
administrative  and  other  expenses  of the  Trust,  to the  extent  that  such
deductions,  in the  aggregate,  do not  exceed  two  percent  of an  investor's
adjusted  gross  income.  In addition,  Code Section 68 provides  that  itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the  excess,  if any,  of  adjusted  gross
income over $100,000,  adjusted yearly for inflation  ($50,000,  adjusted yearly
for inflation, in the case of a married individual filing a separate return), or
(ii) 80% of the amount of itemized deductions otherwise allowable for such year.
As a result such investors holding Certificates,  directly or indirectly through
a  pass-through  entity,  may have  aggregate  taxable  income  in excess of the
aggregate amount of cash received on such  Certificates with respect to interest
at the pass-through rate on such Certificates or discount thereon.  In addition,
such  expenses  are  not  deductible  at  all  for  purposes  of  computing  the
alternative  minimum  tax  and  may  cause  such  investors  to  be  subject  to
significant  additional tax liability.  Moreover,  where there is fixed retained
yield with respect to the Mortgage Assets underlying a series of Certificates or
where the servicing fees are in excess of reasonable servicing compensation, the
transaction  will be  subject  to the  application  of the  "stripped  bond" and
"stripped  coupon"  rules  of the  Code,  as  described  below  under  "Stripped
Certificates" and "Premium and Discount - Recharacterization of Servicing Fees,"
respectively.

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

                  1. A Standard  Certificate  owned by a "domestic  building and
         loan association"  within the meaning of Code Section  7701(a)(19) will
         be considered to represent  "loans . . . secured by an interest in real
         property"  within  the  meaning  of  Code  Section   7701(a)(19)(C)(v),
         provided   that  the  real  property   securing  the  Mortgage   Assets
         represented  by  that  Certificate  is of the  type  described  in such
         section.

                  2. A Standard  Certificate  owned by a  financial  institution
         described  in Code  Section  593(a)  will be  considered  to  represent
         "qualifying  real  property  loans"  within the meaning of Code Section
         592(d)(1), provided that the real property securing the Mortgage Assets
         represented  by  that  Certificate  is of the  type  described  in such
         section.



                                       67
<PAGE>

                  3. A Standard  Certificate  owned by a real estate  investment
         trust will be considered to represent  "real estate  assets" within the
         meaning of Code Section 856(C) (5) (A) to the extent that the assets of
         the related Trust consist of qualified  assets,  and interest income on
         such assets will he  considered  "interest  on  obligations  secured by
         mortgages  on  real  property"  within  the  meaning  of  Code  Section
         856(c)(3)(B).

                  4. A Standard  Certificate owned by a REMIC will be considered
         to represent an "obligation (including any participation or certificate
         of beneficial  ownership  therein) which is  principally  secured by an
         interest  in  real  property"   within  the  meaning  of  Code  Section
         860G(a)(3)(A)  to the  extent  that the  assets  of the  related  Trust
         consist of  "qualified  mortgages"  within the meaning of Code  Section
         860G(a)(3).

         An  issue  arises  as  to  whether  buy-down  Mortgage  Assets  may  be
characterized  in  their  entirety  under  the  Code  provisions  cited  in  the
immediately  preceding paragraph.  Code Section  593(d)(l)(C)  provides that the
term  "qualifying  real  property  loan" does not  include a loan "to the extent
secured  by a deposit  in or share of the  taxpayer."  The  application  of this
provision  to a  buy-down  fund with  respect  to a  buy-down  Mortgage  Loan is
uncertain,  but may require that a taxpayer's  investment in a buy-down Mortgage
Loan be reduced by the buy-down  fund. As to the treatment of buy-down  Mortgage
Assets as "qualifying  real property loans" under Code Section  593(d)(i) if the
exception of Code Section 593(d)(1)(C) is inapplicable,  as "loans . . . secured
"by an interest in real property" under Code Section 7701(a)(19)(C)(v), as "real
estate  assets"  under  Code  Section   856(c)(5)(A),   and  as   "obligation[s]
principally  secured  by an  interest  in  real  property"  under  Code  Section
860G(a)(3)(A), there is indirect authority supporting treatment of an investment
in a buy-down  Mortgage  Loan as entirely  secured by real  property if the fair
market value of the real property securing the loan exceeds the principal amount
of the loan at the time of issuance or acquisition, as the case may be. There is
no  assurance  that  the  treatment  described  above  is  proper.  Accordingly,
Certificateholders  are urged to consult their own tax advisors  concerning  the
effects of such arrangements on the characterization of such Certificateholder's
investment for federal income tax purposes.

Premium and Discount

         Certificateholders are advised to consult with their tax advisors as to
the federal  income tax  treatment of premium and discount  arising  either upon
initial acquisition of Certificates or thereafter.

