ACCESS FINANCIAL LENDING CORP
424B2, 1997-10-30
ASSET-BACKED SECURITIES
Previous: THERMO FIBERGEN INC, 10-Q, 1997-10-30
Next: ACCESS FINANCIAL LENDING CORP, 8-K, 1997-10-30




PROSPECTUS SUPPLEMENT
(To Prospectus Dated November 7, 1996)
================================================================================

                                  $199,870,000

                 Access Financial(TM) Mortgage Loan Trust 1997-3

             Mortgage Loan Pass-Through Certificates, Series 1997-3

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

     $40,096,000  Class A-1 Group I Certificates, Variable Pass-Through Rate
     $15,400,000  Class A-2 Group I Certificates, 6.565% Pass-Through Rate
     $10,601,000  Class A-3 Group I Certificates, 6.800% Pass-Through Rate
     $ 8,000,000  Class A-4 Group I Certificates, 7.175% Pass-Through Rate
     $ 8,230,000  Class A-5 Group I Certificates, 6.745% Pass-Through Rate
     $ 8,230,000* Class A-IO Group I Certificates, 5.000% Pass-Through Rate
     $49,997,000  Class A-6 Group II Certificates, Variable Pass-Through Rate
     $67,546,000  Class A-7 Group III Certificates, Variable Pass-Through Rate 
                  * notional amount

================================================================================
[LOGO] AFC                Access Financial Lending Corp.
                           Company and Master Servicer
================================================================================

The Access Financial Mortgage Loan Pass-Through Certificates, Series 1997-3 (the
"Certificates") will consist of eight classes of offered certificates, the Class
A-1 Group I  Certificates,  the Class  A-2 Group I  Certificates,  the Class A-3
Group I Certificates,  the Class A-4 Group I Certificates, the Class A-5 Group I
Certificates,  the Class A-IO Group I Certificates  (collectively,  the "Class A
Group I  Certificates"  or the "Group I  Certificates"),  the Class A-6 Group II
Certificates   (the  "Class  A-6  Group  II   Certificates"  or  the  "Group  II
Certificates"),  and the Class A-7 Group III Certificates  (the "Class A-7 Group
III Certificates" or the "Group III Certificates", collectively with the Group I
Certificates and the Group II Certificates,  the "Class A Certificates"),  which
represent beneficial ownership interests in Access Financial Mortgage Loan Trust
1997-3 (the "Trust").  The assets of the Trust consist  primarily of a pool (the
"Pool")  of fixed and  adjustable  rate,  amortizing  mortgage  loans  which are
secured  by first or  second  liens on  residential  properties  (the  "Mortgage
Loans"),  and the Certificate  Insurance Policy (as defined below; see the Index
of Principal  Definitions on page i hereof)  covering the Class A  Certificates.

The  Company  will have  obtained  on or before  the  Closing  Date a  financial
guaranty  insurance policy (the "Certificate  Insurance  Policy") from Financial
Security Assurance Inc. (the "Certificate  Insurer") which will  unconditionally
and  irrevocably  guarantee  payment of certain amounts due to the Owners of the
Class A  Certificates  to the  extent  described  herein;  see "The  Certificate
Insurance Policy and the Certificate Insurer -The Certificate  Insurance Policy"
in this Prospectus Supplement.

                                [LOGO] FSA        (Cover continued on next page)

================================================================================
For a discussion of certain risk factors  regarding an investment in the Class A
Certificates,  see  "Risk  Factors"  on page S-21  herein  and on page 15 of the
accompanying Prospectus.
================================================================================

Prudential   Securities   Incorporated  and  Morgan  Stanley  Dean  Witter  (the
"Underwriters")  have  agreed to  purchase  from the Trust the Class A-1 Group I
Certificates  at an aggregate  price of 99.75% of the principal  amount thereof,
the  Class  A-2  Group I  Certificates  at an  aggregate  price of 99.75% of the
principal  amount  thereof,  the Class A-3 Group I Certificates  at an aggregate
price  of  99.75%  of the  principal  amount  thereof,  the  Class  A-4  Group I
Certificates  at an aggregate  price of 99.75% of the principal  amount thereof,
the Class A-5 Group I  Certificates  at an aggregate  price of 99.734375% of the
principal  amount  thereof,  the Class A-IO Group I Certificates at an aggregate
price of  13.062981%  of the  notional  amount  thereof,  the Class A-6 Group II
Certificates at an aggregate price of 99.75% of the principal amount thereof and
the  Class A-7 Group III  Certificates  at an  aggregate  price of 99.75% of the
principal  amount thereof  (representing  approximately  $200,444,122  aggregate
proceeds  to the  Company  before  deducting  expenses  payable by the  Company,
estimated at $350,000)  plus accrued  interest,  if any, from October 2, 1997 to
the Closing Date for the Class A-2, A-3, A-4, A-5 and A-IO Group I  Certificates
subject  to the terms and  conditions  set forth in the  Underwriting  Agreement
dated   October  23,  1997  among  the   Underwriters   and  the  Company.   See
"Underwriting" in this Prospectus Supplement.  

The Underwriters propose to offer the Class A Certificates from time to time for
sale in negotiated transactions or otherwise, at market prices prevailing at the
time of sale or at negotiated  prices.  For further  information with respect to
the plan of  distribution  and any  discounts,  commissions or profits on resale
that may be deemed underwriting discounts or commissions,  see "Underwriting" in
this Prospectus Supplement.

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

The Class A Certificates are offered hereby by the Underwriters  when, as and if
issued by the Trust,  delivered and accepted by the  Underwriters and subject to
their right to reject  orders in whole or in part.  It is expected that delivery
of the Class A  Certificates  will be made in  book-entry  form only through the
facilities of The  Depository  Trust  Company,  CEDEL,  S.A. and Euroclear on or
about  October  31,  1997  against  payment  in  immediately   available  funds.

Prudential Securities Incorporated                    Morgan Stanley Dean Witter

October 23, 1997

<PAGE>

(Cover continued from previous page)

The Class A Group I Certificates will represent undivided ownership interests in
a group  ("Group  I") of  Mortgage  Loans in the Trust which bear fixed rates of
interest, the Class A-6 Group II Certificates will represent undivided ownership
interests  in a group  ("Group  II") of  Mortgage  Loans in the Trust which bear
adjustable  rates of  interest  and the Class A-7  Group III  Certificates  will
represent  undivided  ownership  interests in a group  ("Group III") of Mortgage
Loans in the Trust which bear  adjustable  rates of interest.  Group I, Group II
and Group III are collectively  referred to herein as the "Mortgage Loan Groups"
and each singularly, a "Mortgage Loan Group".

The  Certificates  will be issued pursuant to a Pooling and Servicing  Agreement
(the "Pooling and Servicing  Agreement") among Access Financial Lending Corp. as
the Company (the  "Company"),  and as Master  Servicer (the "Master  Servicer"),
Access Financial  Receivables Corp., a Delaware  corporation (the "Transferor"),
and The Chase Manhattan Bank (the  "Trustee").  On or prior to the Closing Date,
the Company will acquire the Mortgage Loans from the  Originators,  as described
herein.  Pursuant to a Purchase and Sale  Agreement  dated as of October 1, 1997
(the  "Sale  Agreement"),  the  Company  will  sell  the  Mortgage  Loans to the
Transferor.  The  Transferor  will in turn sell the Mortgage  Loans to the Trust
pursuant  to the  Pooling and  Servicing  Agreement.  In addition to the Class A
Certificates, the Trust will also issue a subordinate Class of Certificates (the
"Class B Certificates"),  and one or more Classes of Residual Certificates. Only
the Class A Certificates  are offered hereby.  Distributions  of interest on the
Class A Certificates  are of an equal priority to the extent  described  herein,
and  distributions on the Class B Certificates and on the Residual  Certificates
are  subordinate  to  distributions  on the Class A  Certificates  to the extent
described herein. See "Description of the Certificates" herein.

All of the Mortgage  Loans were  originated  under the  Company's  Mortgage Loan
Program by  unaffiliated  originators  (the  "Originators").  Except for certain
representations  and warranties relating to the Mortgage Loans and certain other
matters,  Access Financial Lending Corp.,  Access Financial  Receivables  Corp.,
Financial  Security  Assurance Inc., the Master Servicer,  any Sub-Servicers and
the Originators will have no obligations with respect to the Certificates.

Distributions of principal and interest on the Class A Certificates will be made
to the extent funds are  available  therefor on the 18th day of each month or if
such day is not a business day, on the next  succeeding  business day commencing
November 18, 1997 (each, a "Payment  Date") to holders of record as of the close
of  business  on the first  business  day of the  current  calendar  month (with
respect to the Class A Fixed Rate  Certificates)  or as of the close of business
on the business day immediately preceding such Payment Date (with respect to the
Class A-1 Group I  Certificates,  the  Class A-6 Group II  Certificates  and the
Class A-7 Group III Certificates), except in the case of the first Payment Date,
on which  distributions will be made to holders of record as of the Closing Date
(each such date being the applicable "Record Date").

The Class A-10 Group I Certificates are "interest only" certificates and are not
entitled to distributions in respect of principal.  The yield to maturity of the
Class  A-10  Group I  Certificates  will be  sensitive  to very  high  rates  of
prepayments  on  the  Mortgage  Loans.  Investors  in the  Class  A-10  Group  I
Certificates  should consider the associated  risks,  including the risk that if
the rate of prepayments  is very high,  such investors may fail to recover their
initial investments.

An ERISA Plan purchasing the Class A Certificates  should consult with its legal
advisors  concerning  the  impact  of ERISA and the Code  with  respect  to such
purchase. See "Risk Factors" and "ERISA Considerations" herein.

There  is  currently  no  secondary   market  for  any  Class  of  the  Class  A
Certificates.  There can be no assurance that a secondary  market for any of the
Class A Certificates will develop, or if it does develop, that it will continue.

One or more elections will be made to treat certain assets of the Trust as "real
estate mortgage investment conduits" ("REMICs") for federal income tax purposes,
pursuant to the Internal  Revenue Code of 1986,  as amended  (the  "Code").  See
"Federal Tax Consequences" herein.


                                      S-2
<PAGE>

THIS  PROSPECTUS  SUPPLEMENT  DOES NOT CONTAIN  COMPLETE  INFORMATION  ABOUT THE
OFFERING  OF  THE  SECURITIES.   ADDITIONAL  INFORMATION  IS  CONTAINED  IN  THE
PROSPECTUS  AND  PROSPECTIVE  INVESTORS  ARE URGED TO READ BOTH THIS  PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS  IN  FULL.  SALES OF THE  SECURITIES  MAY NOT BE
CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS  PROSPECTUS  SUPPLEMENT
AND THE PROSPECTUS.

IN CONNECTION  WITH THIS  OFFERING,  THE  UNDERWRITERS  MAY OVER-ALLOT OR EFFECT
TRANSACTIONS  WHICH  STABILIZE  OR  MAINTAIN  THE  MARKET  PRICE 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.

THE  CLASS A  CERTIFICATES  REPRESENT  INTERESTS  IN THE  TRUST  ONLY AND DO NOT
REPRESENT  INTERESTS IN OR OBLIGATIONS OF ACCESS FINANCIAL LENDING CORP., ACCESS
FINANCIAL   RECEIVABLES  CORP.,  THE  TRUSTEE,   THE  CERTIFICATE  INSURER,  ANY
SUB-SERVICER  OR  ANY OF  THEIR  RESPECTIVE  AFFILIATES,  EXCEPT  TO THE  EXTENT
DESCRIBED  HEREIN.  THE  CLASS A  CERTIFICATES  AND THE  MORTGAGE  LOANS ARE NOT
INSURED OR  GUARANTEED  BY ANY  GOVERNMENTAL  AGENCY,  NOR HAS ANY  GOVERNMENTAL
AGENCY PASSED UPON THE ACCURACY OF THE INFORMATION CONTAINED IN THIS PROSPECTUS.

                             AVAILABLE INFORMATION

     The Company has filed a Registration  Statement under the Securities Act of
1933, as amended,  (the "1933 Act") with the Securities and Exchange  Commission
(the  "Commission")  on  behalf  of  the  Trust  with  respect  to the  Class  A
Certificates  offered  pursuant to this  Prospectus  Supplement  and the related
Prospectus.  For  further  information,  reference  is made to the  Registration
Statement  and  amendments  thereof  and  to the  exhibits  thereto,  which  are
available  for  inspection  without  charge at the public  reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549;
7 World Trade Center, 13th Floor, New York, New York 10048; and 500 West Madison
Street,  Chicago,  Illinois  60661.  Copies of the  Registration  Statement  and
amendments  thereof  and  exhibits  thereto  may be  obtained  from  the  Public
Reference Section of the Commission,  450 Fifth Street, N.W.,  Washington,  D.C.
20549 at prescribed rates. In addition,  the Commission  maintains a site on the
World Wide Web at http://www.sec.gov  containing reports,  proxy and information
statements and other information  regarding registrants that file electronically
with the Commission.

                             REPORTS TO THE HOLDERS

     So long as the Class A  Certificates  are in book-entry  form,  monthly and
annual reports  concerning such  Certificates  and the Trust will be sent by the
Trustee to Cede & Co.  ("Cede"),  as the nominee of The Depository Trust Company
("DTC") and as  registered  holder of the Class A  Certificates  pursuant to the
Pooling  and  Servicing  Agreement.   DTC  will  forward  such  reports  to  the
Participants  and indirect  participants  by mail for forwarding to the Owner of
any  Class A  Certificates  (the  "Owner"  or  "Certificateholder").  See  "Risk
Factors" and "Description of the  Certificates -- Reports to Owners".  The Trust
will not provide any financial information to the Owners which has been examined
and  reported  upon,  with  an  opinion  expressed  by,  an  independent  public
accountant. The Company and the Transferor have determined that their respective
financial  statements  are not material to the offering  made hereby.  The Trust
will have no assets or  obligations  prior to issuance of the  Certificates  and
will engage in no activities other than those described herein.  Accordingly, no
financial  statements  with respect to the Trust are included in this Prospectus
Supplement and the related Prospectus.


                                      S-3
<PAGE>

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     In addition to the documents described in the accompanying Prospectus under
"Incorporation of Certain  Documents by Reference," the financial  statements of
the Certificate  Insurer included in, or as exhibits to, the following documents
which  have been filed  with the  Commission  by  Financial  Security  Assurance
Holdings  Ltd.  ("Holdings"),  are  hereby  incorporated  by  reference  in  the
Registration Statement of which this Prospectus and Prospectus Supplement form a
part:

          (i)  Annual Report on Form 10-K for the year ended December 31, 1996,

          (ii) Quarterly  Report on Form  10-Q for the  period  ended  March 31,
               1997, and

          (iii)Quarterly  Report  on Form  10-Q for the  period  ended  June 30,
               1997.

     The  Company  will  provide,  without  charge,  to any  person to whom this
Prospectus Supplement is delivered, upon oral or written request of such person,
a copy  of any or all of the  foregoing  financial  statements  incorporated  by
reference.  Requests for such copies should be sent to Access Financial  Lending
Corp.,  attention:  Law Department,  400 Highway 169 South, Suite 400, St. Louis
Park, MN 55426-1106, (612) 542-6500. All financial statements of the Certificate
Insurer included in documents filed by Holdings pursuant to Section 13(a), 14 or
15(d) of the Securities  Exchange Act of 1934 (the "Exchange Act") subsequent to
the date of this  Prospectus  Supplement  and  prior to the  termination  of the
offering of the Securities  shall be deemed to be incorporated by reference into
this Prospectus  Supplement and to be a part hereof from the respective dates of
filing of such documents.


                                      S-4
<PAGE>

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

                                    SUMMARY

     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  Indices  of  Principal
Definitions  for the  location  in  either  the  Prospectus  or this  Prospectus
Supplement of the definitions of certain capitalized terms.

Issuer...................................    Access   Financial   Mortgage  Loan
                                             Trust 1997-3 (the "Trust").

Securities Offered.......................    $40,096,000   aggregate   principal
                                             amount   of  Class   A-1   Group  I
                                             Certificates, Variable Pass-Through
                                             Rate;     $15,400,000     aggregate
                                             principal amount of Class A-2 Group
                                             I Certificates, 6.565% Pass-Through
                                             Rate;     $10,601,000     aggregate
                                             principal amount of Class A-3 Group
                                             I Certificates, 6.800% Pass-Through
                                             Rate;      $8,000,000     aggregate
                                             principal amount of Class A-4 Group
                                             I Certificates, 7.175% Pass-Through
                                             Rate;      $8,230,000     aggregate
                                             principal  amount  of  Class  A-5 G
                                             aggregate  notional amount of Class
                                             A-10 Group I  Certificates,  5.000%
                                             Pass-Through   Rate;    $49,997,000
                                             aggregate principal amount of Class
                                             A-6 Group II Certificates, Variable
                                             Pass-Through  Rate; and $67,546,000
                                             aggregate principal amount of Class
                                             A-7   Group    III    Certificates,
                                             Variable Pass-Through Rate.

Company..................................    Access  Financial  Lending Corp., a
                                             Delaware      corporation      (the
                                             "Company")   and   a   wholly-owned
                                             subsidiary   of  Access   Financial
                                             Holdings Corp.

Transferor...............................    Access Financial Receivables Corp.,
                                             a   Delaware    corporation    (the
                                             "Transferor").

Trustee..................................    The  Chase   Manhattan   Bank  (the
                                             "Trustee").

Originators of the Mortgage Loans .......    The  Mortgage  Loans to be acquired
                                             by the Trust have been  acquired by
                                             the    Company     from     certain
                                             originators (the "Originators"), in
                                             accordance   with   the   Company's
                                             underwriting criteria.

Original Pool Principal Balance .........    $199,883,561.37  as of the close of
                                             business on the Cut-Off Date.

Original Group I Pool Principal Balance .    $82,331,718.36  as of the  close of
                                             business on the Cut-Off Date.

Original Group II Pool Principal Balance     $50,001,533.97  as of the  close of
                                             business on the Cut-Off Date.

Original Group III Pool Principal 
Balance .................................    $67,550,309.04  as of the  close of
                                             business on the Cut-Off Date.

Closing Date.............................    On or about  October  31, 1997 (the
                                             "Closing Date").

Cut-Off Date.............................    October   1,  1997  (the   "Cut-Off
                                             Date").

Description of the Certificates .........    The Certificates  will be issued by
                                             the Trust pursuant to a Pooling and
                                             Servicing  Agreement to be dated as
                                             of  October  1, 1997 (the  "Pooling
                                             and Servicing Agreement") among the
                                             Master Servicer,  

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


                                      S-5
<PAGE>

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

                                             the Company, the Transferor and the
                                             Trustee. The $82,327,000  aggregate
                                             principal amount of Class A Group I
                                             Certificates   (collectively,   the
                                             "Class A Group I  Certificates"  or
                                             the  "Group I  Certificates"),  the
                                             $49,997,000   aggregate   principal
                                             amount  of  Class  A-6  Gr  or  the
                                             "Group II  Certificates"),  and the
                                             $67,546,000   aggregate   principal
                                             amount   of  Class  A-7  Group  III
                                             Certificates  (the "Class A-7 Group
                                             III Certificates" or the "Group III
                                             Certificates"),      are     senior
                                             certificates as described herein.