         Premium.  The  treatment  of premium  incurred  upon the  purchase of a
Certificate  will be determined  generally as described above under " - Taxation
of Regular Certificates - Premium."

         Original Issue  Discount.  The Internal  Revenue  Service has stated in
published rulings that, in circumstances  similar to those described herein, the
original  issue  discount  rules  will be  applicable  to a  Certificateholder's
interest in those Mortgage Assets as to which the conditions for the application
of those sections are met. Rules regarding  periodic inclusion of original issue
discount income are applicable to mortgages of corporations originated after May
27,  1969,  mortgages  of  noncorporate   mortgagors  (other  than  individuals)
originated  after July l, 1982,  and mortgages of individuals  originated  after
March 2, 1984.  Such  original  issue  discount  could arise by the  charging of
points by the  originator of the mortgages in an amount greater than a statutory
de minimis exception, to the extent that the points are not currently deductible
under applicable Code provisions or are not for services provided by the lender.
It is generally not  anticipated  that  adjustable  rate Mortgage Assets will be
treated as issued with original issue discount.  However, the application of the
OID Regulations to adjustable rate mortgage loans with incentive  interest rates
or annual or lifetime interest rate caps may result in original issue discount.

         Original  issue  discount must  generally be reported as ordinary gross
income as it accrues  under a constant  yield method that takes into account the
compounding  of interest,  in advance of the cash  attributable  to such income.
However,  Code  Section  1272  provide for a reduction in the amount of original
issue  discount  includible  in the  income  of a holder of an  obligation  that
acquires the obligation  after its initial  issuance at a price greater than the
sum of the  original  issue  price and the  previously  accrued  original  issue
discount, less prior payments of principal. Accordingly, if such Mortgage Assets
acquired  by a  Certificateholder  are  purchased  at a price  equal to the then
unpaid  principal  amount of such Mortgage  Assets,  no original  issue discount
attributable to the difference between


                                       68
<PAGE>
the issue price and the original principal amount of such Mortgage Assets (i.e.,
points) will be includible by such holder.

         Market Discount.  Certificateholders also will be subject to the market
discount  rules to the  extent  that the  conditions  for  application  of those
sections are met.  Market discount on the Mortgage Assets will be determined and
will be reported as ordinary  income  generally  in the manner  described  above
under " - Taxation of Regular Certificates - Market Discount."

         Recharacterization  of Servicing  Fees. If the  servicing  fees paid to
Servicers were deemed to exceed reasonable servicing compensation, the amount of
such  excess  would be  nondeductible  under Code  Section  162 or 212.  In this
regard,there are no authoritative  guidelines for federal income tax purposes as
to either the maximum  amount of servicing  compensation  that may be considered
reasonable  in the context of this or similar  transactions  or whether,  in the
case of the Certificates, the reasonableness of servicing compensation should be
determined on a weighted average or loan-by-loan  basis. If a loan-by-loan basis
is  appropriate,  the  likelihood  that  such  amount  would  exceed  reasonable
servicing  compensation  as to some of the Mortgage  Assets would be  increased.
Recently issued Internal Revenue Service guidance indicates that a servicing fee
in  excess  of  reasonable  compensation  ("excess  servicing")  will  cause the
Mortgage  Assets to be treated  under the "stripped  bond" rules.  Such guidance
provides  safe  harbors  for  servicing  deemed to be  reasonable  and  requires
taxpayers  to  demonstrate  that the value of  servicing  fees in excess of such
amounts is not greater than the value of the services provided.

         Accordingly,  if the Internal Revenue  Service's  approach is upheld, a
servicer that  receives  excess  servicing  fees would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Assets.
Under the rules of Code Section  1286,  the  separation  of the right to receive
some or all of the interest  payments on an obligation from the right to receive
some  or  all of the  principal  payments  on the  obligation  would  result  in
treatment of such Mortgage  Assets as "stripped  coupons" and "stripped  bonds."
While  Certificateholders  would  still  be  treated  as  owners  of  beneficial
interests in a grantor trust for federal income tax purposes, the corpus of such
trust  could be viewed as  excluding  the  portion  of the  Mortgage  Assets the
ownership of which is attributed to a servicer,  or as including such portion as
a second class of equitable interest. Applicable Treasury regulations treat such
an arrangement as a fixed investment trust,  since the multiple classes of trust
interests  should be treated as merely  facilitating  direct  investments in the
trust  assets and the  existence of multiple  classes of ownership  interests is
incidental to that purpose.  In general,  such a  recharacterization  should not
have any  significant  effect upon the timing or amount of income  reported by a
Certificateholder,  except that the income  reported by a cash method holder may
be  slightly  accelerated.  See  "Stripped  Certificates"  below  for a  further
description  of the federal  income tax treatment of stripped bonds and stripped
coupons.