                                             The  assets of the Trust  initially
                                             will include three groups (each,  a
                                             "Mortgage     Loan    Group")    of
                                             closed-end   mortgage   loans  (the
                                             "Mortgage    Loans")   secured   by
                                             mortgages  or deeds  of trust  (the
                                             "Mortgages") on one-to-four  family
                                             residential     properties     (the
                                             "Mortgaged   Properties")   to   be
                                             conveyed   to  the   Trust  on  the
                                             Closing    Date.    The   Group   I
                                             Certificates     will     represent
                                             undivided  ownership interests in a
                                             group of fixed-rate  Mortgage Loans
                                             ("Group  I"),  the G interests in a
                                             group of  adjustable-rate  Mortgage
                                             Loans ("Group  II"),  and the Group
                                             III  Certificates   will  represent
                                             undivided  ownership interests in a
                                             group of  adjustable-rate  Mortgage
                                             Loans ("Group III").

                                             Although   the  Group  II  Mortgage
                                             Loans and the  Group  III  Mortgage
                                             Loans both have  adjustable  rates,
                                             the Group II Mortgage  Loans have a
                                             maximum unpaid principal balance of
                                             $212,944.60 as of the Cut-Off Date.

                                             The Trust will issue a  subordinate
                                             Class of Certificates (the "Class B
                                             Certificates"),      which      are
                                             subordinated   to   the   Class   A
                                             Certificates.     The    Class    B
                                             Certificates  are not being offered
                                             hereby.  The Trust  will also issue
                                             one residual class of  Certificates
                                             with respect to each REMIC election
                                             made by the  Trust  (the  "Residual
                                             Certificates")  which are not being
                                             offered  hereby and will  initially
                                             be  retained  by the Company or its
                                             affiliates.     The     Class     A
                                             Certificates,  the  Class A-7 Group
                                             III   Certificates,   the  Class  B
                                             Certificates   and   the   Residual
                                             Certificates    are    collectively
                                             referred to as the  "Certificates".
                                             The  Class A Group I  Certificates,
                                             the Class A-6 Group II Certificates
                                             and  the   Class   A-7   Group  III
                                             Certificates    are    collectively
                                             referred   to  as  the   "Class   A
                                             Certificates."

A. Class A Group I Certificates .........    The  Class A  Group I  Certificates
                                             represent     senior     beneficial
                                             ownership interests in Group I. One
                                             hundred percent (100%) of the Group
                                             I Insured  Distribution  Amount (as
                                             described herein under "Description
                                             of  the  Certificates")  due to the
                                             Owners  of  the  Class  A  Group  I
                                             Certificates  on each  Payment Date
                                             is  guaranteed  by the  Certificate
                                             Insurer.    The   final   scheduled
                                             Payment  Date  for  the  Class  A-1
                                             Group I  Certificates  is June  18,
                                             2012, for the Class A-2 G 3 Group I
                                             Certificates  is May 18, 2024,  for
                                             the Class A-4 Group I  Certificates
                                             is October 18, 2027,  for the Class
                                             A-5 Group I Certificates is October
                                             18,  2027  and for the  Class  A-IO
                                             Group I Certificates is October 18,
                                             2000. Each Class of Class A Group I
                                             Certificates    is    issuable   in
                                             original  principal  amounts (or in
                                             the case 

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


                                      S-6
<PAGE>

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

                                             of   the   Class   A-IO   Group   I
                                             Certificates,   original   notional
                                             amounts)  of  $1,000  and  integral
                                             multiples thereof.

B.  Class A-6 Group II Certificates .....    The Class A-6 Group II Certificates
                                             represent     senior     beneficial
                                             ownership  interests  in Group  II.
                                             One hundred  percent  (100%) of the
                                             Group   II   Insured   Distribution
                                             Amount (as  described  herein under
                                             "Description of the  Certificates")
                                             due to the  Owners of the Class A-6
                                             Group  II   Certificates   on  each
                                             Payment Date is  guaranteed  by the
                                             Certificate   Insurer.   The  final
                                             scheduled   Payment  Date  for  the
                                             Class A-6 Group II  Certificates is
                                             October 18, 2027.  The Cl principal
                                             amounts  of  $1,000  and   integral
                                             multiples thereof.

C.  Class A-7 Group III Certificates ....    The    Class    A-7    Group    III
                                             Certificates    represent    senior
                                             beneficial  ownership  interests in
                                             Group  III.  One  hundred   percent
                                             (100%)  of the  Group  III  Insured
                                             Distribution  Amount (as  described
                                             herein  under  "Description  of the
                                             Certificates") due to the Owners of
                                             the    Class    A-7    Group    III
                                             Certificates  on each  Payment Date
                                             is  guaranteed  by the  Certificate
                                             Insurer.    The   final   scheduled
                                             Payment  Date  for  the  Class  A-7
                                             Group III  Certificates  is October
                                             18,  2027.  T  original   principal
                                             amounts  of  $1,000  and   integral
                                             multiples thereof.

The Mortgage Loan Pool...................    The     statistical     information
                                             concerning  the  Pool  of  Mortgage
                                             Loans    is   based    upon    Pool
                                             information  as  of  the  close  of
                                             business  on  October  1, 1997 (the
                                             "Cut-Off Date").

                                             The Pool of Mortgage Loans consists
                                             of  Notes   secured  by  mortgages,
                                             deeds of trust or other instruments
                                             creating  liens or  estates  in fee
                                             simple  interests  ("Mortgages") on
                                             one-  to  four-family   residential
                                             properties,   including  investment
                                             properties. The Mortgage Loans will
                                             not be insured by primary  mortgage
                                             insurance  policies,  nor  will any
                                             pool insurance  insure the Mortgage
                                             Loans.  The Mortgage  Loans are not
                                             guaranteed  by  the  Company,   the
                                             Master Servi respective affiliates.
                                             The Mortgage Loans will be serviced
                                             by  the   Master   Servicer   on  a
                                             "scheduled/actual"   basis   (i.e.,
                                             "scheduled"  interest  and "actual"
                                             principal  receipts are required to
                                             be remitted by the Master  Servicer
                                             to the Trustee each month).

                                             Each  Mortgage  Loan  in the  Trust
                                             will be  assigned  to one of  three
                                             mortgage  loan  groups  ("Group I",
                                             "Group II" or "Group III",  each, a
                                             "Mortgage Loan Group") comprised of
                                             Mortgage     Loans    which    bear
                                             fixed-interest  rates  only  in the
                                             case of Group I, and Mortgage Loans
                                             which  bear   adjustable   interest
                                             rates  only in the case of Group II
                                             and Group  III.  As of the  Cut-Off
                                             Date, the Mortgage Loans in Group I
                                             had an aggregate  principal balance
                                             of  approximately $ Balance"),  the
                                             Mortgage  Loans  in Group II had an
                                             aggregate   principal   balance  of
                                             approximately  $50,001,533.97  (the
                                             "Original  Group II Pool  Principal
                                             Balance") and the Mortgage Loans in
                                             Group   III   had   an    aggregate
                                             principal  balance of approximately
                                             $67,550,309.04 (the "Original Group
                                             III Pool 

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


                                      S-7
<PAGE>

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

                                             Principal Balance"). The sum of the
                                             Original  Group  I  Pool  Principal
                                             Balance, the Original Group II Pool
                                             Principal  Balance and the Original
                                             Group III Pool Princip Balance".

                                             The Pool of Mortgage Loans in Group
                                             I consists of  approximately  1,500
                                             Mortgages   secured  by   Mortgaged
                                             Properties located in 43 states and
                                             the District of Columbia.  The Pool
                                             of   Mortgage   Loans  in  Group  I
                                             consists as of the Cut-Off Date and
                                             as a  percentage  of  the  Original
                                             Group I Pool Principal Balance,  of
                                             approximately   95.18%   of   loans
                                             secured  by  first   liens  on  the
                                             related  Mortgaged  Properties  and
                                             approximately    4.82%   of   loans
                                             secured by second liens on Loans in
                                             Group I consists  of  approximately
                                             92.34% of loans  secured by primary
                                             residences.  57.22% of the Mortgage
                                             Loans  in  Group  I will  be  fully
                                             amortizing   and   42.78%   of  the
                                             Mortgage   Loans  in  Group  I  are
                                             partially      amortizing     loans
                                             ("Balloon  Loans").   The  weighted
                                             average   Combined    Loan-to-Value
                                             Ratio   (with    property    values
                                             calculated   as  of  the   time  of
                                             origination of the related Mortgage
                                             Loan) of the Pool of Mortgage Loans
                                             in  Group  I  is  approximately  74
                                             approximately   90%;  the  weighted
                                             average  stated  remaining  term to
                                             maturity   is   approximately   236
                                             months, with a range from 49 months
                                             to 360 months; the weighted average
                                             number of months since  origination
                                             is  approximately  3  months;   the
                                             average  principal  balance  of the
                                             Mortgage   Loans   in  Group  I  is
                                             approximately    $54,887.81,    the
                                             highest    principal   balance   is
                                             approximately  $400,000.00  and the
                                             lowest    principal    balance   is
                                             approximately $9,777.41; the coupon
                                             r I range from  8.250% per annum to
                                             18.350% per annum,  with a weighted
                                             average      Coupon     Rate     of
                                             approximately 11.537% per annum.

                                             The Pool of Mortgage Loans in Group
                                             II  consists of  approximately  627
                                             Mortgages   secured  by   Mortgaged
                                             Properties  located  in 33  states.
                                             The Pool of Mortgage Loans in Group
                                             II consists as of the Cut-Off  Date
                                             and as a percentage of the Original
                                             Group II Pool Principal Balance, of
                                             100%  of  loans  secured  by  first
                                             liens  on  the  related   Mortgaged
                                             Properties.  The  Pool of  Mortgage
                                             Loans  in  Group  II   consists  of
                                             approximately   93.99%   of   loans
                                             secured   by  primary  r  be  fully
                                             amortizing and none of the Mortgage
                                             Loans  in  Group  II  are   Balloon
                                             Loans.    The   weighted    average
                                             Loan-to-Value  Ratio (with property
                                             values calculated as of the time of
                                             origination of the related Mortgage
                                             Loan) of the Pool of Mortgage Loans
                                             in   Group   II  is   approximately
                                             78.447%    with   a   range    from
                                             approximately  19% to approximately
                                             90%;  the weighted  average  stated
                                             remaining   term  to   maturity  is
                                             approximately  356  months,  with a
                                             range    from   117   mont    since
                                             origination  is   approximately   3
                                             months;   the   average   principal
                                             balance  of the  Mortgage  Loans in
                                             Group    II    is     approximately
                                             $79,747.26,  the highest  principal
                                             balance      is       approximately
                                             $212,944.60    and    the    lowest
                                             principal  balance is approximately
                                             $17,265.38; the Coupon Rates of the
                                             Mortgage  Loans  in  Group II range
                                             from  7.600%  per annum to

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


                                      S-8
<PAGE>

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

                                             14.900% per annum,  with a weighted
                                             average      Coupon     Rate     of
                                             approximately  10.384%  per  annum;
                                             the  margins  of the Mo a  weighted
                                             average  margin  of   approximately
                                             6.347% per annum.  The Coupon Rates
                                             of Mortgage  Loans in Group II bear
                                             interest    rates    that    adjust
                                             semi-annually  based  on  six-month
                                             LIBOR.   In  general  the  interest
                                             rates  on  the  Mortgage  Loans  in
                                             Group II are  subject  to  periodic
                                             interest  rate  caps  and  lifetime
                                             interest rate  ceilings.  54.03% of
                                             the aggregate  principal balance of
                                             the Mortgage Loans in Group II were
                                             fixed rate loans  that,  in 2 years
                                             from origination, will be converted
                                             into variable rate loans.

                                             The Pool of Mortgage Loans in Group
                                             III consists of  approximately  800
                                             Mortgages   secured  by   Mortgaged
                                             Properties located in 42 states and
                                             the District of Columbia.  The Pool
                                             of  Mortgage  Loans  in  Group  III
                                             consists as of the Cut-Off Date and
                                             as a  percentage  of  the  Original
                                             Group III Pool  Principal  Balance,
                                             of 100% of loans  secured  by first
                                             liens  on  the  related   Mortgaged
                                             Properties.  The  Pool of  Mortgage
                                             Loans  in  Group  III  consists  of
                                             approximately 96. Mortgage Loans in
                                             Group III will be fully  amortizing
                                             and none of the  Mortgage  Loans in
                                             Group III are  Balloon  Loans.  The
                                             weighted   average    Loan-to-Value
                                             Ratio   (with    property    values
                                             calculated   as  of  the   time  of
                                             origination of the related Mortgage
                                             Loan) of the Pool of Mortgage Loans
                                             in  Group   III  is   approximately
                                             77.489%    with   a   range    from
                                             approximately  19% to approximately
                                             90%;  the weighted  average  stated
                                             remaining   term  to   maturity  is
                                             approximately  356 weighted average
                                             number of months since  origination
                                             is  approximately  3  months;   the
                                             average  principal  balance  of the
                                             Mortgage  Loans  in  Group  III  is
                                             approximately    $84,437.89,    the
                                             highest    principal   balance   is
                                             approximately  $400,000.00  and the
                                             lowest    principal    balance   is
                                             approximately    $15,000.00;    the
                                             Coupon Rates of the Mortgage  Loans
                                             in Group III range from  7.680% per
                                             annum to 14.850% per annum,  with a
                                             weighted  average  Coupon  Rate  of
                                             approximately  10.4 III range  from
                                             3.750% to  10.350%  with a weighted
                                             average  margin  of   approximately
                                             6.450% per annum.  The Coupon Rates
                                             of Mortgage Loans in Group III bear
                                             interest    rates    that    adjust
                                             semi-annually  based  on  six-month
                                             LIBOR.   In  general  the  interest
                                             rates  on  the  Mortgage  Loans  in
                                             Group III are  subject to  periodic
                                             interest  rate  caps  and  lifetime
                                             interest rate  ceilings.  53.84% of
                                             the aggregate  principal balance of
                                             the  Mortgage  Loans in  Group  III
                                             were fixe  converted  into variable
                                             rate   loans   and   0.54%  of  the
                                             aggregate  principal balance of the
                                             Mortgage  Loans in  Group  III were
                                             fixed rate loans  that,  in 3 years
                                             from origination, will be converted
                                             into variable rate loans.

Class A-1 Pass-Through Rate .............    On each  Payment  Date,  the "Class
                                             A-1  Pass-Through   Rate"  will  be
                                             equal  to the  lesser  of  (i)  the
                                             London  interbank  offered rate for
                                             one-month   United   States  dollar
                                             deposits  ("LIBOR")  (calculated as
                                             described under "Description of the
                                             Certificates   --   Calculation  of
                                             LIBOR")  as of the  second  to last
                                             business    day    prior   to   the

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


                                      S-9
<PAGE>

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

                                             immediately  preceding Payment Date
                                             (or as of the  second  to the  last
                                             business  day prior to the  Closing
                                             Date  in the  case  of the  first P
                                             average net coupon rate (i.e.,  the
                                             weighted average coupon rate on the
                                             Mortgage  Loans in Group I less the
                                             sum of the per annum rates at which
                                             the  Servicing  Fees,  Trustee fees
                                             and  Certificate  Insurer  premiums
                                             are calculated, which sum shall not
                                             exceed 0.72% for any Payment  Date)
                                             for Group I for such Payment  Date,
                                             less  the sum of (a) for the  first
                                             36 Payment Dates,  the interest due
                                             on   the   Class   A-IO   Group   I
                                             Certificates  on such Payment Date,
                                             expressed of the Mortgage  Loans in
                                             Group  I  as  of  the   opening  of
                                             business  on the  first  day of the
                                             related  Remittance Period, and (b)
                                             interest shortfalls with respect to
                                             Mortgage Loans in Group I as of the
                                             end of the prior Remittance  Period
                                             arising   from    Prepayments    of
                                             principal and from  application  of
                                             the Relief  Act,  which  shortfalls
                                             are  not   otherwise   covered   by
                                             Compensating  Interest with respect
                                             to such  Payment Date (the "Group I
                                             Available Funds Pass-Through R

Class A-2 Pass-Through Rate .............    6.565% per annum; provided, that on
                                             no Payment  Date will the Class A-2
                                             Pass-Through  Rate be greater  than
                                             the   Group   I   Available   Funds
                                             Pass-Through Rate.

Class A-3 Pass-Through Rate .............    6.800% per annum; provided, that on
                                             no Payment  Date will the Class A-3
                                             Pass-Through  Rate be greater  than
                                             the   Group   I   Available   Funds
                                             Pass-Through Rate.

Class A-4 Pass-Through Rate .............    7.175% per annum; provided, that on
                                             no Payment  Date will the Class A-4
                                             Pass-Through  Rate be greater  than
                                             the   Group   I   Available   Funds
                                             Pass-Through Rate.

Class A-5 Pass-Through Rate .............    6.745% per annum; provided, that on
                                             no Payment  Date will the Class A-5
                                             Pass-Through  Rate be greater  than
                                             the   Group   I   Available   Funds
                                             Pass-Through Rate.

Class A-I0 Pass-Through Rate ............    5.000%  per  annum.  The Class A-I0
                                             Group I Certificates  do not have a
                                             Certificate  Principal  Balance but
                                             will   accrue   interest  on  their
                                             Notional   Amount.   The  "Notional
                                             Amount"  of the Class  A-I0 Group I
                                             Certificates  will equal (a) on any
                                             Payment  Date  prior  to  the  37th
                                             Payment   Date,   the   Certificate
                                             Principal  Balance of the Class A-5
                                             Group I Certificates  and (b) on or
                                             after the 37th Payment Date, zero.

Class A-6 Pass-Through Rate .............    On each  Payment  Date,  the "Class
                                             A-6  Pass-Through   Rate"  will  be
                                             equal to the lesser of (i) LIBOR as
                                             of the second to last  business day
                                             prior to the immediately  preceding
                                             Payment  Date (or as of the  second
                                             to the last  business  day prior to
                                             the Closing Date in the case of the
                                             first Payment Date) plus 0.185% per
                                             annum,   and  (ii)   the   weighted
                                             average net coupon rate (i.e.,  the
                                             weighted average coupon rate on the
                                             Mortgage Loans in Group II less the
                                             sum of Accrual  Period of the Group
                                             II   Certificates)   at  which  the
                                             Servicing  Fees,  Trustee  fees and
                                             Certificate  Insurer  premiums  are
                                             calculated,  which  sum  shall  not
                                             exceed 0.72% for any Payment  Date)
                                             for 

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


                                      S-10
<PAGE>

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

                                             Group  II for  such  Payment  Date,
                                             less  the sum of (a)  0.50%  on the
                                             13th Payment  Date and  thereafter,
                                             and (b)  interest  shortfalls  with
                                             respect to Mortgage  Loans in Group
                                             II as  of  the  end  of  the  prior
                                             Remittance   Period   arising  from
                                             Prepayments  of principal and f not
                                             otherwise  covered by  Compensating
                                             Interest   with   respect  to  such
                                             Payment   Date  (the   "Class   A-6
                                             Available    Funds     Pass-Through
                                             Rate").

                                             The "Class A-6 Formula Pass-Through
                                             Rate"  for a  Payment  Date  is the
                                             rate described in clause (i) of the
                                             definition  of "Class  A-6 Group II
                                             Pass-Through  Rate" on such Payment
                                             Date.  The  excess,  if any, of (x)
                                             the  interest  due on the Class A-6
                                             Certificates  on any  Payment  Date
                                             calculated at the Class A-6 Formula
                                             Pass-Through   Rate  over  (y)  the
                                             interest   due  on  the  Class  A-6
                                             Certificates   calculated   at  the
                                             Class    A-6    Available     Funds
                                             Pass-Through Rate is the Date.

                                             If, on any Payment Date, there is a
                                             Group  II   Supplemental   Interest
                                             Amount  calculated  for any Payment
                                             Date,  such amount shall be payable
                                             from amounts  that would  otherwise
                                             be distributed to the Owners of the
                                             Class  B   Certificates,   and  the
                                             Owners  of  certain  of the Class R
                                             Certificates have agreed to pay any
                                             remaining  amounts.   If  the  full
                                             amount of the Group II Supplemental
                                             Interest  Amount  is not  paid on a
                                             Payment  Date,  then the amount not
                                             paid will acc until actual payment.

                                             The  Certificate  Insurer  does not
                                             guarantee  the  payment  of, nor do
                                             the  ratings  assigned to the Class
                                             A-6   Certificates    address   the
                                             likelihood  of the  payment of, any
                                             Supplemental Interest Amount.

Class A-7 Pass-Through Rate .............    On each  Payment  Date,  the "Class
                                             A-7  Pass-Through   Rate"  will  be
                                             equal to the lesser of (i) LIBOR as
                                             of the second to last  business day
                                             prior to the immediately  preceding
                                             Payment  Date (or as of the  second
                                             to the last  business  day prior to
                                             the Closing Date in the case of the
                                             first Payment Date) plus 0.205% per
                                             annum,   and  (ii)   the   weighted
                                             average net coupon rate (i.e.,  the
                                             weighted average coupon rate on the
                                             Mortgage  Loans in  Group  III less
                                             the sum of  Accrual  Period  of the
                                             Group  III  Certificates)  at which
                                             the  Servicing  Fees,  Trustee fees
                                             and  Certificate  Insurer  premiums
                                             are calculated, which sum shall not
                                             exceed 0.72% for any Payment  Date)
                                             for  Group  III  for  such  Payment
                                             Date,  less the sum of (a) 0.50% on
                                             the   13th    Payment    Date   and
                                             thereafter    and   (b)    interest
                                             shortfalls with respect to Mortgage
                                             Loans in Group III as of the end of
                                             the prior Remittance Period arising
                                             from  Prepayments  of principal and
                                             not     otherwise     covered    by
                                             Compensating  Interest with respect
                                             to such  Payment  Date (the  "Class
                                             A-7  Available  Funds  Pass-Through
                                             Rate").

                                             The "Class A-7 Formula Pass-Through
                                             Rate"  for a  Payment  Date  is the
                                             rate described in clause (i) of the
                                             definition  of "Class A-7 Group III
                                             Pass-Through  Rate" on such Payment
                                             Date.  The  excess,  if any, of (x)
                                             the  interest  due on the Class A-7
                                             Certificates  on any  

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


                                      S-11
<PAGE>

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

                                             Payment  Date   calculated  at  the
                                             Class A-7 Formula Pass-Through Rate
                                             over  (y) the  interest  due on the
                                             Class A-7  Certificates  calculated
                                             at the  Class A-7  Available  Funds
                                             Pass-Through  Rate  is the  Payment
                                             Date.

                                             If, on any Payment Date, there is a
                                             Group  III  Supplemental   Interest
                                             Amount  calculated  for any Payment
                                             Date,  such amount shall be payable
                                             from amounts  that would  otherwise
                                             be distributed to the Owners of the
                                             Class  B   Certificates,   and  the
                                             Owners  of  certain  of the Class R
                                             Certificates have agreed to pay any
                                             remaining  amounts.   If  the  full
                                             amount    of    the    Group    III
                                             Supplemental Interest Amount is not
                                             paid on a  Payment  Date,  then the
                                             amount not paid will a until actual
                                             payment.

                                             The  Certificate  Insurer  does not
                                             guarantee  the  payment  of, nor do
                                             the  ratings  assigned to the Class
                                             A-7   Certificates    address   the
                                             likelihood  of the  payment of, any
                                             Supplemental Interest Amount.

Payment Dates, Record Dates and 
Accrual Periods .........................    On the 18th day of each month,  or,
                                             if such day is not a business  day,
                                             then the next  succeeding  business
                                             day,  commencing  November 18, 1997
                                             (each  such  day  being a  "Payment
                                             Date"),   the   Trustee   will   be
                                             required  to   distribute   to  the
                                             Owners    of    record    of    the
                                             Certificates  as of  the  close  of
                                             business on the first  business day
                                             of the current calendar month (with
                                             respect  to the Class A Fixed  Rate
                                             Certificates) or as of the close of
                                             business  on the  business  day the
                                             Class A-1 Group I Certificates, the
                                             Class A-6 Group II Certificates and
                                             the    Class    A-7    Group    III
                                             Certificates),  except  in the case
                                             of the first Payment Date, on which
                                             distributions   will   be  made  to
                                             holders of record as of the Closing
                                             Date  (each  such  date  being  the
                                             applicable   "Record   Date")  such
                                             Owners' Percentage Interests in the
                                             amounts  required to be distributed
                                             to the  Owners  of  each  Class  of
                                             Certificates on such Payment Date.

                                             Interest  will accrue on each Class
                                             A-2, A-3, A-4, A-5 and A-IO Group I
                                             Certificate  during the period from
                                             and including the second day of the
                                             month  preceding the month in which
                                             a Payment  Date occurs  through and
                                             including  the  first  day  of  the
                                             month in which  such  Payment  Date
                                             occurs  and on each Class A-1 Group
                                             I  Certificate,  Class A-6 Group II
                                             Certificate and Class A-7 Group III
                                             Certificate from and including each
                                             Payment Date (or the Closing  Date,
                                             wi the day  preceding  the  current
                                             Payment Date.  Each period referred
                                             to  in  the  immediately  preceding
                                             sentence relating to the accrual of
                                             interest  is the  "Accrual  Period"
                                             for   the    related    Class    of
                                             Certificates.   Interest   will  be
                                             calculated   on  the   basis  of  a
                                             360-day year  consisting  of twelve
                                             30-day  months  for the Class  A-2,
                                             A-3,  A-4,  A-5  and  A-IO  Group I
                                             Certificates.   Interest   for  the
                                             Class A-1 Group I Certificates, the
                                             Class A-6 Group II  Certificates an
                                             based  upon the  actual  number  of
                                             days in the related Accrual Period,
                                             divided by 360.

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


                                      S-12
<PAGE>

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

Distributions on the Certificates
A.  Priority of Distributions ...........    As  more  fully  described  herein,
                                             each  Class of  Certificates  has a
                                             specified     priority    to    the
                                             collections on the Pool of Mortgage
                                             Loans  which  comprise  the related
                                             Mortgage Loan Group, subject to the
                                             credit        enhancement       and
                                             cross-collateralization  provisions
                                             hereinafter described. In addition,
                                             Financial  Security Assurance Inc.,
                                             as Certificate Insurer, is required
                                             pursuant    to   the    Certificate
                                             Insurance  Policy to make available
                                             to the Trustee on each Payme Amount
                                             (net  of  any  interest  shortfalls
                                             caused by  Prepayments of principal
                                             or the  application  of the  Relief
                                             Act) for the related  Mortgage Loan
                                             Group to the extent that  available
                                             funds  remaining  after  payment of
                                             the Trustee's fee are  insufficient
                                             to cover such amount.

                                             The  Owners  of the Class A Group I
                                             Certificates (except for the Owners
                                             of   the   Class   A-IO   Group   I
                                             Certificates),  the Class A-6 Group
                                             II  Certificates  and the Class A-7
                                             Group III Certificates will receive
                                             certain  monthly  distributions  of
                                             principal   on  each  Payment  Date
                                             which generally reflect collections
                                             of   principal   during  the  prior
                                             Remittance  Period with  respect to
                                             the  related  Mortgage  Loan Group.
                                             The  Certificate  Insurance  Policy
                                             only  guarantees the a Distribution
                                             Amount     and     the      related
                                             Subordination   Deficit,   if  any,
                                             exceeds  Total   Available   Funds.
                                             While the  Certificate  Insurer  is
                                             not  obligated to pay any losses on
                                             Liquidated  Mortgage  Loans  unless
                                             such   losses    would   create   a
                                             Subordination      Deficit,     the
                                             Certificate  Insurer  may,  at  its
                                             sole  option,  pay  any  losses  on
                                             Liquidated    Mortgage   Loans   in
                                             accordance   with  the  Certificate
                                             Insurance Policy.

B.  Distributions on the Class A                                        
    Certificates 
    1.   Interest Distributions .........    Interest  will accrue on each Class
                                             of  Class  A  Certificates  at  the
                                             related Class A  Pass-Through  Rate
                                             during each Accrual Period for such
                                             Class of Certificates,  and will be
                                             distributed,  to the  extent of the
                                             Total   Available   Funds  for  the
                                             related  Mortgage  Loan  Group plus
                                             the   proceeds   of   any   Insured
                                             Payments,  on  each  Payment  Date.
                                             Interest    accruing   during   the
                                             related   Accrual   Period  at  the
                                             related Class A  Pass-Through  Rate
                                             on the  related  Class  A  Principa
                                             referred  to herein as the "Class A
                                             Interest  Distribution  Amount" for
                                             the   related   Class  of  Class  A
                                             Certificates. The "Class A Interest
                                             Distribution   Amount"   does   not
                                             include the amounts, if any, of the
                                             Supplemental     Interest    Amount
                                             applicable  to the  Class A-6 Group
                                             II  Certificates  and the Class A-7
                                             Group  III  Certificates  nor  does
                                             such   amount   include    interest
                                             shortfalls, if any, on the Mortgage
                                             Loans in any  Mortgage  Loan  Group
                                             arising  from  Prepayments   extent
                                             such  shortfalls are not covered by
                                             Compensating  Interest or Available
                                             Funds.   See  "Description  of  the
                                             Certificates  - Flow of  Funds  and
                                             Distributions   on  the   Class   A
                                             Certificates" herein.

    2.   Principal Distributions ........    The   Holders   of  the   Class   A
                                             Certificates    (except   for   the
                                             Holders  of 

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


                                      S-13
<PAGE>

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

                                             the    Class     A-IO    Group    I
                                             Certificates)  issued with  respect
                                             to each Mortgage Loan Group will be
                                             entitled to receive on each Payment
                                             Date a  distribution  allocable  to
                                             principal  (the  "Class A Principal
                                             Distribution   Amount"   for   such
                                             Mortgage  Loan  Group  and  Payment
                                             Date)  which  will be  equal to the
                                             lesser of:

                                             (a)    the  Total  Available  Funds
                                                    for  the  related   Mortgage
                                                    Loan Group plus any  related
                                                    Insured  Payment  minus  the
                                                    interest then due on account
                                                    of  the   related   Class  A
                                                    Certificates; and(1)

                                             (b(i) the sum, without duplication,
                                                   of:

                                                    (x) for the  Mortgage  Loans
                                                        in the related  Mortgage
                                                        Loan  Group,  the sum of
                                                        (i)    the     principal
                                                        portion of all scheduled
                                                        and unscheduled payments
                                                        received on the Mortgage
                                                        Loans during the related
                                                        Remittance       Period,
                                                        including  (a) any  full
                                                        or   partial   principal
                                                        prepayments    of    any
                                                        Mortgage           Loans
                                                        ("Prepayments") received
                                                        during    the    related
                                                        Remittance  Period,  (b)
                                                        the proceeds received on
                                                        any   insurance   policy
                                                        relating  to a  Mortgage
                                                        Loan,  a Mortga  applied
                                                        to  the  repair  of  the
                                                        Mortgaged   Property  or
                                                        released      to     the
                                                        Mortgagor   (as  defined
                                                        herein)   and   net   of
                                                        expenses    reimbursable
                                                        therefrom    ("Insurance
                                                        Proceeds"), (c) proceeds
                                                        received  in  connection
                                                        with the  liquidation of
                                                        any  defaulted  Mortgage
                                                        Loans,     whether    by
                                                        trustee's          sale,
                                                        foreclosure    sale   or
                                                        otherwise  ("Liquidation
                                                        Proceeds"),  net of fees
                                                        and             advances
                                                        reimbursable   therefrom
                                                        ("Net        Liquidation
                                                        Proceeds")    and    (d)
                                                        proceeds     rece     by
                                                        condemnation    or   the
                                                        exercise    of   eminent
                                                        domain or in  connection
                                                        with a  release  of part
                                                        of     the     Mortgaged
                                                        Property     from    the
                                                        related lien  ("Released
                                                        Mortgaged       Property
                                                        Proceeds"),   (ii)   the
                                                        principal portion of all
                                                        amounts  deposited  into
                                                        the     Principal    and
                                                        Interest  Account on the
                                                        related  Remittance Date
                                                        in  connection  with the
                                                        repurchase  of,  or  the
                                                        substitution     of    a
                                                        substantially    similar
                                                        mortgage   loan  for,  a
                                                        Mortgage   as  to  which
                                                        there  representation or
                                                        warranty   contained  in
                                                        the      Pooling     and
                                                        Servicing Agreement, and
                                                        (iii)    the    proceeds
                                                        received  by the Trustee
                                                        in  connection  with any
                                                        termination    of    the
                                                        Trust,   to  the  extent
                                                        that    such    proceeds
                                                        relate to principal.

                                                    (y) the    amount   of   any
                                                        Subordination    Deficit
                                                        with   respect   to  the
                                                        related   Mortgage  Loan
                                                        Group  for such  Payment
                                                        Date; and

                                                    (z) the    amount   of   any
                                                        Subordination   Increase
                                                        Amount  with  respect to
                                                        the   related   Mortgage
                                                        Loan   Group  

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


                                      S-14
<PAGE>

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

                                                        for such Payment Date;

                                                                 minus

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

                                             The  amount  of  any  Subordination
                                             Deficit or  Subordination  Increase
                                             Amount to be paid to the Holders of
                                             the  Class A  Certificates  will be
                                             paid to the  Holders of the Class A
                                             Certificates   then   entitled   to
                                             receive distributions of principal.
                                             Similarly,   the   amount   of  any
                                             Subordination  Reduction  Amount to
                                             be   deducted   from  the  Class  A
                                             Principal  Distribution  Amount for
                                             the  Class A  Certificates  will be
                                             deducted    from    such    amounts
                                             otherwise   due  to   the   Holders
                                             distributions of principal.

                                             The   amount   of  any  loss  on  a
                                             Liquidated  Mortgage  Loan  in  the
                                             related  Mortgage Loan Group (i.e.,
                                             a Realized  Loss) may or may not be
                                             allocated  to  the  Owners  of  the
                                             Class A  Certificates  issued  with
                                             respect to such Mortgage Loan Group
                                             on   the    Payment    Date   which
                                             immediately  follows  the  event of
                                             loss.  However,  the Owners of each
                                             Class of the  Class A  Certificates
                                             are  entitled  to receive  ultimate
                                             recovery  of 100%  of the  original
                                             principal balance for such C

                                             Principal     distributions    with
                                             respect  to the  Class  A  Group  I
                                             Certificates   will   generally  be
                                             distributed  in  a   sequential-pay
                                             fashion,  subject to the  "lockout"
                                             provisions  applicable to the Class
                                             A-5 Group I Certificates.

                                             The Owners of the Class A-5 Group I
                                             Certificates    are   entitled   to
                                             receive  payments  of the Class A-5
                                             Lockout     Distribution     Amount
                                             specified herein; provided, that if
                                             on any  Payment  Date the Class A-4
                                             Certificate  Principal  Balance  is
                                             zero,  the  Owners of the Class A-5
                                             Group   I   Certificates   will  be
                                             entitled   to  receive  the  entire
                                             Class  A   Principal   Distribution
                                             Amount for Group I for such Payment
                                             Date.

                                             The "Class A-5 Lockout Distribution
                                             Amount" for any  Payment  Date will
                                             be   the   product   of   (i)   the
                                             applicable    Class   A-5   Lockout
                                             Percentage  for such  Payment  Date
                                             and (ii) the Class A-5  Lockout Pro
                                             Rata  Distribution  Amount for such
                                             Payment Date.

                                             The "Class A-5 Lockout  Percentage"
                                             for each  Payment  Date shall be as
                                             follows:

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


                                      S-15
<PAGE>

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

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

                            November 1997 - October 2000             0%  
                            November 2000 - October 2002             45%
                            November 2002 - October 2003             80%
                            November 2003 - October 2004             100%
                            November 2004 and thereafter             300%

                                             The  "Class  A-5  Lockout  Pro Rata
                                             Distribution    Amount"   for   any
                                             Payment  Date  will  be  an  amount
                                             equal  to  the  product  of  (x)  a
                                             fraction, the numerator of which is
                                             the Certificate  Principal  Balance
                                             of   the    Class   A-5   Group   I
                                             Certificates  immediately  prior to
                                             such    Payment    Date   and   the
                                             denominator   of   which   is   the
                                             aggregate   Certificate   Principal
                                             Balance of all Classes of the Group
                                             I Certificates immediately prior to
                                             such Payment Date and (y) the Class
                                             A Princi

                                             After  payment  of  the  Class  A-5
                                             Lockout  Distribution  Amount,  the
                                             remaining    Class   A    Principal
                                             Distribution  Amount  for  Group  I
                                             shall be paid to the  Owners of the
                                             other  Classes  of  Class A Group I
                                             Certificates   sequentially,   such
                                             that   the   Class   A-4   Group  I
                                             Certificates    are   entitled   to
                                             receive no principal  distributions
                                             until  the  Class  A-3  Certificate
                                             Principal  Balance has been reduced
                                             to  zero,  the  Class  A-3  Group I
                                             Certificates    are   entitled   to
                                             receive no  Principal  Balance  has
                                             been reduced to zero, the Class A-2
                                             Group I  Certificates  are entitled
                                             to     receive     no     principal
                                             distributions  until  the Class A-1
                                             Certificate  Principal  Balance has
                                             been reduced to zero.