         In the  alternative,  the amount,  if any, by which the servicing  fees
paid to the servicers are deemed to exceed reasonable compensation for servicing
could   be   treated   as   deferred   payments   of   purchase   price  by  the
Certificateholders  to purchase an undivided interest in the Mortgage Assets. In
such event,  the present value of such additional  payments might be included in
the  Certificateholder's  basis in such  undivided  interests  for  purposes  of
determining whether the Certificate was acquired at a discount,  at par, or at a
premium.  Under this alternative,  Certificateholders  may also be entitled to a
deduction  for unstated  interest  with respect to each  deferred  payment.  The
Internal  Revenue  Service may take the  position  that the  specific  statutory
provisions  of Code  Section  1286  described  above  override  the  alternative
described in this paragraph. Certificateholders are advised to consult their tax
advisors as to the proper  treatment of the amounts paid to the servicers as set
forth herein as servicing  compensation or under either of the  alternatives set
forth above.

         Sale  or  Exchange  of  Certificates.   Upon  sale  or  exchange  of  a
Certificate,  a  Certificateholder  will  recognize  gain or loss  equal  to the
difference  between the amount  realized on the sale and its aggregate  adjusted
basis in the Mortgage Assets and other assets represented by the Certificate. In
general,  the aggregate adjusted basis will equal the  Certificateholder's  cost
for the Certificate,  increased by the amount of any income previously  reported
with  respect  to the  Certificate  and  decreased  by the  amount of any losses
previously  reported  with  respect  to the  Certificate  and the  amount of any
distributions received thereon.  Except as provided above with respect to market
discount on any Mortgage Assets,  and except for certain financial  institutions
subject to the provisions of Code Section 582(c), any such gain or loss would be
capital gain or loss if the Certificate was held as a capital asset.


                                       69

<PAGE>
Stripped Certificates

         General.  Pursuant to Code Section 1286, the separation of ownership of
the right to receive some or all of the principal payments on an obligation from
ownership of the right to receive some or all of the interest  payments  results
in the  creation of  "stripped  bonds" with  respect to  principal  payments and
"stripped  coupons"  with  respect to interest  payments.  For  purposes of this
discussion,  Certificates that are subject to those rules will be referred to as
"Stripped  Certificates." The Certificates will be subject to those rules if (i)
the  Depositor  or any of its  affiliates  retains  (for its own  account or for
purposes  of  resale),  in the form of fixed  retained  yield or  otherwise,  an
ownership interest in a portion of the payments on the Mortgage Assets, (ii) the
Depositor, any of its affiliates or a servicer is treated as having an ownership
interest in the Mortgage Assets to the extent it is paid (or retains)  servicing
compensation  in an amount greater than reasonable  consideration  for servicing
the Mortgage  Assets (see  "Standard  Certificates -  Recharacterization  of the
Servicing  Fees" above) and (iii) a class of  Certificates  are issued in two or
more classes or subclasses representing the right to non pro rata percentages of
the interest and principal payments on the Mortgage Assets.

         In  general,   a  holder  of  a  Stripped   Certificate   (a  "Stripped
Certificateholder")  will be considered to own "stripped  bonds" with respect to
its pro  rata  share  of all or a  portion  of the  principal  payments  on each
Mortgage  Loan and/or  "stripped  coupons" with respect to its pro rata share of
all or a portion of the interest  payments on each Mortgage Loan,  including the
Stripped Certificate's allocable share of the servicing fees paid, to the extent
that such fees represent  reasonable  compensation  for services  rendered.  See
discussion above under "Standard  Certificates - Recharacterization of Servicing
Fees." For this  purpose the  servicing  fees will be  allocated to the Stripped
Certificates  in proportion to the  respective  offering price of each class (or
subclass)  of  Stripped  Certificates.  The  holder  of a  Stripped  Certificate
generally  will be entitled to a deduction each year in respect of the servicing
fees,  as  described  above  under  " -  Federal  Income  Tax  Consequences  for
Certificates  as to Which No REMIC  Election is Made - Standard  Certificates  -
General," subject to the limitation described therein.