                                             As of any Payment Date,  the "Class
                                             A  Certificate  Principal  Balance"
                                             for   a    Class    of    Class   A
                                             Certificates,    prior    to    any
                                             distribution  on such Payment Date,
                                             will  equal  the  original  Class A
                                             Certificate  Principal  Balance  of
                                             such  Class  less  the  sum  of all
                                             amounts  previously  distributed to
                                             the Owners of the related  Class of
                                             Class A Certificates  on account of
                                             principal.   "Class   A   Group   I
                                             Certificate    Principal   Balance"
                                             refers  to  the  Class  A  Group  I
                                             Certificat  refers to the Class A-6
                                             Group  II   Certificates   and  the
                                             "Class  A  Group  III   Certificate
                                             Principal  Balance"  refers  to the
                                             Class A-7 Group III Certificates.

C. Class A Distribution Amounts and 
Class A Insured Distribution Amounts ....    The "Class A  Distribution  Amount"
                                             with respect to each Class of Class
                                             A Certificates  and Payment Date is
                                             the sum,  without  duplication,  of
                                             (x)   the    Class    A    Interest
                                             Distribution Amount with respect to
                                             such Class and  Payment  Date,  (y)
                                             the Class A Principal  Distribution
                                             Amount,  if any,  with  respect  to
                                             such Class and Payment Date and (z)
                                             the Class A  Carry-Forward  Amount,
                                             if any,  

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


                                      S-16
<PAGE>

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

                                             with  respect  to  such  Class  and
                                             Payment Date.

                                             The "Class A Carry-Forward  Amount"
                                             means,  with  respect to each Class
                                             of Class A Certificates and Payment
                                             Date, the sum, without duplication,
                                             of (a) the amount, if any, by which
                                             (x) the Class A Distribution Amount
                                             for the  related  Class  of Class A
                                             Certificates  as of the immediately
                                             preceding Payment Date exceeded (y)
                                             the    amount    of   the    actual
                                             distribution,   exclusive   of  any
                                             portion  thereof  representing  the
                                             proceeds of an Insured Payment,  to
                                             the Owners o immediately  preceding
                                             Payment  Date and (b)  interest  on
                                             the amount,  if any,  described  in
                                             clause (a) at the  related  Class A
                                             Pass-Through    Rate    from   such
                                             immediately preceding Payment Date.

                                             The  "Class A Insured  Distribution
                                             Amount"  with respect to each Class
                                             of Class A Certificates and Payment
                                             Date    is   the    sum,    without
                                             duplication,  of (x)  the  Class  A
                                             Interest  Distribution  Amount with
                                             respect to such  Class and  Payment
                                             Date,   less  interest   shortfalls
                                             arising   from    Prepayments    of
                                             principal and from  application  of
                                             the  Soldiers'  and Sailors'  Civil
                                             Relief Act of 1940, as amended (the
                                             "Relief Act") and (y) the amount of
                                             any Subordination Deficit

                                             To the extent that the  Certificate
                                             Insurer pays  Insured  Payments the
                                             Certificate  Insurer,  as subrogee,
                                             will be  entitled  to  receive  the
                                             Class A Carry-Forward Amount.

                                             The Pooling and Servicing Agreement
                                             provides  that  to the  extent  any
                                             portion of a Class A  Carry-Forward
                                             Amount  relates to  principal  such
                                             portion   shall  be  treated  as  a
                                             distribution of principal, with any
                                             portion  which  relates to interest
                                             being treated as a distribution  of
                                             interest.

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
                                             Certificate  Owners")  may elect to
                                             hold their  interests  through  The
                                             Depository  Trust Company  ("DTC"),
                                             in the United  States,  or Centrale
                                             de Livraison de Valeurs  Mobiliers,
                                             S.A.  ("CEDEL")  or  the  Euroclear
                                             System  ("Euroclear"),  in  Europe.
                                             Transfers   within  DTC,  CEDEL  or
                                             Euroclear,  as the case m operating
                                             procedures of the relevant  system.
                                             So long as the Class A Certificates
                                             are book-entry  certificates,  such
                                             Class   A   Certificates   will  be
                                             evidenced  by one or  more  Class A
                                             Certificates registered in the name
                                             of  Cede  & Co.  ("Cede"),  as  the
                                             nominee   of  DTC  or  one  of  the
                                             relevant               depositories
                                             (collectively,     the    "European
                                             Depositories").        Cross-market
                                             transfers  between  persons holding
                                             directly or indirectly through DTC,
                                             on  the  one  hand,   and   counter
                                             Euroclear,  on the  other,  will be
                                             effected  in DTC  through  Citibank
                                             N.A.   ("Citibank")  or  The  Chase
                                             Manhattan   Bank   ("Chase"),   the
                                             relevant  depositories  of CEDEL or
                                             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
                                             Class   A   Certificates   will  be
                                             represented by  

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


                                      S-17
<PAGE>

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

                                             book-entries  on the records of DTC
                                             and participating  members thereof.
                                             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  herein to
                                             any  Class A  Certificates  reflect
                                             the     rights    of     Beneficial
                                             Certificate  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
                                             "R Entry  Registration of the Class
                                             A Certificates" herein.

Servicing of the Mortgage Loans .........    The Master  Servicer  has agreed to
                                             service  the   Mortgage   Loans  in
                                             accordance  with  the  Pooling  and
                                             Servicing  Agreement.   In  certain
                                             limited  circumstances and with the
                                             consent of the Certificate Insurer,
                                             the Master  Servicer may be removed
                                             as   Master   Servicer   under  the
                                             Pooling and Servicing Agreement. In
                                             the  event  that  Access  Financial
                                             Lending  Corp. is removed as Master
                                             Servicer   under  the  Pooling  and
                                             Servicing  Agreement,  a  successor
                                             Master   Servicer   will   into   a
                                             Sub-Servicing     Agreement    with
                                             respect to the Mortgage Loans.  See
                                             "The   Company"   and   "Servicing"
                                             herein.

Monthly Servicing Fee....................    The  Master  Servicer  will  retain
                                             fees not in  excess  of  0.50%  per
                                             annum   (the   "Servicing    Fee"),
                                             payable  monthly at one-twelfth the
                                             annual    rate,    of   the    then
                                             outstanding   principal  amount  of
                                             each  Mortgage  Loan serviced by it
                                             as of the close of  business on the
                                             first day of the preceding calendar
                                             month.

Subordination of Class B Certificates ...    The   Class  B   Certificates   are
                                             subordinated   to   the   Class   A
                                             Certificates. Such subordination is
                                             intended to enhance the  likelihood
                                             that  the  Owners  of the  Class  A
                                             Certificates  will receive full and
                                             timely  receipt of all  amounts due
                                             to them.  See  "Description  of the
                                             Certificates  -  Subordination   of
                                             Class B Certificates" herein.

Certificate Insurer......................    Financial  Security Assurance Inc.,
                                             a  New  York   monoline   insurance
                                             company      (the      "Certificate
                                             Insurer").

Certificate Insurance Policy ............    Pursuant   to  an   Insurance   and
                                             Indemnity  Agreement  dated  as  of
                                             October  1,  1997  (the  "Insurance
                                             Agreement"),   the   Company   will
                                             obtain  the  Certificate  Insurance
                                             Policy, which is non-cancelable, in
                                             favor of the  Trustee  on behalf of
                                             the   Owners   of   the   Class   A
                                             Certificates. On each Payment Date,
                                             the Certificate Insurer is required
                                             to make  available  to the  Trustee
                                             the amount of any  insufficiency in
                                             Total   Available   Funds  for  the
                                             related  Mortgage Loan Group as the
                                             cross-collateralization  provisions
                                             described herein, to distribute the
                                             Class A Insured Distribution Amount
                                             with   respect   to   the   related
                                             Mortgage  Loan  Group.   While  the
                                             Certificate    Insurer    is    not
                                             obligated  to  pay  any  losses  on
                                             Liquidated  Mortgage  Loans  unless
                                             such   losses    would   create   a
                                             Subordination      Deficit,     the
                                             Certificate  Insurer  may,  at  its
                                             sole  option,  pay  any  losses  on
                                             Liquidated    Mortgage   Loans   in
                                             accordance   with  the  Certificate
                                             Insurance Policy does

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


                                      S-18
<PAGE>

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

                                             not guarantee any specified rate of
                                             Prepayments.  See "The  Certificate
                                             Insurance     Policy     and    the
                                             Certificate       Insurer"      and
                                             "Description of the  Certificates -
                                             Subordination     of     Class    B
                                             Certificates" herein.

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

Optional Termination.....................    The Company  will have the right to
                                             purchase all the Mortgage  Loans on
                                             any Payment Date when the aggregate
                                             principal  balances of the Mortgage
                                             Loans have  declined to ten percent
                                             or  less  of  the   Original   Pool
                                             Principal   Balance  (the  "Company
                                             Optional     Termination    Date"),
                                             subject  to  the   consent  of  the
                                             Certificate   Insurer   in  certain
                                             circumstances.  See "Description of
                                             the    Certificates   --   Optional
                                             Termination by the Company" herein.

Auction Sale.............................    The Pooling and Servicing Agreement
                                             requires  that,  within ninety days
                                             following   the  Company   Optional
                                             Termination  Date,  if the  Company
                                             has  not   exercised  its  optional
                                             termination right by such date, the
                                             Trustee   solicit   bids   for  the
                                             purchase  of  all  Mortgage   Loans
                                             remaining  in  the  Trust.  In  the
                                             event  that  satisfactory  bids are
                                             received   as   described   in  the
                                             Pooling  and  Servicing  Agreement,
                                             the  net  sale   proceeds  will  be
                                             distributed to  Certificateholders,
                                             respect of the Mortgage  Loans.  If
                                             satisfactory bids are not received,
                                             the Trustee  shall  decline to sell
                                             the Mortgage Loans and shall not be
                                             under any obligation to solicit any
                                             further bids or otherwise negotiate
                                             any  further  sale of the  Mortgage
                                             Loans.  Such  sale  and  consequent
                                             termination   of  the  Trust   must
                                             constitute       a       "qualified
                                             liquidation"    of    each    REMIC
                                             established   by  the  Trust  under
                                             Section   860F   of  the   Internal
                                             Revenue  Code of 1986,  as amended,
                                             qualified  liquidation  takes place
                                             over  a  period  not to  exceed  90
                                             days. Such sale shall be subject to
                                             the  consent  of  the   Certificate
                                             Insurer in certain circumstances.

Ratings..................................    It is a condition  of the  original
                                             issuance    of    the    Class    A
                                             Certificates   that  the   Class  A
                                             Certificates  receive the following
                                             ratings  of  Standard  & Poor's,  a
                                             division    of   the    McGraw-Hill
                                             Companies   ("S&P")   and   Moody's
                                             Investors Service ("Moody's"):

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


                                      S-19
<PAGE>

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

                              Class             Moody's    Standard & Poor's
                              -----             -------    -----------------
                              
                              A-1 through A-7   Aaa               AAA
                              A-10              Aaa               AAAr
                      
                                             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.

                                             Such ratings  address  credit risk,
                                             but do not  purport to address  any
                                             prepayment risk associated with the
                                             Class A  Certificates,  nor do such
                                             ratings  cover the  payment  of the
                                             Supplemental  Interest  Amounts  or
                                             the payment of interest shortfalls,
                                             if any, arising from Prepayments of
                                             principal and from  application  of
                                             the Relief  Act to the extent  such
                                             shortfalls    are   not   otherwise
                                             covered by Compensating Interest or
                                             Available Funds.

Federal Income Tax Consequences .........    One or more  elections will be made
                                             to  treat  certain  assets  of  the
                                             Trust  as one or  more  REMICs  for
                                             federal  income tax purposes.  Each
                                             Class of the  Class A  Certificates
                                             will be  designated  as a  "regular
                                             interest" in a REMIC and a separate
                                             class  of   certificates   will  be
                                             designated    as   the    "residual
                                             interest"   with  respect  to  each
                                             REMIC.    Certificateholders   that
                                             would otherwise report income under
                                             a cash method of accounting will be
                                             required  to  include in i original
                                             issue   discount,    if   any)   in
                                             accordance  with an accrual  method
                                             of accounting.  See "Federal Income
                                             Tax Consequences" herein and in the
                                             Prospectus.

ERISA Considerations.....................    As    described     under    "ERISA
                                             Considerations" herein, the Class A
                                             Certificates  may be purchased by a
                                             pension or other  employee  benefit
                                             plan   subject   to  the   Employee
                                             Retirement  Income  Security Act of
                                             1974, as amended  ("ERISA"),  or by
                                             individual  retirement  accounts or
                                             Keogh  plans  covering  only a sole
                                             proprietor or partner which are not
                                             subject to ERISA but are subject to
                                             Section 4975 of the Code ("Plans").
                                             See "ERISA  Considerations"  herein
                                             and in the Pros

Legal Investment Considerations .........    The Class A  Certificates  will not
                                             constitute     "mortgage    related
                                             securities"  for  purposes  of  the
                                             Secondary      Mortgage      Market
                                             Enhancement  Act of 1984 ("SMMEA").
                                             Accordingly,  many institutions may
                                             not be legally authorized to invest
                                             in the Class A Certificates.

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

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


                                      S-20
<PAGE>

                                  RISK FACTORS

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

     Maturity  and  Prepayment  Considerations.  All of the  Mortgage  Loans are
prepayable  in full  or in part at any  time.  The  rate of  Prepayments  on the
Mortgage  Loans may be  influenced  by a variety of  economic,  social and other
factors, including interest rates, the availability of alternative financing and
homeowner  mobility.  Although there is little significant data available on the
effects  of  interest  rates  on  prepayment  rates  for   non-purchase   money,
non-conforming  credit  mortgage  loans,  a number of factors  suggest  that the
prepayment  behavior  of a pool  of such  mortgage  loans  may be  significantly
different  from that of a pool of  purchase  money,  conforming-credit  mortgage
loans. One such factor is the typically smaller principal balance of the average
non-purchase  money  mortgage  loan  than  that of the  average  purchase  money
mortgage  conventional  loan in the typical pool. A smaller principal balance is
easier for a borrower  to prepay than a larger  balance  and  therefore a higher
prepayment rate may result for a non-purchase  money mortgage loan pool than for
a pool of purchase money mortgage loans,  irrespective  of the relative  average
interest rates in the three pools and the general interest rate  environment.  A
small principal balance, however, also may make refinancing a non-purchase money
mortgage loan at a lower loan rate less  attractive to the borrower  relative to
refinancing a larger principal balance  non-purchase money mortgage loan, as the
perceived  impact to the  borrower  of lower  interest  rates on the size of the
monthly  payment  on a  mortgage  loan is much less than for a larger  principal
balance  non-purchase  money mortgage loan. Other factors that might be expected
to affect the  prepayment  rate of a pool of mortgage  loans include the amounts
of, and interest rates on, the related senior mortgage loans, if one exists, and
the use of the first mortgage loans as long-term financing for home purchase and
junior  mortgage  loans as  shorter-term  financing  for a variety of  purposes,
including debt consolidation, home improvement, education expenses and purchases
of consumer durables such as automobiles. See "Risk Factors" in the accompanying
Prospectus.

     The weighted  average life of a pool of loans is the average amount of time
for which each dollar of principal on such loans is  outstanding.  Because it is
expected  that there will be payments of principal of Mortgage  Loans in advance
of the scheduled due date for the payments of such principal (the "Prepayments")
and  defaults on the Mortgage  Loans,  the actual  weighted  average life of the
Mortgage Loans is expected to vary  substantially from the weighted average life
of the Mortgage Loans based upon their amortization  schedules.  Prepayments may
result  from  voluntary  early  payments  by  borrowers  (including  payments in
connection with refinancings of the related first mortgage loans or the Mortgage
Loan  itself),  the sale of  Properties  subject  to  due-on-sale  clauses,  and
liquidations  due to default,  as well as the receipt of proceeds  from physical
damage insurance policies.  In addition,  repurchases of Mortgage Loans from the
Trust will have the same effect as  Prepayments of the related  Mortgage  Loans.
Substantially all of the Mortgage Loans contain  "due-on-sale"  provisions,  and
the Pooling and Servicing  Agreement  generally  requires the Master Servicer to
enforce such provisions  unless such  enforcement is not permitted by applicable
law. See "Description of the Certificates -- Flow of Funds and  Distributions on
the Class A Certificates",  " -- General Servicing Procedures", " -- Termination
of the Trust", "Legal Investment Considerations",  and "Maturity, Prepayment and
Yield Considerations" herein.

     Risk of Higher  Default  Rates for Mortgage  Loans with  Balloon  Payments.
42.78% of the Original Group I Pool  Principal  Balance of the Mortgage Loans in
Group I are Balloon Loans. See "Risk Factors" in the accompanying Prospectus.

     Geographic  Concentration  of Mortgage Loans.  Approximately  49.00% of the
Original Group I Pool Principal  Balance  represents  Mortgage Loans relating to
Mortgaged  Properties  located in five  states:  Michigan  11.49%,  Ohio 11.16%,
Florida 10.96%,  Minnesota 8.72% and North Carolina 6.67%.  Approximately 60.88%
of the  Original  Group II Pool  Principal  Balance  represents  Mortgage  Loans
relating  to  Mortgaged  Properties  located in five  states:  Michigan  23.96%,
Minnesota 12.05%, Illinois 9.94%, Wisconsin 7.97% and


                                      S-21
<PAGE>

Ohio  6.96%.  Approximately  55.65% of the  Original  Group  III Pool  Principal
Balance  represents  Mortgage Loans relating to Mortgaged  Properties located in
five states: Michigan 22.57%,  Minnesota 10.31%, Illinois 9.26%, Wisconsin 8.46%
and Colorado 5.05%.

     Risk of Higher  Default Rates for Junior Lien Loans.  4.82% of the Original
Group I Pool  Principal  Balance of the Mortgage Loans relates to Mortgage Loans
secured  by liens  which are in a second  position.  See "Risk  Factors"  in the
Prospectus.

     Risk of Potential Termination of Trust. The Trust may be terminated subject
to the consent of the  Certificate  Insurer in certain  circumstances,  when the
aggregate  principal  balances of the Mortgage Loans has declined to ten percent
or  less  of the  Original  Pool  Principal  Balance,  either  by  the  Company,
exercising its optional  termination right, or pursuant to the Auction Sale. See
"Description  of  Certificates  --  Optional  Termination  by the  Company"  and
"Description of the Certificates -- Auction Sale".  Such a termination  would be
the  equivalent  of a prepayment  of all the Mortgage  Loans.  The Owners of the
Class A  Certificates  would receive from the proceeds  resulting  from any such
termination,  any interest accrued and unpaid, together with any distribution of
principal owed and unpaid, in the order of priority set forth under "Description
of  Certificates  --  Distributions  on the  Class  A  Certificates".  Any  such
termination  of the  Trust  will  reduce  the  yield  to  maturity  on  Class  A
Certificates  purchased at a premium.  See  "Description of the  Certificates --
Termination of the Trust" herein.

     Effect  of  Mortgage  Loan  Yield on Class  A-1,  Class  A-6 and  Class A-7
Pass-Through Rate. The Class A-1 Pass-Through Rate is based upon the value of an
adjustable  index  (one-month  LIBOR),  while  the  Coupon  Rates on the Group I
Mortgage Loans are fixed.  Consequently,  the interest which becomes due on such
Mortgage  Loans in Group I (net of the Servicing  Fees, the Trustee fees and the
Certificate  Insurer premiums) during any Remittance Period may be less than the
amount of interest  that would accrue at one-month  LIBOR plus the margin on the
Class A-1 Group I Certificates,  during the related Accrual Period,  and will be
limited to such lower amount.  The Class A-1 Group I Certificates do not contain
any  "carry-forward"  or "catch-up" feature if the amount of interest paid is so
limited.