         Code Section 1286 treats a stripped bond or a stripped coupon generally
as a new  obligation  issued  (i) on the date  that  the  stripped  interest  is
purchased  and (ii) at a price equal to its purchase  price or, if more than one
stripped  interest is purchased,  the share of the purchase  price  allocable to
such stripped  interest.  Each stripped  interest  generally  will have original
issue  discount equal to the excess of its stated  redemption  price at maturity
(or,  in the case of a stripped  coupon,  the amount  payable on the due date of
such  coupon)  over  its  issue  price.   Although  the  treatment  of  Stripped
Certificates for federal income tax purposes is not clear in certain respects at
this time, particularly where such Stripped Certificates are issued with respect
to a Trust  containing  variable-rate  Mortgage  Assets,  the Depositor has been
advised by counsel  that (i) the Trust will be treated as a grantor  trust under
subpart E, Part 1 of subchapter J of the Code and not as an association  taxable
as a  corporation,  and (ii) each  Stripped  Certificate  should be treated as a
single  installment  obligation  for  purposes  of  calculating  original  issue
discount  and  gain or loss on  disposition.  This  treatment  is  based  on the
interrelationship  of Code Section  1286 and the  regulations  thereunder,  Code
Sections 1272 through 1275,  and the OID  Regulations.  While under Code Section
1286 computations with respect to Stripped  Certificates arguably should be made
in one of the ways described below, the OID Regulations state, in general,  that
all debt  instruments  issued in connection  with the same  transaction  must be
treated  as a single  debt  instrument.  The  Trustee  will make and  report all
computations  described below using this aggregate approach,  unless substantial
legal authority requires otherwise.

         Furthermore,  the  regulations  under Code  Section  1286  support  the
treatment of a Stripped  Certificate as a single debt  instrument  issued on the
date it is originated for purposes of calculating  any original issue  discount.
The preamble to such regulations state that such regulations are premised on the
assumption  that an aggregation  approach is appropriate in determining  whether
original issue discount on a stripped bond or stripped coupon is de minimis.  In
addition,  under these  regulations,  a Stripped  Certificate  that represents a
right to payments of both  interest and principal may be viewed either as issued
with original issue discount or market  discount (as described  below),  at a de
minimis original issue discount,  or presumably,  at a premium.  The preamble to
such  regulations  also  provide  that  such  regulations  are  premised  on the
assumption that generally the interest component of such a Stripped  Certificate
would be treated as stated  interest under the original  issue  discount  rules.
Further,  the  regulations  provide  that  the  purchaser  of  such  a  Stripped
Certificate  may be  required to account  for any  discount  as market  discount
rather than  original  issue  discount if either (i) the initial  discount  with
respect to the Strip


                                       70
<PAGE>
Certificate  was treated as zero under the de minimis  rule or (ii) no more than
100 basis points in excess of  reasonable  servicing is stripped off the related
Mortgage Assets. Any such market discount would be reportable as described above
under  "Federal  Income Tax  Consequences  for REMIC  Certificates - Taxation of
Regular  Certificates - Market Discount,"  without regard to the de minimis rule
therein.

         Status of Stripped Certificates.  No specific legal authority exists as
to whether the character of the Stripped  Certificates,  for federal  income tax
purposes, will be the same as that of the Mortgage Assets. Although the issue is
not  free  from  doubt,   counsel  has  advised  the  Depositor   that  Stripped
Certificates  owned by  applicable  holders  should be  considered  to represent
"qualifying  real property loans" within the meaning or Code Section  593(d)(1),
"real   estate   assets"   within  the  meaning  of  Code   Section   856(c)(A),
"obligations(s)  . . .  principally  secured by an  interest  in real  property"
within the meaning of Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest (including original issue discount) income attributable to Stripped
Certificates  should be considered to represent "interest on obligations secured
by mortgages on real property" within the meaning or Code Section  856(c)(3)(B),
provided  that in each case the Mortgage  Assets and  interest on such  Mortgage
Assets qualify for such  treatment.  The  application of such Code provisions to
buy-down  Mortgage Assets is uncertain.  See " - Federal Income Tax Consequences
for  Certificates  as to Which  No REMIC  Election  is  Made"  and " -  Standard
Certificates - Tax Status" above.

         Original Issue Discount.  Except as described above under " - General,"
each Stripped Certificate will be considered to have been issued (i) on the date
that  the  stripped  interest  is  purchased  and  (ii) at a price  equal to its
purchase price or, if more than one stripped interest is purchased, the share of
the purchase price allocable to such stripped  interest.  Each stripped interest
generally  will have original  issue  discount equal to the excess of its stated
redemption price at maturity (or, in the case of a stripped  coupon,  the amount
payable on the due date of such  coupon) over its issue  price.  Original  issue
discount  with  respect to a Stripped  Certificate  must be included in ordinary
income as it accrues, in accordance with a constant yield method that takes into
account the  compounding  of interest,  which may be prior to the receipt of the
cash  attributable  to such income.  Counsel has advised the Depositor  that the
amount of  original  issue  discount  required to be included in the income of a
Stripped Certificateholder in any taxable year likely will be computed generally
as described above under "Federal Income Tax Consequences for REMIC Certificates
- - Taxation of Regular  Certificates - Original Issue  Discount" and " - Variable
Rate Regular  Certificates."  However, with the apparent exception of a Stripped
Certificate  issued with de minimis original issue discount,  as described above
under " -  General,"  the  issue  price of a  Stripped  Certificate  will be the
purchase price paid by each holder thereof,  and the stated  redemption price at
maturity  will  include the  aggregate  amount of the payments to be made on the
Stripped  Certificate to such Stripped  Certificateholder,  presumably under the
Prepayment Assumption, other than amounts treated as qualified stated interest.