     The Class A-6 Pass-Through Rate and the Class A-7 Pass-Through Rate is each
based upon the value of an index  (one-month  LIBOR) which is different from the
value of the indices  applicable to the Mortgage Loans in the related Group,  as
described  under "The  Mortgage  Pool -- Group II" or "--Group III" (either as a
result of the use of a different index, rate determination date, rate adjustment
date or rate cap or floor).  The Mortgage  Loans in the related Group  primarily
adjust  semi-annually  based upon a six-month  LIBOR index whereas the Class A-6
Pass-Through  Rate and the Class A-7 Pass-Through Rate adjust monthly based on a
one-month  LIBOR index and are limited by either the Class A-6  Available  Funds
Pass-Through  Rate  or  the  Class  A-7  Available  Funds   Pass-Through   Rate,
respectively,  unless Supplemental Interest Amounts (the payment of which is not
insured by the  Certificate  Insurer and which is not rated) are funded in full.
Consequently  the actual Class A-6  Pass-Through  Rate or Class A-7 Pass-Through
Rate for a Payment Date may not equal the Class A-6 Formula Pass-Through Rate or
the Class A-7 Formula Pass-Through Rate, respectively, for such Payment Date. In
particular, the interest rates on the Mortgage Loans in the related Group adjust
less frequently,  with the result that the actual Class A-6 Pass-Through Rate or
Class A-7 Pass-Through Rate may be lower than the Class A-6 Formula Pass-Through
Rate or the Class A-7 Formula  Pass-Through  Rate,  respectively,  for  extended
periods in a rising interest rate environment. In addition,  one-month LIBOR and
six-month LIBOR may respond to different economic and market factors,  and there
is not  necessarily  any  correlation  between them.  Thus, it is possible,  for
example,  that  one-month  LIBOR may rise  during  periods  in which one or more
Indices are falling or that,  even if both one-month  LIBOR and six-month  LIBOR
Indices rise during the same period,  one-month LIBOR may rise much more rapidly
than  six-month  LIBOR.  See  "Class  A-6  Pass-Through  Rate"  and  "Class  A-7
Pass-Through Rate" in the Summary for this Prospectus Supplement.

     Impact of Class A-IO Group I Certificates on the Pass-Through  Rate for the
other Class A Group I  Certificates.  Each of the Class A Group I  Certificates,
other than the Class A-IO Group I Certificates,  is subject on each Payment Date
to a maximum rate equal to the Group I Available  Funds  Pass-Through  Rate. The
Group I  Available  Funds  Pass-Through  Rate  for a  Payment  Date  is  defined
generally to equal the  


                                      S-22
<PAGE>

weighted  average  coupon rate on the Mortgage Loans in Group I, less the sum of
(i) certain fees,  (ii) the interest due on the Class A-IO Group I  Certificates
on such Payment Date  (expressed as per annum rate) and (iii)  certain  interest
shortfalls not covered by Compensating  Interest.  As a result of the foregoing,
the Pass-Through  Rates on the Class A Group I Certificates may be reduced below
their  respective  stated rates,  and,  since no  "carry-forward"  or "catch-up"
feature  applies  to the  Class A  Group  I  Certificates,  the  Owners  of such
Certificates   will   experience   a  permanent   decrease  in  yield  if  their
Certificates' Pass-Through Rates are reduced below their respective stated rates
by the application of the Group I Available Funds Pass-Through Rate.


                                      S-23
<PAGE>

                                USE OF PROCEEDS

     The  Trust  will  acquire  the  Mortgage  Loans  from the  Transferor  (the
Transferor  having  obtained the Mortgage  Loans from the Company)  concurrently
with  the sale of the  Certificates  and the net  proceeds  from the sale of the
Certificates will be paid to the Company.  Such net proceeds  (together with the
Residual  Certificates  retained  by the  Company or its  affiliates)  will,  in
effect,  represent  the purchase  price paid by the Trust to the Company for the
Mortgage  Loans.  The net  proceeds,  after  funding  transaction  costs,  to be
received  from  the  sale of the  Mortgage  Loans  will be used to pay  down the
Company's  warehouse  facilities with certain affiliates of the Underwriters and
any remaining  proceeds will be added to the Company's general funds and will be
available for general corporate purposes.

                                  THE COMPANY

     Access  Financial  Lending Corp. (the "Company"),  a Delaware  corporation,
provides  housing  finance  programs to consumers  throughout  the United States
through its Mortgage Lending and Manufactured  Housing Programs.  The Company is
the  successor  by  merger  of  Access  Financial   Lending  Corp.,  a  Delaware
corporation  (formerly Equicon  Corporation),  whose principal  business was the
purchase  of  non-conforming   mortgages,  and  Access  Financial  Corp.,  whose
principal business was the retail financing of manufactured  housing. The merger
occurred on July 1, 1996.  The Company is a  wholly-owned  subsidiary  of Access
Financial  Holdings  Corp.  ("AFH"),   which  is  a  Delaware   corporation  and
wholly-owned  subsidiary of Cargill Financial Services Corporation ("CFSC"). AFH
was formed in January 1996 to  facilitate  the  continued  growth of the housing
finance business.

     The Company maintains its principal offices at 400 Highway 169 South, Suite
400, St. Louis Park, Minnesota 55426-1106.

     The  Company has two series of  asset-backed  securities  outstanding  with
respect to its Manufactured Housing Program.  These securities were issued using
a  "senior-subordinate"  structure,  and  consequently are not guaranteed by any
monoline insurance issuer, including the Certificate Insurer.

     In  September,  1997,  the Company was informed by Moody's that Moody's was
reviewing the Manufactured  Housing securities for possible  downgrade.  Also in
September,  1997,  the Company was  informed by Fitch  Investors  Service,  L.P.
("Fitch")  that  Fitch  was  placing  the  Manufactured  Housing  securities  on
"FitchAlert." The origination  guidelines and operations,  including  servicing,
and  procedures of the Mortgage  Lending  Program are separate from those of the
Manufactured Housing Program, and the programs do not  "cross-collateralize"  or
"cross-support"  one another.  None of the Company's ten prior Mortgage  Lending
asset-backed issuances have been placed on "credit watch" or downgraded, and the
Company  does not  expect  any such  event to occur  with  respect  to its prior
Mortgage Lending issuances.

     As described  herein,  the Company will be obligated to repurchase  certain
Mortgage Loans  pursuant to certain  representations  and  warranties  made with
respect to the Mortgage  Loans.  See "The  Mortgage  Loan Pool -- Mortgage  Loan
Program -- Underwriting  Standards;  Representations"  herein and "Mortgage Loan
Program" in the accompanying Prospectus.

                                   SERVICING

The Master Servicer

     As Master  Servicer,  Access  Financial  Lending Corp. will be obligated to
service the Mortgage Loans pursuant to the Pooling and Servicing Agreement.  See
"Description of the Certificates -- General Servicing  


                                      S-24
<PAGE>

Procedures" herein. As of the Closing Date, the Master Servicer has entered into
a sub-servicing  agreement with one  sub-servicer,  LSI Financial  Group,  which
provides for servicing and administration of the Mortgage Loans. Notwithstanding
such sub-servicing  agreement and/or subsequent sub- servicing  agreements,  the
Master  Servicer  shall be obligated to the same extent and under the same terms
and  conditions  under the Pooling and  Servicing  Agreement as if it alone were
servicing  and  administering  the  Mortgage  Loans.  See  "Description  of  the
Certificates--General Servicing Procedures" herein.

The Sub-Servicer

     LSI is an approved HUD Title I and Title II servicer.  LSI services several
securitized  and whole  loan  portfolios  comprised  of single  family  mortgage
products.  LSI's corporate  offices are located at 17500 Chenal Parkway,  Little
Rock,  Arkansas 72211. LSI commenced mortgage  servicing  operations in 1990 and
since then has managed and serviced  sub-prime conduit programs,  distressed RTC
portfolios, and third-party mortgage loan portfolios.

Ability to Terminate Sub-Servicing Agreement

     The Pooling and  Servicing  Agreement  permits the Master  Servicer  (I) to
enter into other sub-servicing  agreements,  (ii) to terminate the sub-servicing
agreement  with LSI,  and (iii) assume  directly  the  servicing of the Mortgage
Loans,  at any time.  Such  termination  is subject to the prior  consent of the
Certificate  Insurer  and the Rating  Agencies  but does not  require  the prior
consent of the Owners of any Certificates.

     Any such termination of a sub-servicing  agreement or direct  assumption of
servicing by the Master Servicer would result in what is commonly referred to as
a "servicing transfer",  i.e., the transfer of the day-to-day  responsibility of
posting payments,  collections, and loan enforcement from one entity to another.
Industry  experience has shown that servicing  transfers,  however well planned,
may result in a temporary  increase in delinquencies and losses,  due to systems
conversions,  changes  in  personnel  and  other  factors  associated  with  the
transfer.


                                      S-25
<PAGE>

     Delinquency Experience on the Company's Portfolio of Mortgage Loans (1)
<TABLE>
<CAPTION>

                                                                                        As of
 ----------------------------------------------------------------------------------------------------------------------------------
                                      September 30,1997   December 31,1996   December 31,1995   December 31,1994   December 31,1993
                                     ----------------------------------------------------------------------------------------------
<S>                                      <C>                <C>                  <C>                <C>                 <C>        
Number of Mortgage Loans............             20,328             16,561              7,115              2,756                983

Dollar amount of Mortgage Loans.....     $1,460,524,460     $1,232,077,129       $506,475,487       $220,664,420        $71,604,504

Delinquency Period

30-59 Days
     % of number of loans (2) ......              4.27%              3.72%              3.32%              0.87%              0.30%
     % of dollar amount of loans (3)              4.02%              3.23%              2.86%              0.79%              0.31%

60-89 days
     % of number of loans (2) ......              1.46%              0.99%              0.97%              0.07%              0.41%
     % of dollar amount of loans (3)              1.42%              1.00%              0.94%              0.05%              0.42%

90 days and over (4)
     % of number of loans (2) ......              4.79%              2.89%              1.04%              0.22%              0.51%
     % of dollar amount of loans (3)              5.12%              2.81%              1.02%              0.20%              0.26%

Foreclosed Properties (4)
     % of number of loans (2) ......              0.55%              0.43%              0.82%              0.65%              0.00%
     % of dollar amount of loans (3)              0.56%              0.47%              0.79%              0.74%              0.00%
</TABLE>

(1)  The Mortgage  Loans  comprising  the Company's  portfolio  were  originated
     beginning in April 1992. The variable rate program commenced in April 1994.
(2)  The  number  of  delinquent  Mortgage  Loans or the  number  of  foreclosed
     properties as a percentage  of the total  "Number of Mortgage  Loans" as of
     the date indicated.
(3)  The dollar  amount of  delinquent  Mortgage  Loans or the dollar  amount of
     foreclosed  properties  as a  percentage  of the  total  "Dollar  amount of
     Mortgage Loans" as of the date indicated.
(4)  For the period ended December 31, 1995 and all prior  periods,  "Foreclosed
     Properties" included all REO Properties and "In-Substance Foreclosures", or
     Mortgage Loans identified by the servicers as in the process of foreclosure
     but not yet REO  Properties.  For the periods  ended  December 31, 1996 and
     thereafter,   "Foreclosed   Properties"   only  includes  REO   Properties.
     "In-Substance   Foreclosures"   have  been  included  in  the   appropriate
     Delinquency Period numbers.


                                      S-26
<PAGE>

       LOAN LOSS EXPERIENCE ON THE COMPANY'S PORTFOLIO OF MORTGAGE LOANS

     Prior to June 14,  1995,  the  Company  experienced  no  losses  since  the
Company's program began.

                              For the Twelve Months       For the Nine Months
                             Ended December 31, 1996    Ended September 30, 1997
                             ---------------------------------------------------

Average amount 
outstanding(1).............        $860,482,062               $1,429,826,922
Gross losses(2)............           2,303,269                    6,047,089
Recoveries(3)..............           1,515,013                    3,881,214
Net losses(4)..............             788,256                    2,165,875
Net losses as a 
percentage of average 
amount outstanding ........                0.09%                        0.15%

(1)  "Average Amount Outstanding" during the period is the arithmetic average of
     the  principal  balances  of the  mortgage  loans  outstanding  on the last
     business day of each month during the period.
(2)  "Gross  Losses" are the  principal  amounts of the mortgage  loans for each
     respective period which have been determined to be uncollectible.
(3)  "Recoveries"  represent  the  excess  of (x)  the  sum of  recoveries  from
     liquidation  proceeds and deficiency judgments over (y) the sum of expenses
     and accrued interest.
(4)  "Net Losses" represents "Gross Losses" minus "Recoveries".

     While the above delinquency and loan loss experience  represents the recent
experience  of the  Company's  portfolio  of  Mortgage  Loans,  there  can be no
assurance that the future  delinquency  and loan loss experience on the Mortgage
Loans included in the Pool will be similar. The Company can neither quantify the
impact of any recent  property  value declines on the Mortgage Loans nor predict
whether,  to what extent or how long such declines may continue.  In a period of
such  decline,  the  rates of  delinquencies,  foreclosures  and  losses  on the
Mortgage Loans could be higher than those heretofore experienced in the mortgage
lending industry in general. In addition, adverse economic conditions (which may
or may not affect  real  property  values)  may  affect  the  timely  payment by
borrowers of scheduled  payments of principal and interest on the Mortgage Loans
and, accordingly, the actual rates of delinquencies, foreclosures and losses.

                             THE MORTGAGE LOAN POOL

General

     The statistical  information concerning the Pool of Mortgage Loans is based
upon  Pool  information  as of the close of  business  on  October  1, 1997 (the
"Cut-Off Date").

     The Mortgage Loans consist of 2,927 mortgage loans  evidenced by promissory
notes (the "Notes")  secured by deeds of trust,  security  deeds or mortgages on
the properties (the "Properties" or "Mortgaged  Properties"),  which are located
in 46 states and the District of Columbia.  The Properties securing the Mortgage
Loans consist of one- to four-family residences (which may be detached,  part of
a one-  to  four-family  dwelling,  a  manufactured  home,  modular  housing,  a
condominium   unit,  a  townhouse,   rowhouse  or  a  unit  in  a  planned  unit
development).  The Properties may be  owner-occupied  (which includes second and
vacation homes) and non-owner occupied investment properties.

     Each Mortgage  Loan in the Trust will be assigned to one of three  mortgage
loan  groups:  "Group I",  "Group II" or "Group  III",  (each a  "Mortgage  Loan
Group") comprised of Mortgage Loans which bear fixed interest rates only, in the
case of Group I, and Mortgage Loans which bear  adjustable  interest rates only,
in the case of Group II and Group III. The Class A Group I Certificates  will be
issued in respect of Group I, the 


                                      S-27
<PAGE>

Class A-6 Group II  Certificates  will be issued in respect of Group II, and the
Class A-7 Group III Certificates will be issued in respect of Group III.

     Although the Group II Mortgage  Loans and the Group III Mortgage Loans both
have  adjustable  rates,  the Group II  Mortgage  Loans  have a  maximum  unpaid
principal balance of $212,944.60 as of the Cut-Off Date.

     The  Mortgage  Loans in  Group I  consist  of  57.22%  of fully  amortizing
mortgage loans and 42.78% of Balloon Loans;  consist of approximately  95.18% of
loans  secured by first  liens on the  related  Properties,  with the  remainder
representing second liens; and consist of approximately  92.34% of loans secured
by  primary  residences.  No  Group  I  Mortgage  Loan  is  more  than  60  days
contractually delinquent as of the Cut-Off Date.

     The Mortgage Loans in Group II consist of 100% of fully amortizing mortgage
loans and 100% of loans  secured by first liens on the related  Properties;  and
consist of approximately 93.99% of Loans secured by primary residences. No Group
II Mortgage Loan is more than 60 days contractually delinquent as of the Cut-Off
Date.

     The  Mortgage  Loans  in Group  III  consist  of 100% of  fully  amortizing
mortgage  loans  and  100% of  loans  secured  by  first  liens  on the  related
Properties;  and  consist of  approximately  96.05% of Loans  secured by primary
residences.  No  Group  III  Mortgage  Loan is more  than 60 days  contractually
delinquent as of the Cut-Off Date.

Group I

     The Mortgage  Loans in Group I consist of  approximately  1,500 loans under
which the related Mortgaged Properties are located in 43 states and the District
of Columbia as set forth herein.  As of the Cut-Off Date,  the Mortgage Loans in
Group I had an  aggregate  principal  balance  of  $82,331,718.36,  the  maximum
principal  balance of any of the Mortgage Loans in Group I was $400,000.00,  the
minimum  principal  balance thereof was $9,777.41,  and the principal balance of
the  Mortgage  Loans in Group I averaged  $54,887.81.  As of the  Cut-Off  Date,
Coupon Rates on the Mortgage  Loans in Group I ranged from 8.250% to 18.350% per
annum, and the weighted average Coupon Rate of the Mortgage Loans in Group I was
11.537% per annum.  As of the Cut-Off Date, the original term to stated maturity
of the  Mortgage  Loans in Group I ranged  from 60  months  to 360  months,  the
remaining  term to stated  maturity  ranged  from 49 months to 360  months,  the
weighted average original term to stated maturity was  approximately  239 months
and the weighted average remaining term to stated maturity was approximately 236
months.  No Mortgage Loan in Group I had a stated  maturity later than September
1, 2027.

     The sum of the percentage columns set forth in the following tables may not
equal 100% due to rounding.


                                      S-28

<PAGE>

                             Geographic Distribution
                                     Group I

                                              Aggregate Unpaid
                               Number         Principal Balance      % of
                                 of               as of the        Aggregate
         State             Mortgage Loans       Cut-Off Date   Principal Balance
         -----             --------------       ------------   -----------------
Alaska                            1              $60,469.43          0.07%
Alabama                         119            5,294,824.53          6.43
Arizona                           6              269,241.57          0.33
California                        6              427,202.65          0.52
Colorado                         11              839,739.25          1.02
Connecticut                       3              443,563.52          0.54
Delaware                          1               68,800.00          0.08
District of Columb                3              242,408.92          0.29
Florida                         163            9,025,460.16         10.96
Georgia                          65            4,263,505.07          5.18
Idaho                             1               24,756.38          0.03
Illinois                         55            3,186,844.29          3.87
Indiana                          51            2,095,607.69          2.55
Iowa                             13              593,390.35          0.72
Kansas                           12              734,364.33          0.89
Kentucky                         12              449,688.65          0.55
Louisiana                         2              106,540.00          0.13
Maryland                         32            2,625,019.67          3.19
Massachusetts                     2              193,250.00          0.23
Michigan                        175            9,459,666.03         11.49
Minnesota                       119            7,176,145.05          8.72
Mississippi                      14              640,256.09          0.78
Missouri                         21              944,593.72          1.15
Nebraska                          4              133,897.42          0.16
Nevada                            5              328,331.53          0.40
New Jersey                       11              912,099.65          1.11
New Mexico                        7              278,709.83          0.34
New York                         18            1,935,433.30          2.35
North Carolina                  105            5,491,193.86          6.67
North Dakota                      2              111,481.88          0.14
Ohio                            185            9,186,342.14         11.16
Oklahoma                          5              248,199.12          0.30
Oregon                            3               61,700.61          0.07
Pennsylvania                     19              878,190.19          1.07
Rhode Island                      1              120,000.00          0.15
South Carolina                   55            2,370,218.72          2.88
South Dakota                      1               17,500.00          0.02
Tennessee                        37            2,082,171.02          2.53
Texas                            42            2,607,500.28          3.17
Utah                             23            1,036,543.68          1.26
Virginia                         32            2,351,742.95          2.86
Washington                        6              508,657.66          0.62
Wisconsin                        51            2,466,597.84          3.00
Wyoming                           1               39,869.33          0.05
- --------------------------------------------------------------------------------
TOTAL                         1,500         $ 82,331,718.36        100.00%
================================================================================
                                                                   
                                                                   
                                      S-29
<PAGE>

     The combined  loan-to-value  ratio of a Mortgage Loan is equal to the ratio
(expressed as a percentage) of (x) the sum of the (i) original principal balance
of such Mortgage Loan and (ii) the outstanding  principal balances of any senior
mortgage  loans  (computed at the date of  origination of such Mortgage Loan) to
(y) the  appraised  value  of the  related  Mortgaged  Property  at the  time of
origination  or in the case of a purchase  money mortgage loan the lesser of the
purchase price or the appraised value at the time of origination  (the "Combined
Loan-to-Value  Ratio"  or  "CLTV").   The  Combined   Loan-to-Value  Ratios  are
distributed as follows:


                    Combined Loan-To-Value Ratio Distribution
                                     Group I

                                                 Aggregate Unpaid       % of
                                                Principal Balance     Aggregate
        Range of Combined         Number of         as of the         Principal
      Loan-to-Value Ratios      Mortgage Loans     Cut-Off Date        Balance
- ------------------------------- --------------  ------------------    ---------
15.000 <CLTV<= 20.000                  3             $61,658.60         0.07%
20.000 <CLTV<= 25.000                 10             186,130.55         0.23
25.000 <CLTV<= 30.000                  8             228,343.07         0.28
30.000 <CLTV<= 35.000                 18             494,630.91         0.60
35.000 <CLTV<= 40.000                 18             563,607.83         0.68
40.000 <CLTV<= 45.000                 23             896,758.97         1.09
45.000 <CLTV<= 50.000                 55           2,086,778.00         2.53
50.000 <CLTV<= 55.000                 35           1,619,876.62         1.97
55.000 <CLTV<= 60.000                 84           3,400,905.89         4.13
60.000 <CLTV<= 65.000                101           4,560,429.91         5.54
65.000 <CLTV<= 70.000                189           9,192,205.27        11.16
70.000 <CLTV<= 75.000                277          15,659,450.11        19.02
75.000 <CLTV<= 80.000                454          25,813,948.89        31.35
80.000 <CLTV<= 85.000                151          11,430,969.28        13.88
85.000 <CLTV<= 90.000                 74           6,136,024.46         7.45
- -----------------------------------------------------------------------------
TOTAL                              1,500         $82,331,718.36       100.00%
=============================================================================
                                              

     The Combined  Loan-to-Value  Ratios shown above were calculated  based upon
the  appraised  values  of the  Properties  at the  time of  origination  of the
Mortgage  Loans or in the case of a purchase  money  mortgage loan the lesser of
the  purchase  price or the  appraised  value at the  time of  origination  (the
"Appraised  Values").  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 Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the unpaid principal balances of
the Mortgage Loans,  together with the unpaid  principal  balances of any senior
mortgage loans, become equal to or greater than the value of the Properties, the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.


                                      S-30
<PAGE>

                            Coupon Rate Distribution
                                     Group I

<TABLE>
<CAPTION>

                                                     Aggregate Unpaid      
                                         Number      Principal Balance      % of
               Range of                    of             as of the        Aggregate
           Coupon Rates (%)          Mortgage Loans     Cut-Off Date    Principal Balance
           ----------------          --------------     ------------    -----------------
      <S>                                 <C>           <C>                   <C> 
      8.00 <Gross Coupon<=  8.50            3            $272,981.93          0.33%
      8.50 <Gross Coupon<=  9.00            9             636,119.17          0.77
      9.00 <Gross Coupon<=  9.50           30           1,890,242.38          2.30
      9.50 <Gross Coupon<= 10.00           99           7,110,767.37          8.64
     10.00 <Gross Coupon<= 10.50          129           8,008,435.38          9.73
     10.50 <Gross Coupon<= 11.00          258          16,244,716.64         19.73
     11.00 <Gross Coupon<= 11.50          177           9,097,232.87         11.05
     11.50 <Gross Coupon<= 12.00          241          12,917,530.15         15.69
     12.00 <Gross Coupon<= 12.50          178           9,104,347.26         11.06
     12.50 <Gross Coupon<= 13.00          174           8,024,212.68          9.75
     13.00 <Gross Coupon<= 13.50           81           3,518,075.01          4.27
     13.50 <Gross Coupon<= 14.00           66           3,020,799.68          3.67
     14.00 <Gross Coupon<= 14.50           27           1,366,472.61          1.66
     14.50 <Gross Coupon<= 15.00           18             719,216.95          0.87
     15.00 <Gross Coupon<= 15.50            3              99,703.38          0.12
     15.50 <Gross Coupon<= 16.00            1              22,566.89          0.03
     16.00 <Gross Coupon<= 16.50            3             137,267.98          0.17
     16.50 <Gross Coupon<= 17.00            2              85,137.37          0.10
     18.00 <Gross Coupon<= 18.50            1              55,892.66          0.07
- -----------------------------------------------------------------------------------
     TOTAL                              1,500         $82,331,718.36        100.00%
===================================================================================
</TABLE>

                                      S-31
<PAGE>

        Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                     Group I

<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                              Number    Principal Balance        % of
             Range of Unpaid                    of           as of the         Aggregate
            Principal Balances ($)        Mortgage Loans   Cut-Off Date    Principal Balance
            ----------------------        --------------   ------------    -----------------
     <S>                                      <C>          <C>                  <C>
           0  < Balance <=  25,000            187          $3,651,459.46         4.44%
      25,000  < Balance <=  50,000            649          24,511,233.82        29.77
      50,000  < Balance <= 100,000            541          36,755,824.69        44.64
     100,000  < Balance <= 150,000             99          12,012,455.13        14.59
     150,000  < Balance <= 200,000             11           1,894,296.29         2.30
     200,000  < Balance <= 250,000              5           1,107,578.13         1.35
     250,000  < Balance <= 300,000              6           1,661,462.18         2.02
     300,000  < Balance <= 350,000              1             337,408.66         0.41
     350,000  < Balance <= 400,000              1             400,000.00         0.49
- --------------------------------------------------------------------------------------
     TOTAL                                  1,500         $82,331,718.36       100.00%
======================================================================================
</TABLE>

                        Lien Status and Occupancy Status
                                     Group I

<TABLE>
<CAPTION>
                                                         Aggregate Unpaid 
                                              Number     Principal Balance       % of
              Lien Status and                    of          as of the         Aggregate
             Occupancy Status             Mortgage Loans   Cut-Off Date    Principal Balance
            ----------------------        --------------   ------------    -----------------
  <S>                                        <C>          <C>                    <C>   
  First Lien   Owner Occupied                1,249        $72,389,583.28        87.92%
               Non Owner Occupied              108          5,434,078.27         6.60
               Second Home                       8            536,780.23         0.65
  Second Lien  Owner Occupied                  123          3,632,115.31         4.41
               Non Owner Occupied               10            270,356.65         0.33
               Second Home                       2             68,804.62         0.08
- --------------------------------------------------------------------------------------------
  TOTAL                                      1,500        $82,331,718.36       100.00%
============================================================================================
</TABLE>


      Distribution of Age (in months) from Origination to the Cut-Off Date
                                     Group I
<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
                 Months Elapsed               of            as of the         Aggregate
               Since Origination        Mortgage Loans     Cut-Off Date    Principal Balance
            ----------------------      --------------     ------------    -----------------
      <S>                                   <C>           <C>                   <C>  
                 Age     =    0                31         $1,827,050.00          2.22%
       0       < Age<    =    6             1,434         78,041,345.09         94.79
       6       < Age<    =   12                31          2,316,944.72          2.81
      12       < Age<    =   18                 2             77,696.51          0.09
      24       < Age<    =   36                 2             68,682.04          0.08
- --------------------------------------------------------------------------------------------
TOTAL                                         1,500      $82,331,718.36       100.00%
============================================================================================
</TABLE>

                                      S-32
<PAGE>

                                  Property Type
                                     Group I

<TABLE>
<CAPTION>
                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
                                               of            as of the         Aggregate
      Property Type                     Mortgage Loans     Cut-Off Date    Principal Balance
  ----------------------                --------------     ------------    -----------------
<S>                                          <C>          <C>                   <C>   
Single-family                                1,318        $72,458,940.96         88.01%
Duplex                                          56          3,021,117.35          3.67
Modular Housing                                  4            209,094.56          0.25
Manufactured Housing                            45          1,681,726.71          2.04
SF Row House                                    15          1,078,494.84          1.31
Townhouses                                      25          1,517,406.00          1.84
Condominiums                                    24          1,465,634.39          1.78
2 - 4 Family                                    13            899,303.55          1.09
- --------------------------------------------------------------------------------------------
TOTAL                                        1,500        $82,331,718.36        100.00%
============================================================================================
</TABLE>                                                                     

  Distribution of Remaining Term to Maturity (in months) as of the Cut-Off Date
                                     Group I
<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
   Months Remaining                            of            as of the         Aggregate
      to Maturity                       Mortgage Loans     Cut-Off Date    Principal Balance
  ----------------------                --------------     ------------    -----------------
    <S>                                       <C>           <C>                <C>
     48  < Rem Term <=  60                      4            $178,348.38          0.22%
     72  < Rem Term <=  84                      2              69,353.29          0.08
     84  < Rem Term <=  96                      1              13,876.15          0.02
    108  < Rem Term <= 120                     43           1,299,835.24          1.58
    132  < Rem Term <= 144                      2              56,835.97          0.07
    156  < Rem Term <= 168                      1              39,299.81          0.05
    168  < Rem Term <= 180                    890          47,623,902.43         57.84
    204  < Rem Term <= 216                      1              45,300.76          0.06
    216  < Rem Term <= 228                      1              38,396.70          0.05
    228  < Rem Term <= 240                    169           7,807,505.10          9.48
    324  < Rem Term <= 336                      1              23,381.28          0.03
    348  < Rem Term <= 360                    385          25,135,683.25         30.53
- --------------------------------------------------------------------------------------------
TOTAL                                       1,500         $82,331,718.36        100.00%
=================================================================================-==========
</TABLE>                                                                     

                                      S-33
<PAGE>

Group II

     The  Mortgage  Loans in Group II consist of  approximately  627 loans under
which the  related  Mortgaged  Properties  are located in 33 states as set forth
herein.  As of the Cut-Off Date, the Mortgage Loans in Group II had an aggregate
principal balance of $50,001,533.97, the maximum principal balance of any of the
Mortgage  Loans in Group  II was  $212,944.60,  the  minimum  principal  balance
thereof was $17,265.38 and the principal  balance of the Mortgage Loans in Group
II averaged  $79,747.26.  As of the Cut-Off  Date,  Coupon Rates of the Mortgage
Loans in Group II ranged from  7.600% per annum to 14.900% per annum.  As of the
Cut-Off Date, the weighted average Coupon Rate of the Mortgage Loans in Group II
was 10.384%.  As of the Cut-Off Date,  margins of the Mortgage Loans in Group II
ranged  from  3.000%  per annum to 9.980% per annum,  and the  weighted  average
margin was 6.347%.  As of the Cut-Off Date, the maximum  coupons of the Mortgage
Loans in Group II ranged from  13.780%  per annum to 21.330% per annum,  and the
weighted average maximum coupon was 17.102%.  97.78% of the aggregate  principal
balance of the Mortgage  Loans in Group II had a periodic  interest  rate cap of
1.000%,  1.77% of the aggregate principal balance of the Mortgage Loans in Group
II had a  periodic  interest  rate cap of  1.500%  and  0.45%  of the  aggregate
principal balance of the Mortgage Loans in Group II had a periodic interest rate
cap of 2.000%.  54.03% of the aggregate  principal balance of the Mortgage Loans
in Group II were fixed rate loans  that,  in 2 years from  origination,  will be
converted  into variable rate loans with a periodic  interest rate cap of 3.000%
on the date of such conversion and with a periodic  interest rate cap of 1.000%,
1.500% or 2.000% thereafter.

     As of the  Cut-Off  Date,  the  original  term to  stated  maturity  of the
Mortgage  Loans in Group II ranged from 120 months to 360 months,  the remaining
term to stated  maturity  ranged  from 117 months to 360  months,  the  weighted
average  original term to stated maturity was  approximately  359 months and the
weighted average remaining term to stated maturity was approximately 356 months.
No Mortgage Loan in Group II had a stated maturity later than September 1, 2027.

     The Coupon  Rates of the  Mortgage  Loans in Group II adjust  semi-annually
based on six month LIBOR.

     The sum of the percentage columns set forth on the following tables may not
equal 100% due to rounding.


                                      S-34

<PAGE>

                             Geographic Distribution
                                    Group II

                                              Aggregate Unpaid
                               Number         Principal Balance      % of
                                 of               as of the        Aggregate
         State             Mortgage Loans       Cut-Off Date   Principal Balance
         -----             --------------       ------------   -----------------
  Alabama                         3              $284,280.01         0.57%
  Arizona                         3               315,476.04         0.63
  California                     15             1,526,233.56         3.05
  Colorado                       11             1,194,361.02         2.39
  Connecticut                     3               294,971.73         0.59
  Florida                        18             1,188,263.78         2.38
  Georgia                         3               329,546.44         0.66
  Idaho                           1                67,935.76         0.14
  Iowa                           10               616,867.58         1.23
  Illinois                       56             4,970,442.14         9.94
  Indiana                         1                94,500.00         0.19
  Kansas                          5               367,266.92         0.73
  Massachusetts                  10               937,269.37         1.87
  Maryland                       10               946,764.14         1.89
  Maine                           1                83,310.49         0.17
  Michigan                      170            11,979,065.90        23.96
  Minnesota                      75             6,023,352.65        12.05
  Missouri                        1                19,977.78         0.04
  North Carolina                  8               555,206.29         1.11
  New Jersey                      9             1,122,382.21         2.24
  New Mexico                      5               435,036.55         0.87
  Nevada                          5               527,359.36         1.05
  Ohio                           52             3,479,799.74         6.96
  Oklahoma                        3               157,222.93         0.31
  Oregon                          3               301,574.69         0.60
  Pennsylvania                   25             1,675,201.11         3.35
  Rhode Island                    2               192,500.00         0.38
  Texas                          37             3,241,095.00         6.48
  Utah                           13             1,474,409.80         2.95
  Virginia                        5               453,562.87         0.91
  Washington                     10             1,115,692.87         2.23
  Wisconsin                      53             3,983,141.85         7.97
  Wyoming                         1                47,463.39         0.09
- --------------------------------------------------------------------------------
  TOTAL                         627           $50,001,533.97       100.00%
================================================================================


                                      S-35

<PAGE>

     The combined  loan-to-value  ratio of a Mortgage Loan is equal to the ratio
(expressed as a percentage) of (x) the sum of the (i) original principal balance
of such Mortgage Loan and (ii) the outstanding  principal balances of any senior
mortgage  loans  (computed at the date of  origination of such Mortgage Loan) to
(y) the  appraised  value  of the  related  Mortgaged  Property  at the  time of
origination  or in the case of a purchase  money mortgage loan the lesser of the
purchase price or the appraised value at the time of origination  (the "Combined
Loan-to-Value  Ratio"  or  "CLTV").   The  Combined   Loan-to-Value  Ratios  are
distributed as follows:

                    Combined Loan-To-Value Ratio Distribution
                                    Group II


                                                 Aggregate Unpaid       % of
                                                Principal Balance     Aggregate
        Range of Combined         Number of         as of the         Principal
      Loan-to-Value Ratios      Mortgage Loans     Cut-Off Date        Balance
- ------------------------------- --------------  ------------------    ---------
 15.000 < CLTV <= 20.000               1            $60,915.84            0.12%
 25.000 < CLTV <= 30.000               1             25,000.00            0.05
 30.000 < CLTV <= 35.000               4            107,804.98            0.22
 35.000 < CLTV <= 40.000               5            301,850.31            0.60
 40.000 < CLTV <= 45.000               2            243,620.77            0.49
 45.000 < CLTV <= 50.000               6            306,656.76            0.61
 50.000 < CLTV <= 55.000              14            885,241.90            1.77
 55.000 < CLTV <= 60.000              15            888,785.28            1.78
 60.000 < CLTV <= 65.000              42          3,087,467.95            6.17
 65.000 < CLTV <= 70.000              44          2,767,205.66            5.53
 70.000 < CLTV <= 75.000              88          6,503,635.49           13.01
 75.000 < CLTV <= 80.000             224         17,591,278.10           35.18
 80.000 < CLTV <= 85.000              92          8,393,191.51           16.79
 85.000 < CLTV <= 90.000              89          8,838,879.42           17.68
- --------------------------------------------------------------------------------
 TOTAL                               627        $50,001,533.97          100.00%
================================================================================
                                                                  
     The Combined  Loan-to-Value  Ratios shown above were calculated  based upon
the  appraised  values  of the  Properties  at the  time of  origination  of the
Mortgage  Loans or in the case of a purchase  money  mortgage loan the lesser of
the  purchase  price or the  appraised  value at the  time of  origination  (the
"Appraised  Values").  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 Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the unpaid principal balances of
the Mortgage Loans,  together with the unpaid  principal  balances of any senior
mortgage loans, become equal to or greater than the value of the Properties, the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.