         If the Mortgage  Assets  prepay at a rate either  faster or slower than
that under the Prepayment Assumption, a Stripped Certificateholder's recognition
of original  issue discount will be either  accelerated  or decelerated  and the
amount of such original  issue  discount  will be either  increased or decreased
depending on the relative  interests in principal  and interest on each Mortgage
Loan  represented  by such Stripped  Certificateholder's  Stripped  Certificate.
While the matter is not free from  doubt,  the holder of a Stripped  Certificate
should be  entitled  in the year that it becomes  certain  (assuming  no further
prepayments) that the holder will not recover a portion of its adjusted basis in
such Stripped Certificate to recognize an ordinary loss equal to such portion of
unrecoverable basis.

         As an alternative to the method  described above, the fact that some of
or all the interest payments with respect to the Stripped  Certificates will not
be made if the Mortgage Assets are prepaid could lead to the interpretation that
such  interest  payments  are  "contingent"  within the meaning of the  proposed
regulations  issued  under Code  Section  1274 that  address  the  treatment  of
contingent payments. If the rules of those proposed regulations apply, treatment
of a Stripped  Certificate  under such rules  depends on whether  the  aggregate
amount of principal payments,  if any, to be made on the Stripped Certificate is
less than or greater than its issue price. If the aggregate  principal  payments
are greater than or equal to the issue price,  the principal  payments  would be
treated  as a separate  installment  obligation  issued at a price  equal to the
purchase  price for the  Stripped  Certificate.  In such  case,  original  issue
discount  would be  calculated  and  accrued  under the method  described  above
without  consideration  of the  interest  payments  with respect to the Stripped
Certificate.  Such  payments of interest  would be  includible  in the  Stripped
Certificateholder's gross income in the taxable year in which the amounts become
fixed.


                                       71
<PAGE>
If the  aggregate  amount  of  principal  payments  to be made  on the  Stripped
Certificate  is less than its issue price,  each  payment of principal  would be
treated  as a return of basis.  Each  payment  of  interest  would be treated as
includible  in gross income to the extent of the  applicable  Federal rate under
Code  Section  1274(d),  as  applied  to the  adjusted  basis  of  the  Stripped
Certificate, while amounts received in excess of the applicable Federal rate, as
applied  to  the  adjusted   basis  of  the  Stripped   Certificate,   would  be
characterized  as a return of basis until the total amount of interest  payments
treated as a return of basis  equalled the excess of the purchase price over the
aggregate stated principal payments. Any additional interest payments thereafter
would be treated as ordinary income. While not free from doubt uncertainty as to
the payment of interest  arising as a result of the possibility of prepayment of
the Mortgage  Assets  should not cause the rules under the  proposed  contingent
payment   regulations  to  apply  to  interest  with  respect  to  the  Stripped
Certificates.

         Sale or  Exchange  of  Stripped  Certificates.  Sale or  exchange  of a
Stripped  Certificate prior to its maturity will result in gain or loss equal to
the  difference,   if  any,   between  the  amount  received  and  the  Stripped
Certificateholder's  adjusted basis in such Stripped  Certificate,  as described
above under "Federal Income Tax Consequences  for REMIC  Certificates - Taxation
of Regular  Certificates  - Sale or  Exchange of Regular  Certificates."  To the
extent that a subsequent purchaser's purchase price is exceeded by the remaining
payments  on the  Stripped  Certificates,  such  subsequent  purchaser  will  be
required for federal  income tax purposes to accrue and report such excess as if
it were original issue discount in the manner  described  above. It is not clear
for this purpose  whether the assumed  prepayment rate that is to be used in the
case  of  a  Stripped   Certificateholder   other  than  by  original   Stripped
Certificateholder should be the Prepayment Assumption or a new rate based on the
circumstances at the date of subsequent purchase.

         Purchase  of More Than One  Class of  Stripped  Certificates.  Where an
investor purchases more than one class of Stripped Certificates, it is currently
unclear  whether  for  federal  income tax  purposes  such  classes of  Stripped
Certificates  should be treated  separately  or  aggregated  for purposes of the
rules described above.

         Because  of  these  possible  varying   characterizations  of  Stripped
Certificates  and the  resultant  differing  treatment  of  income  recognition,
Stripped  Certificateholders  are  urged  to  consult  their  own  tax  advisors
regarding the proper  treatment of Stripped  Certificates for federal income tax
purposes.