                                      S-36



<PAGE>

        Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                              Number    Principal Balance        % of
             Range of Unpaid                    of           as of the         Aggregate
            Principal Balances ($)        Mortgage Loans   Cut-Off Date    Principal Balance
            ----------------------        --------------   ------------    -----------------
     <S>                                      <C>          <C>                  <C>
           0 < Balance <=  25,000              18            $383,879.86          0.77%
      25,000 < Balance <=  50,000             136           5,407,381.87         10.81
      50,000 < Balance <= 100,000             300          21,833,722.86         43.67
     100,000 < Balance <= 150,000             141          16,788,702.44         33.58
     150,000 < Balance <= 200,000              29           4,954,612.21          9.91
     200,000 < Balance <= 250,000               3             633,234.73          1.27
- --------------------------------------------------------------------------------------------
  TOTAL                                       627         $50,001,533.97        100.00%
============================================================================================
</TABLE>                                                                      

                        Lien Status and Occupancy Status
                                    Group II
<TABLE>
<CAPTION>
                                                         Aggregate Unpaid 
                                              Number     Principal Balance       % of
              Lien Status and                    of          as of the         Aggregate
             Occupancy Status             Mortgage Loans   Cut-Off Date    Principal Balance
            ----------------------        --------------   ------------    -----------------
  <S>                                        <C>          <C>                    <C>   
  First Lien Owner Occupied                  583           $46,998,626.03        93.99%
             Second Home                       4               222,047.40         0.44
             Non-Owner Occupied               40             2,780,860.54         5.56
- --------------------------------------------------------------------------------------------
TOTAL                                        627           $50,001,533.97       100.00%
============================================================================================
</TABLE>

      Distribution of Age (in months) from Origination to the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
          Months Elapsed                      of            as of the         Aggregate
        Since Origination               Mortgage Loans     Cut-Off Date    Principal Balance
     ----------------------             --------------     ------------    -----------------
      <S>                                   <C>           <C>                   <C>  
      Age = 0                                28           $2,393,523.00         4.79%
      0 < Age <= 6                          578           45,594,968.47        91.19
      6 < Age <= 12                          21            2,013,042.50         4.03
- --------------------------------------------------------------------------------------------
              TOTAL                         627          $50,001,533.97       100.00%
===========================================================================================
</TABLE>


                                      S-37
<PAGE>

                                  Property Type
                                    Group II

<TABLE>
<CAPTION>
                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
                                               of            as of the         Aggregate
      Property Type                     Mortgage Loans     Cut-Off Date    Principal Balance
  ----------------------                --------------     ------------    -----------------
<S>                                          <C>          <C>                   <C>   
2-4 Family                                     2              $168,500.00       0.34%
Condominiums                                  26             2,225,967.12       4.45
Duplex                                        17             1,079,075.98       2.16
Manufactured Housing                           1               115,810.81       0.23
Modular Housing                                2               131,702.70       0.26
SF Row House                                   2                82,404.64       0.16
Single Family                                570            45,641,282.04      91.28
Townhouses                                     7               556,790.68       1.11
- ---------------------------------------------------------------------------------------------
TOTAL                                        627           $50,001,533.97     100.00%
=============================================================================================
</TABLE>

                   Distribution of Remaining Term to Maturity
                       (in months) as of the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
   Months Remaining                            of            as of the         Aggregate
      to Maturity                       Mortgage Loans     Cut-Off Date    Principal Balance
  ----------------------                --------------     ------------    -----------------
    <S>                                       <C>           <C>                  <C>
     108 < Rem Term <= 120                      1              $53,822.39        0.11%
     168 < Rem Term <= 180                      4              179,409.68        0.36%
     348 < Rem Term <= 360                    622           49,768,301.90       99.53%
- --------------------------------------------------------------------------------------------
TOTAL                                         627          $50,001,533.97      100.00%
============================================================================================
</TABLE>

                      Distribution of Current Coupon Rates
                             as of the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
                                               of            as of the         Aggregate
 Current Coupon Rates (%)                Mortgage Loans     Cut-Off Date    Principal Balance
  ----------------------                --------------     ------------     -----------------
<S>                                           <C>           <C>                  <C>
 7.50  < Gross Coupon <=  8.00                  5            $306,624.31          0.61%
 8.00  < Gross Coupon <=  8.50                 10             783,181.81          1.57
 8.50  < Gross Coupon <=  9.00                 48           4,650,685.08          9.30
 9.00  < Gross Coupon <=  9.50                 79           6,420,422.88         12.84
 9.50  < Gross Coupon <= 10.00                108           8,791,589.16         17.58
10.00  < Gross Coupon <= 10.50                 98           8,319,886.93         16.64
10.50  < Gross Coupon <= 11.00                 96           7,466,361.80         14.93
11.00  < Gross Coupon <= 11.50                 67           5,375,207.94         10.75
11.50  < Gross Coupon <= 12.00                 64           4,737,613.17          9.47
12.00  < Gross Coupon <= 12.50                 28           1,611,457.53          3.22
12.50  < Gross Coupon <= 13.00                 17           1,143,836.74          2.29
13.00  < Gross Coupon <= 13.50                  3             129,220.70          0.26
13.50  < Gross Coupon <= 14.00                  1             108,425.19          0.22
14.00  < Gross Coupon <= 14.50                  2              94,620.73          0.19
14.50  < Gross Coupon <= 15.00                  1              62,400.00          0.12
- ---------------------------------------------------------------------------------------------
TOTAL                                         627         $50,001,533.97        100.00%
=============================================================================================
</TABLE>                                                                      

                                      S-38
<PAGE>

                      Distribution of Maximum Coupon Rates
                                    Group II


<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
                                               of            as of the         Aggregate
 Maximum Coupon Rates (%)                Mortgage Loans     Cut-Off Date    Principal Balance
 -----------------------                --------------     ------------     -----------------
<S>                                           <C>           <C>                  <C>
13.500 < Life Cap <= 14.000                     2             $82,400.92          0.16%
14.000 < Life Cap <= 14.500                     3             170,824.96          0.34
14.500 < Life Cap <= 15.000                    16           1,568,996.19          3.14
15.000 < Life Cap <= 15.500                    27           2,255,143.81          4.51
15.500 < Life Cap <= 16.000                    75           6,920,269.56         13.84
16.000 < Life Cap <= 16.500                    74           6,110,461.99         12.22
16.500 < Life Cap <= 17.000                    98           7,881,087.57         15.76
17.000 < Life Cap <= 17.500                    90           7,369,664.79         14.74
17.500 < Life Cap <= 18.000                    94           7,020,817.57         14.04
18.000 < Life Cap <= 18.500                    60           4,672,711.79          9.35
18.500 < Life Cap <= 19.000                    53           3,865,086.00          7.73
19.000 < Life Cap <= 19.500                    16             874,084.92          1.75
19.500 < Life Cap <= 20.000                    11             766,704.32          1.53
20.000 < Life Cap <= 20.500                     4             193,720.70          0.39
20.500 < Life Cap <= 21.000                     3             219,438.15          0.44
21.000 < Life Cap <= 21.500                     1              30,120.73          0.06
- ----------------------------------------------------------------------------------------------
TOTAL                                         627         $50,001,533.97        100.00%
==============================================================================================
</TABLE>                                                                      

                             Distribution of Margins
                             as of the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>

                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
                                               of            as of the         Aggregate
     Gross Margin (%)                   Mortgage Loans     Cut-Off Date    Principal Balance
 -----------------------                --------------     ------------     -----------------
  <S>                                         <C>           <C>                  <C>
  2.500  < Gross Margin <=   3.000              1            $83,310.49            0.17%
  3.500  < Gross Margin <=   4.000             16          1,537,621.63            3.08
  4.000  < Gross Margin <=   4.500             10            771,442.72            1.54
  4.500  < Gross Margin <=   5.000             14          1,245,361.79            2.49
  5.000  < Gross Margin <=   5.500             71          6,162,542.62           12.32
  5.500  < Gross Margin <=   6.000            118         10,250,020.54           20.50
  6.000  < Gross Margin <=   6.500            117          8,764,576.61           17.53
  6.500  < Gross Margin <=   7.000            113          9,109,857.01           18.22
  7.000  < Gross Margin <=   7.500             83          6,357,225.98           12.71
  7.500  < Gross Margin <=   8.000             43          2,864,431.01            5.73
  8.000  < Gross Margin <=   8.500             26          1,797,074.20            3.59
  8.500  < Gross Margin <=   9.000              7            562,852.54            1.13
  9.000  < Gross Margin <=   9.500              5            362,401.78            0.72
  9.500  < Gross Margin <=  10.000              3            132,815.05            0.27
- --------------------------------------------------------------------------------------------
TOTAL                                         627        $50,001,533.97          100.00%
============================================================================================
</TABLE>                                                                   
                   

                                      S-39

<PAGE>

                          Next Interest Adjustment Date
                                    Group II

<TABLE>
<CAPTION>
                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
     Next Interest                             of            as of the         Aggregate
    Adjustment Date                     Mortgage Loans     Cut-Off Date    Principal Balance
 -----------------------                --------------     ------------     -----------------
<S>                                          <C>           <C>                  <C>
November 1, 1997                              60          $4,748,017.26           9.50%
December 1, 1997                              87           7,183,102.85          14.37
January 1, 1998                               70           5,653,665.67          11.31
February 1, 1998                              44           3,442,856.82           6.89
March 1, 1998                                 13           1,101,149.75           2.20
April 1, 1998                                 12             857,664.69           1.72
February 1, 1999                               3             323,843.78           0.65
March 1, 1999                                  1             101,751.33           0.20
April 1, 1999                                  8             648,193.02           1.30
May 1, 1999                                   47           3,940,470.29           7.88
June 1, 1999                                 102           8,326,914.43          16.65
July 1, 1999                                  88           6,378,233.00          12.76
August 1, 1999                                67           5,212,139.17          10.42
September 1, 1999                             25           2,083,531.91           4.17
- ----------------------------------------------------------------------------------------------
TOTAL                                        627         $50,001,533.97         100.00%
==============================================================================================
</TABLE>                                                                    
             
                             Distribution of Minimum
                                  Coupon Rates
                                    Group II

<TABLE>
<CAPTION>
                                                         Aggregate Unpaid 
                                             Number     Principal Balance       % of
       Minimum                                 of            as of the         Aggregate
   Coupon Rates (%)                     Mortgage Loans     Cut-Off Date    Principal Balance
 -----------------------                --------------     ------------     -----------------
  <S>                                        <C>           <C>                  <C>
  3.000% < Life Floor <= 3.500%               13          $1,271,928.83           2.54%
  3.500 < Life Floor <=  4.000                 1             109,122.62           0.22
  5.000 < Life Floor <=  5.500                 4             286,080.42           0.57
  5.500 < Life Floor <=  6.000                 9             922,401.74           1.84
  6.000 < Life Floor <=  6.500                 4             409,257.17           0.82
  6.500 < Life Floor <=  7.000                 9             918,827.64           1.84
  7.000 < Life Floor <=  7.500                 3             193,902.50           0.39
  7.500 < Life Floor <=  8.000                 5             306,624.31           0.61
  8.000 < Life Floor <=  8.500                 9             674,059.19           1.35
  8.500 < Life Floor <=  9.000                46           4,359,269.40           8.72
  9.000 < Life Floor <=  9.500                63           4,850,045.17           9.70
  9.500 < Life Floor <= 10.000               100           8,001,258.50          16.00
 10.000 < Life Floor <= 10.500                94           7,940,839.50          15.88
 10.500 < Life Floor <= 11.000                89           6,868,689.32          13.74
 11.000 < Life Floor <= 11.500                65           5,175,996.21          10.35
 11.500 < Life Floor <= 12.000                62           4,656,813.17           9.31
 12.000 < Life Floor <= 12.500                27           1,517,914.92           3.04
 12.500 < Life Floor <= 13.000                17           1,143,836.74           2.29
 13.000 < Life Floor <= 13.500                 3             129,220.70           0.26
 13.500 < Life Floor <= 14.000                 1             108,425.19           0.22
 14.000 < Life Floor <= 14.500                 2              94,620.73           0.19
 14.500 < Life Floor <= 15.000                 1              62,400.00           0.12
- ----------------------------------------------------------------------------------------------
TOTAL                                        627         $50,001,533.97         100.00%
==============================================================================================
</TABLE>                                                                   

                                      S-40
<PAGE>

Group III

     The Mortgage  Loans in Group III consist of  approximately  800 loans under
which the related Mortgaged Properties are located in 42 states and the District
of Columbia as set forth herein.  As of the Cut-Off Date,  the Mortgage Loans in
Group III had an  aggregate  principal  balance of  $67,550,309.04,  the maximum
principal balance of any of the Mortgage Loans in Group III was $400,000.00, the
minimum  principal  balance thereof was $15,000.00 and the principal  balance of
the Mortgage  Loans in Group III averaged  $84,437.89.  As of the Cut-Off  Date,
Coupon Rates of the Mortgage  Loans in Group III ranged from 7.680% per annum to
14.850% per annum.  As of the Cut-Off Date, the weighted  average Coupon Rate of
the Mortgage Loans in Group III was 10.408%.  As of the Cut-Off Date, margins of
the  Mortgage  Loans in Group III ranged  from  3.750% per annum to 10.350%  per
annum, and the weighted  average margin was 6.450%.  As of the Cut-Off Date, the
maximum coupons of the Mortgage Loans in Group III ranged from 13.850% per annum
to 20.870% per annum,  and the  weighted  average  maximum  coupon was  17.082%.
96.40% of the aggregate principal balance of the Mortgage Loans in Group III had
a periodic  interest rate cap of 1.000%,  2.80% had a periodic interest rate cap
of 1.500% and 0.79% of the aggregate  principal balance of the Mortgage Loans in
Group III had a periodic  interest  rate cap of 2.000%.  53.84% of the aggregate
principal balance of the Mortgage Loans in Group III were fixed rate loans that,
in 2 years from  origination,  will be converted into variable rate loans with a
periodic  interest rate cap of 3.000% on the date of such  conversion and with a
periodic interest rate cap of 1.000%, 1.500% or 2.000% thereafter.  0.54% of the
aggregate  principal  balance of the Mortgage Loans in Group III were fixed rate
loans that, in 3 years from  origination,  will be converted  into variable rate
loans with a periodic interest rate cap of 3.000% on the date of such conversion
and with a periodic interest rate cap of 1.000% thereafter.

     As of the  Cut-Off  Date,  the  original  term to  stated  maturity  of the
Mortgage Loans in Group III ranged from 180 months to 360 months,  the remaining
term to stated  maturity  ranged  from 175 months to 360  months,  the  weighted
average  original term to stated maturity was  approximately  359 months and the
weighted average remaining term to stated maturity was approximately 356 months.
No Mortgage  Loan in Group III had a stated  maturity  later than  September  1,
2027.

     The Coupon  Rates of the Mortgage  Loans in Group III adjust  semi-annually
based on six month LIBOR.

     The sum of the percentage columns set forth on the following tables may not
equal 100% due to rounding.


                                      S-41
<PAGE>

                             Geographic Distribution
                                    Group III

                               Number        Aggregate Unpaid  
                                 of         Principal Balance         % of      
                              Mortgage          as of the          Aggregate    
           State               Loans           Cut-Off Date    Principal Balance
           -----               -----           ------------    -----------------
     Alaska                       2          $   208,848.74            0.31%
     Alabama                      3              205,004.27            0.30
     Arizona                      3              270,728.71            0.40
     California                  19            2,696,817.13            3.99
     Colorado                    25            3,413,364.50            5.05
     Connecticut                  3              542,336.65            0.80
     Delaware                     1               69,594.72            0.10
     District of Columbia         1              128,000.00            0.19
     Florida                     22            1,963,940.87            2.91
     Georgia                      3              206,866.15            0.31
     Idaho                        4              330,960.38            0.49
     Illinois                    70            6,255,526.29            9.26
     Indiana                      6              426,132.21            0.63
     Iowa                        14              781,132.82            1.16
     Kansas                       8              673,757.38            1.00
     Louisiana                    1               92,773.17            0.14
     Maryland                    16            1,923,453.82            2.85
     Massachusetts                7              931,512.05            1.38
     Minnesota                   85            6,966,568.79           10.31
     Michigan                   200           15,248,102.10           22.57
     Missouri                     9              621,901.22            0.92
     Montana                      3              213,308.63            0.32
     Nebraska                     1               70,400.00            0.10
     Nevada                       2              244,719.19            0.36
     New Hampshire                1               90,000.00            0.13
     New Jersey                  12            1,175,088.24            1.74
     New Mexico                   1               54,982.99            0.08
     New York                     2              242,000.00            0.36
     North Carolina              20            1,345,686.93            1.99
     North Dakota                 1               36,610.74            0.05
     Ohio                        47            2,999,530.24            4.44
     Oklahoma                     5              417,009.52            0.62
     Oregon                      11            1,167,396.19            1.73
     Pennsylvania                23            1,500,465.32            2.22
     Rhode Island                 8              908,582.25            1.35
     South Carolina               3              170,189.84            0.25
     Tennessee                    8              487,616.42            0.72
     Texas                       24            2,408,075.74            3.56
     Utah                        21            2,018,232.00            2.99
     Virginia                     5              533,131.54            0.79
     Washington                  16            1,728,339.49            2.56
     Wisconsin                   83            5,712,591.80            8.46
     Wyoming                      1               69,030.00            0.10
- --------------------------------------------------------------------------------
     TOTAL                      800          $67,550,309.04          100.00%
================================================================================
                                                              

                                      S-42
<PAGE>

     The combined  loan-to-value  ratio of a Mortgage Loan is equal to the ratio
(expressed as a percentage) of (x) the sum of the (i) original principal balance
of such Mortgage Loan and (ii) the outstanding  principal balances of any senior
mortgage  loans  (computed at the date of  origination of such Mortgage Loan) to
(y) the  appraised  value  of the  related  Mortgaged  Property  at the  time of
origination  or in the case of a purchase  money mortgage loan the lesser of the
purchase price or the appraised value at the time of origination  (the "Combined
Loan-to-Value  Ratio"  or  "CLTV").   The  Combined   Loan-to-Value  Ratios  are
distributed as follows:

                    Combined Loan-To-Value Ratio Distribution
                                    Group III

                                Number      Aggregate Unpaid                
                                  of       Principal Balance         % of       
     Range of Combined         Mortgage        as of the           Aggregate    
   Loan-to-Value Ratios          Loans        Cut-Off Date     Principal Balance
   --------------------          -----        ------------     -----------------
 15.000 < CLTV <= 20.000            1       $    49,271.41            0.07%
 20.000 < CLTV <= 25.000            2            37,487.83            0.06
 25.000 < CLTV <= 30.000            1            26,905.57            0.04
 30.000 < CLTV <= 35.000            2           160,000.00            0.24
 35.000 < CLTV <= 40.000            2            38,389.35            0.06
 40.000 < CLTV <= 45.000           11           577,851.94            0.86
 45.000 < CLTV <= 50.000           12         1,022,610.53            1.51
 50.000 < CLTV <= 55.000           18           928,895.08            1.38
 55.000 < CLTV <= 60.000           27         1,495,887.23            2.21
 60.000 < CLTV <= 65.000           44         2,871,354.68            4.25
 65.000 < CLTV <= 70.000           83         6,784,731.79           10.04
 70.000 < CLTV <= 75.000          119        10,187,424.78           15.08
 75.000 < CLTV <= 80.000          275        23,356,800.58           34.58
 80.000 < CLTV <= 85.000          112        10,854,287.68           16.07
 85.000 < CLTV <= 90.000           91         9,158,410.59           13.56
- --------------------------------------------------------------------------------
 TOTAL                            800       $67,550,309.04          100.00%
================================================================================
                                                               
     The Combined  Loan-to-Value  Ratios shown above were calculated  based upon
the  appraised  values  of the  Properties  at the  time of  origination  of the
Mortgage  Loans or in the case of a purchase  money  mortgage loan the lesser of
the  purchase  price or the  appraised  value at the  time of  origination  (the
"Appraised  Values").  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 Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the unpaid principal balances of
the Mortgage Loans,  together with the unpaid  principal  balances of any senior
mortgage loans, become equal to or greater than the value of the Properties, the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.