Reporting Requirements and Backup Withholding

         The Trustee will  furnish,  within a  reasonable  time after the end of
each calendar year, to each  Certificateholder or Stripped  Certificateholder at
any time during such year,  such  information  (prepared on the basis  described
above)  as the  Trustee  deems to be  necessary  or  desirable  to  enable  such
Certificateholders to prepare their federal income tax returns. Such information
will include the amount of original issue discount accrued on Certificates  held
by  persons   other  than   Certificateholders   exempted   from  the  reporting
requirements.  The  amounts  required  to be  reported by the Trustee may not be
equal to the proper amount of original issue discount required to be reported as
taxable income by a Certificateholder, other than an original Certificateholder.
The Trustee will also file such original  issue  discount  information  with the
Internal Revenue  Service.  If a  Certificateholder  fails to supply an accurate
taxpayer  identification  number or if the Secretary of the Treasury  determines
that a  Certificateholder  has not reported  all  interest  and dividend  income
required to be shown on his federal  income tax return,  31% backup  withholding
may be required in respect of any reportable payments,  as described above under
" - Backup Withholding."

Taxation of Certain Foreign Investors

         To the extent that a Certificate evidences ownership in Mortgage Assets
that are issued on or before July 18, 1984,  interest or original issue discount
paid by the person  required to withhold  tax under Code  Section  1441 or 1442,
which apply to  nonresident  aliens,  foreign  corporations,  or other  Non-U.S.
Persons generally will be subject to 30% United States  withholding tax, or such
lower rate as may be provided for interest by an applicable tax treaty.  Accrued
original issue discount or market discount  recognized by the  Certificateholder
on the sale or  exchange of such a  Certificate  also will be subject to federal
income tax at the same rate.



                                       72
<PAGE>
         Treasury  regulations  provide that interest or original issue discount
paid by the Trustee or other withholding  agent to a Non-U.S.  Person evidencing
ownership  interest  in  Mortgage  Assets  issued  after  July 18,  1984 will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject  to the  same  certification  requirements  described  above  under  " -
Taxation of Certain Foreign Investors - Regular Certificates."

Taxation of Securities Classified as Partnership Interests

         Certain  Trusts may be treated as  partnerships  for Federal income tax
purposes.  In such event,  the Trusts may issue  Certificates  characterized  as
"Partnership Interests" as discussed in the related Prospectus Supplement.  With
respect to such series of Partnership Interests, Arter & Hadden, special counsel
to the  Depositor,  is of the  opinion  that  (unless  otherwise  limited in the
related Prospectus  Supplement) the Trust will be characterized as a partnership
and not an association taxable as a corporation for federal income tax purposes,
which will also cover any material federal income tax consequences applicable to
the Owners.

                              PLAN OF DISTRIBUTION

         Certificates  are being  offered  hereby in series  through one or more
underwriters  or groups of  underwriters  (the  "Underwriters").  The Prospectus
Supplement  will set forth the terms of offering of the series of  Certificates,
including the public offering or purchase price of each class of Certificates of
such  series  being  offered  thereby  or the method by which such price will be
determined  and the net  proceeds  to the  Depositor  from the sale of each such
class.  Such  Certificates  will be acquired by the  Underwriters  for their own
account or may be offered  by the  Underwriters  on a best  efforts  basis.  The
Underwriters  may  resell  such  Certificates  from  time to time in one or more
transactions including negotiated transactions,  at fixed public offering prices
or at  varying  prices  to be  determined  at the time of sale or at the time of
commitment  therefor.  The managing  Underwriter or Underwriters with respect to
the offer and sale of a particular  series of Certificates  will be set forth on
the cover of the Prospectus  Supplement  relating to such series and the members
of the  underwriting  syndicate,  if any,  will  be  named  in  such  Prospectus
Supplement

         In  connection  with the  sale of the  Certificates,  Underwriters  may
receive  compensation  from the Depositor or from purchasers of the Certificates
in the form of discounts,  concessions or commissions.  Underwriters and dealers
participating  in the  distribution  of the  Certificates  may be  deemed  to be
underwriters  in  connection  with  such  Certificates,  and  any  discounts  or
commissions  received by them from the Depositor and any profit on the resale of
Certificates by them may be deemed to be underwriting  discounts and commissions
under the Securities Act of 1933, as amended.  The  Prospectus  Supplement  will
describe any such compensation paid by the Depositor.

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any series of  Certificates  will  provide that the  obligations  of the
Underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
Underwriters  will be  obligated to purchase  all such  Certificates  if any are
purchased and that the Depositor will indemnify the Underwriters against certain
civil  liabilities,  including  liabilities under the Securities Act of 1933, as
amended.


                                  LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will  be  passed  upon  for  the  Depositor  by  Arter  &  Hadden,
Washington, D.C. and by Alan L. Langus, Chief Counsel for the Depositor. Certain
legal  matters  relating to  insolvency  issues and certain  federal  income tax
matters  concerning  the  Certificates  will be passed upon for the Depositor by
Arter & Hadden.


                              FINANCIAL INFORMATION

         A Trust will be formed with respect to each series of Certificates.  No
Trust will have any assets or  obligations  prior to the issuance of the related
series of Certificates. No Trust will engage in any activities other


                                       73
<PAGE>
than those described  herein or in the Prospectus  Supplement.  Accordingly,  no
financial  statement with respect to any Trust is included in this Prospectus or
will be included in the Prospectus Supplement.

         The Depositor has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A  Prospectus  Supplement  and the  related  Form  8-K  (which  will be
incorporated by reference to the Registration  Statement) may contain  financial
statements of the related Credit Enhancer, if any.



              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


                                       74

<PAGE>
                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                          Page

1986 Act....................................................................51
Agreement....................................................................1
Annual Reduction............................................................46
Applicable Accounting Standards.............................................30
Balloon Loans................................................................6
Beneficial Owners............................................................4
BIF.........................................................................31
Book Entry Certificates......................................................4
Certificate Account.........................................................11
Certificate Interest Rate...................................................10
Certificate Principal Balance................................................9
Certificate Register.........................................................9
Certificate Registrar........................................................9
Certificateholder...........................................................67
Certificates.................................................................1
Clearing Agency..............................................................4
Clearing Agency Participants.................................................4
Code.........................................................................5
Companion Certificates......................................................11
Compound Interest Certificates..............................................10
Contract Loan Schedule......................................................29
Contract Pool...............................................................15
Contracts...................................................................15
Cooperative Loans...........................................................14
Cooperatives.................................................................1
Credit Enhancement...........................................................4
Credit Enhancer..............................................................8
Custodial Account...........................................................22
Cut-Off Date................................................................10
Defective Mortgage Loan.....................................................30
Delivery Date................................................................9
Deposit Date................................................................29
Depositor....................................................................1
Disqualified Organization...................................................61
Distribution Date...........................................................11
DOL.........................................................................48
Eligible Investments........................................................31
ERISA........................................................................5
Events of Default...........................................................32
FDIC........................................................................22
FHA..........................................................................2
FHLMC........................................................................2
Financial Guaranty Insurance Policy.........................................17
Financial Guaranty Insurer..................................................17
FNMA.........................................................................2
Garn-St. Germain Act........................................................39
GNMA.........................................................................2
HUD.........................................................................44
Indenture Trustee............................................................9
Insurance Paying Agent......................................................17
Insurance Proceeds..........................................................22
Insured Payment.............................................................17
Interest Accrual Period.....................................................11
Liquidation Proceeds........................................................22
Loan-to-Value Ratio.........................................................15
Manufactured Home...........................................................15
Manufactured Home Loans.....................................................43
Manufacturer's Invoice Price................................................16
Master Servicer..............................................................1
MBS..........................................................................2
MBS Agreement...............................................................16
MBS Issuer..................................................................16
MBS Servicer................................................................16
MBS Trustee.................................................................16
Monthly Advance.............................................................23
Mortgage Assets..............................................................1
Mortgage Loans...............................................................1
Mortgage Notes..............................................................14
Mortgage Pool Insurance Policy..............................................19
Mortgage Rates..............................................................15
Mortgage-Backed Securities...................................................2
Mortgaged Properties........................................................14
Mortgages...................................................................14
Mortgagors..................................................................22
NCUA........................................................................22
Non-Priority Certificates...................................................11
Non-U.S. Person.............................................................65
Noneconomic Residual Interest...............................................62
Nonrecoverable Advance......................................................23
Notional Principal Balance..................................................12
OBRA........................................................................50
OID Regulations.............................................................50
Original Value..............................................................15
OTS.........................................................................39
Owners......................................................................11
Partnership Interests.......................................................73
Pass-Through Entity.........................................................61
Pass-Through Rate............................................................3
Plans.......................................................................48
Policy Statement............................................................48
Pool Insurer................................................................19
Pre-Funding Account..........................................................3
Pre-Funding Agreement........................................................3
Prepayment Assumption.......................................................53
Principal Balance...........................................................15
Principal Prepayments.......................................................12
Priority Certificates.......................................................11
Property Improvement Loans..................................................43
PTE 83-1....................................................................49
Record Date.................................................................11
Regular Certificateholder...................................................52
Regular Certificates........................................................50
REIT........................................................................50
Relief Act...................................................................8
REMIC........................................................................5
REMIC Certificates..........................................................50
REMIC Pool..................................................................50
REMIC Regulations...........................................................50
Remittance Date.............................................................22
Remittance Rate.............................................................22
Reserve Fund................................................................21
Residual Certificateholders.................................................57
Residual Certificates.......................................................50
Retail Class Certificate....................................................52
SAIF........................................................................31
Scheduled Amortization Certificates.........................................11
Seller.......................................................................1
Senior Certificates.........................................................18
Servicer.....................................................................1
SMMEA........................................................................5
Special Allocation Certificates.............................................11
Special Hazard Insurance Policy.............................................20
Special Hazard Insurer......................................................20
Standard Certificate........................................................67
Stripped Certificateholder..................................................70
Stripped Certificates.......................................................70
Subordinated Certificates...................................................18
Thrift Institution..........................................................50
Title I Contracts...........................................................43
Title I Loans...............................................................43
Title I Program.............................................................43
TMP.........................................................................51
Trust........................................................................1
Trustee......................................................................1
U.S. Person.................................................................62
UCC.........................................................................37
Underwriters................................................................73
VA...........................................................................2


                                       A-1

<PAGE>

         No dealer,  salesperson or other person has been authorized to give any
information  or to make any  representation  not  contained  in this  Prospectus
Supplement  or the  Prospectus  and,  if  given  or made,  such  information  or
representation  must  not be  relied  upon  as  having  been  authorized  by the
Depositor or by the Underwriters.  This Prospectus Supplement and the Prospectus
do not constitute an offer to sell, or a solicitation  of an offer to buy any of
the securities  offered hereby in any  jurisdiction  to any person to whom it is
unlawful to make such offer in such  jurisdiction.  Neither the delivery of this
Prospectus  Supplement  or the  Prospectus  nor any sale made  hereunder  shall,
underany  circumstances,  create  any  implication  that  information  herein is
correct as of any time  subsequent  to the date hereof or that there has been no
change in the affairs of the Depositor since such date.


                                                         
                                TABLE OF CONTENTS
                              PROSPECTUS SUPPLEMENT
                                                                          Page
                                                                          ----
Summary....................................................................S-1
Risk Factors ..............................................................S-15
The Seller and Servicer....................................................S-17
Use of Proceeds............................................................S-22
The Depositor..............................................................S-22
The Home Equity Loan Pool..................................................S-22
Prepayment and Yield Considerations........................................S-36
Formation of the Trust and Trust Property..................................S-45
Additional Information.....................................................S-46
Description of the Class A Certificates....................................S-46
The Certificate Insurer....................................................S-53
Credit Enhancement.........................................................S-56
The Pooling and Servicing Agreement........................................S-58
Certain Federal Income Tax Consequences....................................S-66
ERISA Considerations.......................................................S-67
Ratings....................................................................S-70
Legal Investment Considerations............................................S-70
Underwriting...............................................................S-70
Report of Experts..........................................................S-72
Certain Legal Matters......................................................S-73
Global Clearance, Settlement and Tax
         Documentation Procedures.......................................Annex I
Targeted Balance Schedule..............................................Annex II
Index to Location of Principal Defined Terms................................A-1
Audited Financial Statements for the
         Certificate Insurer................................................B-1
Unaudited Financial Statements for the
         Certificate Insurer................................................C-1
                                   PROSPECTUS
Summary of Prospectus.........................................................1
Risk Factors..................................................................6
Description of the Certificates...............................................9
The Trusts...................................................................14
Credit Enhancement...........................................................17
Servicing of the Mortgage Loans and Contracts................................21
Administration...............................................................27
Use of Proceeds..............................................................34
The Depositor................................................................34
Certain Legal Aspects of the Mortgage Assets.................................34
Legal Investment Matters.....................................................47
ERISA Considerations.........................................................48
Certain Federal Income Tax Consequences......................................49
Plan of Distribution.........................................................73
Legal Matters................................................................73
Financial Information........................................................73
Index to Location of Principal Defined Terms................................A-1



<PAGE>
                                  $505,000,000
                            ContiMortgage Home Equity
                                Loan Trust 1996-2

                                   $29,000,000
                             Class A-1 Certificates

                                  $118,000,000
                             Class A-2 Certificates

                                   $54,000,000
                             Class A-3 Certificates

                                   $82,500,000
                             Class A-4 Certificates

                                   $21,500,000
                             Class A-5 Certificates

                                   $62,500,000
                             Class A-6 Certificates

                                   $43,000,000
                             Class A-7 Certificates

                                   $39,500,000
                             Class A-8 Certificates

                                   $55,000,000
                     Class A-9 Adjustable Rate Certificates

                           Class A-10IO Interest-Only
                                  Certificates

                         ContiMortgage Home Equity Loan
                           Pass-Through Certificates,
                                  Series 1996-2

                                   -----------
                              PROSPECTUS SUPPLEMENT
                                   -----------
                                 CS FIRST BOSTON
                             CONTIFINANCIAL SERVICES
                                   CORPORATION
                         GREENWICH CAPITAL MARKETS, INC.
                                 LEHMAN BROTHERS
                               MERRILL LYNCH & CO.


<PAGE>


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