                                      S-43
<PAGE>

        Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                    Group III

                                            Aggregate Unpaid                   
                                 Number of  Principal Balance       % of
         Range of Unpaid         Mortgage       as of the          Aggregate
      Principal Balances ($)       Loans       Cut-Off Date    Principal Balance
      ----------------------       -----       ------------    -----------------
      0 < Balance  <=  25,000        22      $   479,941.82            0.71%
 25,000 < Balance  <=  50,000       169        6,737,595.23            9.97
 50,000 < Balance  <= 100,000       402       29,242,767.69           43.29
100,000 < Balance  <= 150,000       135       16,195,745.51           23.98
150,000 < Balance  <= 200,000        41        6,913,187.73           10.23
200,000 < Balance  <= 250,000        18        4,033,501.62            5.97
250,000 < Balance  <= 300,000         8        2,216,808.85            3.28
300,000 < Balance  <= 350,000         3          970,831.39            1.44
350,000 < Balance  <= 400,000         2          759,929.20            1.12
- --------------------------------------------------------------------------------
TOTAL                               800      $67,550,309.04          100.00%
================================================================================
                                                            
                        Lien Status and Occupancy Status
                                    Group III

                                 Number      Aggregate Unpaid  
                                   Of       Principal Balance         % of      
      Lien Status and           Mortgage        as of the          Aggregate    
     Occupancy Status             Loans        Cut-Off Date    Principal Balance
     ----------------             -----        ------------    -----------------
First Lien Owner Occupied          757       $64,881,930.14          96.05  
           Second Home               4           298,449.13           0.44
           Non-Owner Occupied       39         2,369,929.77           3.51
- --------------------------------------------------------------------------------
TOTAL                              800       $67,550,309.04         100.00%
================================================================================
                                                               
      Distribution of Age (in months) from Origination to the Cut-Off Date
                                    Group III

                                 Number     Aggregate Unpaid               
                                  of       Principal Balance          % of 
   Months Elapsed              Mortgage        as of the          Aggregate 
  Since Origination              Loans       Cut-Off Date     Principal Balance
  -----------------              -----       ------------     -----------------
    Age = 0                        32        $2,721,525.00           4.03%
    0 < Age <= 6                  749        63,140,323.09          93.47
    6 < Age <= 12                  19         1,688,460.95           2.50
- --------------------------------------------------------------------------------
    TOTAL                         800       $67,550,309.04         100.00%
================================================================================


                                      S-44
<PAGE>

                                  Property Type
                                    Group III

                         Number         Aggregate Unpaid                
                           of          Principal Balance            % of      
                        Mortgage           as of the             Aggregate    
    Property Type        Loans            Cut-Off Date       Principal Balance
    -------------        -----            ------------       -----------------
Single-family             700            $60,533,584.41           89.61%
Duplex                     36              2,351,686.73            3.48
Modular Housing             6                417,379.34            0.62
Manufactured Housing        7                402,594.57            0.60
PUD                         1                 64,876.00            0.10
SF Row House                8                451,403.98            0.67
Townhouses                 11                741,148.97            1.10
Condominiums               24              2,183,826.23            3.23
2-4 Family                  7                403,808.81            0.60
- --------------------------------------------------------------------------------
TOTAL                     800            $67,550,309.04           100.00%
================================================================================

                   Distribution of Remaining Term to Maturity
                       (in months) as of the Cut-Off Date
                                    Group III

                             Number       Aggregate Unpaid                
                               of        Principal Balance            % of      
 Months Remaining           Mortgage         as of the             Aggregate    
   to Maturity               Loans          Cut-Off Date       Principal Balance
   -----------               -----          ------------       -----------------
168 < Rem Term <= 180           4            $307,208.81              0.45%   
228 < Rem Term <= 240           1              27,855.53              0.04%
348 < Rem Term <= 360         795          67,215,244.70             99.50%
- --------------------------------------------------------------------------------
TOTAL                         800         $67,550,309.04            100.00%
================================================================================
                                                            
                      Distribution of Current Coupon Rates
                             as of the Cut-Off Date
                                    Group III

                                 Number     Aggregate Unpaid               
                                   of      Principal Balance         % of       
                                Mortgage       As of the           Aggregate    
     Current Coupon Rates (%)    Loans       Cut-Off Date      Principal Balance
     ------------------------    -----       ------------      -----------------
 7.50  < Gross Coupon <=  8.00      6         $897,442.36             1.33%  
 8.00  < Gross Coupon <=  8.50     15        1,557,585.08             2.31
 8.50  < Gross Coupon <=  9.00     44        5,027,109.29             7.44
 9.00  < Gross Coupon <=  9.50     87        8,642,712.19            12.79
 9.50  < Gross Coupon <= 10.00    128       11,395,399.35            16.87
10.00  < Gross Coupon <= 10.50    117       10,009,566.00            14.82
10.50  < Gross Coupon <= 11.00    151       12,407,940.98            18.37
11.00  < Gross Coupon <= 11.50     81        6,567,795.01             9.72
11.50  < Gross Coupon <= 12.00     75        4,992,082.11             7.39
12.00  < Gross Coupon <= 12.50     58        3,885,481.76             5.75
12.50  < Gross Coupon <= 13.00     29        1,636,017.01             2.42
13.00  < Gross Coupon <= 13.50      4          230,460.42             0.34
13.50  < Gross Coupon <= 14.00      3          235,717.48             0.35
14.00  < Gross Coupon <= 14.50      1           42,250.00             0.06
14.50  < Gross Coupon <= 15.00      1           22,750.00             0.03
- --------------------------------------------------------------------------------
TOTAL                             800      $67,550,309.04           100.00%
================================================================================


                                      S-45
<PAGE>

                      Distribution of Maximum Coupon Rates
                                    Group III

                                           Aggregate Unpaid              
                               Number of    Principal Balance        % of  
                               Mortgage       As of the            Aggregate  
  Maximum Coupon Rates (%)       Loans       Cut-Off Date      Principal Balance
  ------------------------       -----       ------------      -----------------
13.500 < Life Cap <= 14.000         1         $175,571.81               0.26%   
14.000 < Life Cap <= 14.500         3          308,769.68               0.46
14.500 < Life Cap <= 15.000        20        2,255,444.16               3.34
15.000 < Life Cap <= 15.500        44        4,914,786.69               7.28
15.500 < Life Cap <= 16.000        70        7,135,691.47              10.56
16.000 < Life Cap <= 16.500        82        7,468,810.03              11.06
16.500 < Life Cap <= 17.000       139       11,692,551.90              17.31
17.000 < Life Cap <= 17.500       112        9,778,092.25              14.48
17.500 < Life Cap <= 18.000       139       11,287,826.95              16.71
18.000 < Life Cap <= 18.500        65        4,501,159.46               6.66
18.500 < Life Cap <= 19.000        53        3,367,019.18               4.98
19.000 < Life Cap <= 19.500        40        2,747,159.95               4.07
19.500 < Life Cap <= 20.000        25        1,562,115.09               2.31
20.000 < Life Cap <= 20.500         5          272,710.42               0.40
20.500 < Life Cap <= 21.000         2           82,600.00               0.12
- --------------------------------------------------------------------------------
TOTAL                             800      $67,550,309.04             100.00%
================================================================================

                             Distribution of Margins
                             as of the Cut-Off Date
                                    Group III

                                             Aggregate Unpaid             
                                 Number of  Principal Balance        % of       
                                  Mortgage      As of the          Aggregate    
         Gross Margin (%)          Loans       Cut-Off Date    Principal Balance
         ----------------          -----       ------------    -----------------
 3.500  < Gross Margin <=  4.000     11       $1,087,517.78          1.61%  
 4.000  < Gross Margin <=  4.500     10        1,196,780.44          1.77
 4.500  < Gross Margin <=  5.000     27        2,763,596.85          4.09
 5.000  < Gross Margin <=  5.500     58        5,732,765.89          8.49
 5.500  < Gross Margin <=  6.000    148       13,851,996.19         20.51
 6.000  < Gross Margin <=  6.500    133       11,892,563.31         17.61
 6.500  < Gross Margin <=  7.000    141       11,416,800.92         16.90
 7.000  < Gross Margin <=  7.500    122        9,584,373.28         14.19
 7.500  < Gross Margin <=  8.000     89        6,711,637.39          9.94
 8.000  < Gross Margin <=  8.500     35        1,998,116.27          2.96
 8.500  < Gross Margin <=  9.000     19          960,472.05          1.42
 9.000  < Gross Margin <=  9.500      2           83,221.19          0.12
 9.500  < Gross Margin <= 10.000      3          193,717.48          0.29
10.000  < Gross Margin <= 10.500      2           76,750.00          0.11
- --------------------------------------------------------------------------------
TOTAL                               800      $67,550,309.04        100.00%
================================================================================


                                      S-46
<PAGE>

                          Next Interest Adjustment Date
                                    Group III

                          Number       Aggregate Unpaid                 
                            of         Principal Balance              % of 
   Next Interest         Mortgage          as of the                Aggregate
  Adjustment Date         Loans         Cut-Off Date           Principal Balance
  ---------------         -----         ------------           -----------------
November 1, 1997            69          $6,459,805.66                  9.56%  
December 1, 1997           107           9,033,298.83                 13.37
January 1, 1998             97           7,878,910.90                 11.66
February 1, 1998            57           5,202,204.38                  7.70
March 1, 1998               12           1,116,252.02                  1.65
April 1, 1998               12           1,124,073.51                  1.66
March 1, 1999                1             162,969.71                  0.24
April 1, 1999                9             985,909.58                  1.46
May 1, 1999                 48           4,269,541.23                  6.32
June 1, 1999               158          13,867,514.55                 20.53
July 1, 1999               117           9,050,261.08                 13.40
August 1, 1999              86           6,164,201.49                  9.13
September 1, 1999           23           1,868,973.94                  2.77
June 1, 2000                 4             366,392.16                  0.54
- --------------------------------------------------------------------------------
TOTAL                      800         $67,550,309.04                100.00%
================================================================================
                                                            
                             Distribution of Minimum
                                  Coupon Rates
                                    Group III

                                            Aggregate Unpaid                
                               Number of   Principal Balance         % of   
       Minimum                  Mortgage       as of the           Aggregate 
     Coupon Rates (%)            Loans        Cut-Off Date     Principal Balance
     ----------------            -----        ------------     -----------------
 3.000 < Life Floor <=  3.500      11        $1,087,517.78            1.61%  
 4.500 < Life Floor <=  5.000       1           359,929.20            0.53
 5.000 < Life Floor <=  5.500       8           666,546.45            0.99
 5.500 < Life Floor <=  6.000       9         1,057,510.62            1.57
 6.000 < Life Floor <=  6.500       6           601,433.55            0.89
 6.500 < Life Floor <=  7.000       9           768,980.09            1.14
 7.000 < Life Floor <=  7.500       9           796,888.87            1.18
 7.500 < Life Floor <=  8.000      14         1,257,219.62            1.86
 8.000 < Life Floor <=  8.500      16         1,600,069.03            2.37
 8.500 < Life Floor <=  9.000      42         4,735,689.23            7.01
 9.000 < Life Floor <=  9.500      67         6,296,769.12            9.32
 9.500 < Life Floor <= 10.000     116        10,260,318.70           15.19
10.000 < Life Floor <= 10.500     108         9,351,564.34           13.84
10.500 < Life Floor <= 11.000     143        11,733,319.67           17.37
11.000 < Life Floor <= 11.500      79         6,414,495.01            9.50
11.500 < Life Floor <= 12.000      71         4,753,815.03            7.04
12.000 < Life Floor <= 12.500      56         3,771,981.76            5.58
12.500 < Life Floor <= 13.000      26         1,505,083.07            2.23
13.000 < Life Floor <= 13.500       4           230,460.42            0.34
13.500 < Life Floor <= 14.000       3           235,717.48            0.35
14.000 < Life Floor <= 14.500       1            42,250.00            0.06
14.500 < Life Floor <= 15.000       1            22,750.00            0.03
- --------------------------------------------------------------------------------
TOTAL                             800       $67,550,309.04          100.00%
================================================================================


                                      S-47
<PAGE>

The Mortgage Loan Program -- Underwriting Standards; Representations

     The  Mortgage  Loans were  acquired  by the  Company  from 95  Unaffiliated
Originators.  Not  more  than  9.48%  of the  Original  Pool  Principal  Balance
represents Mortgage Loans purchased from any single Unaffiliated Originator. All
of the  Mortgage  Loans  will  be  originated  or  acquired  by the  Originators
generally in accordance with underwriting criteria satisfactory to the Company.

     The Company will make  representations  and warranties  with respect to the
Mortgage  Loans sold to the Trust as of the Closing Date pursuant to the Pooling
and  Servicing  Agreement.  The Company  shall be  obligated to  repurchase  the
Mortgage  Loans in respect of which a breach of  representation  or warranty has
occurred or shall be obligated to otherwise  remedy such breach.  See  "Mortgage
Loan Program" in the accompanying Prospectus.

     The Company's Guidelines provide that each borrower is required to provide,
and  the  Originator  is  generally  required  to  verify,   personal  financial
information.  The borrower's total monthly obligations  (including principal and
interest on each mortgage, tax assessments, other loans, charge accounts and all
other scheduled  indebtedness)  should not exceed 60% of the borrower's  monthly
income.  Borrowers who are salaried  employees must provide  current  employment
information,  in addition to prior employment  history.  The Originator verifies
this  information for salaried  borrowers based on a current pay stub and either
(i) a written verification of income signed by their employer or (ii) two years'
W-2 forms. A  self-employed  applicant is generally  required to be successfully
self-employed  in the same  field for a minimum of two  years.  A  self-employed
borrower is generally required to provide financial statements and signed copies
of federal income tax returns  (including  schedules)  filed for the most recent
two years. The borrower's  debt-to-income ratio is calculated based on income as
generally verified by the Originator and must be reasonable.

     The  Mortgage  Loans were  underwritten  pursuant  to the  Company's  "Full
Documentation  Program,"  "Alternative Income Documentation Program" and "Stated
Income  Program," as set forth in the  Company's  Guidelines.  Under each of the
programs,  the  Originator  reviews  the  loan  applicant's  source  of  income,
calculates the amount of income from sources  indicated on the loan  application
or  similar  documentation,   reviews  the  credit  history  of  the  applicant,
calculates the debt service-to-income ratio to determine the applicant's ability
to repay the loan,  reviews the type and use of the property  being financed and
reviews the property for  compliance  with its  standards.  In  determining  the
ability  of the  applicant  to repay  an  adjustable  rate  Mortgage  Loan,  the
Originators use a rate (the "Qualifying Rate") that generally is a rate equal to
the fully-indexed Mortgage interest rate for such adjustable rate Mortgage Loan.
The Company's  Guidelines are applied in a standardized  procedure that complies
with applicable federal and state laws and regulations.

     Under the Full Documentation  Program, the income of each applicant and the
source of funds (if any)  required to be deposited  by an applicant  into a bank
account will be verified by the Originators.  Applicants are generally  required
to submit a current  pay stub and  either (i) a written  verification  of income
signed by their  employer  or (ii) two years' W-2 forms.  Under the  Alternative
Income Documentation  Program, a self-employed  applicant is required to provide
the applicant's business' profit and loss statement, and bank account statements
supporting such statement for the prior calendar year and any completed calendar
quarter of the current year and a current copy of a business  license.  Both the
Alternative  Income Program and the Stated Income Program  generally require (i)
that the applicant's income be reasonable for its business/profession, (ii) that
the business  has been in  existence  for three years or more and (iii) that the
loan-to-value  ratio be reduced.  In addition,  the Mortgage Loan will generally
improve the applicant's cash flow.  Verification of the source of funds (if any)
required to be  deposited  by the  applicant  into a bank  account is  generally
required under all documentation programs in the form of a standard verification
of  deposit or two  months'  consecutive  bank  statements  or other  acceptable
documentation.  Twelve months'  mortgage  payment or rental history is generally
required  to be verified  by the  applicant's  current  lender or  landlord.  If
appropriate  compensating  factors exist,  the  Originators  and the Company may
waive certain documentation requirements for individual applicants.


                                      S-48
<PAGE>

                 MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS

Class A Certificates

     The  weighted  average  life of, and, if  purchased  at other than par, the
yield to maturity on, a Class A Certificate will be directly related to the rate
of payment of  principal  of the  Mortgage  Loans in the related  Mortgage  Loan
Group,  including for this purpose  Prepayments,  liquidations  due to defaults,
casualties and condemnations,  and repurchases of Mortgage Loans by the Company,
or purchases of Mortgage  Loans by the Master  Servicer or a  Sub-Servicer.  The
Mortgage Loans in the related  Mortgage Loan Group may be prepaid by the related
obligors on the Notes  ("Mortgagors")  at any time. 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,  the extent of the  mortgagors'  equity in such
properties,  and changes in the  mortgagors'  housing  needs,  job transfers and
unemployment.

     Generally,  however, because the Mortgage Loans in Group I bear interest at
fixed  rates,  and the  rate of  prepayment  on  fixed  rate  mortgage  loans is
sensitive to prevailing  interest  rates,  if prevailing  interest rates were to
fall, the Mortgage Loans in Group I may be subject to higher  prepayment  rates.
Conversely,  if prevailing  interest rates were to rise, the rate of prepayments
on Mortgage Loans in Group I would be likely to decrease.

     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
Mortgage  Loans in the  related  Mortgage  Loan  Group.  If the  actual  rate of
payments on the Mortgage Loans in the related Mortgage Loan Group 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 Mortgage Loans in the
related  Mortgage Loan Group 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.

     All of the  Mortgage  Loans in Group II and Group III are  adjustable  rate
mortgage  loans.  As is the case with  conventional  fixed rate mortgage  loans,
adjustable  rate  mortgage  loans may be subject to a greater  rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest  rates fall  significantly,  adjustable  rate  mortgage  loans could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant  because the  availability  of fixed rate mortgage loans at competitive
interest  rates may encourage  Mortgagors  to refinance  their  adjustable  rate
mortgage loans to "lock in" a lower fixed interest rate.  However,  no assurance
can be given by the  Company as to the level of  prepayments  that the  Mortgage
Loans in Group II and Group III will experience.

     The final  scheduled  Payment Date for the A-1 Group I Certificates is June
18, 2012, for the Class A-2 Group I  Certificates  is February 18, 2017, for the
Class A-3 Group I Certificates is May 18, 2024, for the A-4 Group I Certificates
is October 18, 2027, for the A-5 Group I  Certificates  is October 18, 2027, for
the  A-10  Group I  Certificates  is  October  18,  2000,  for the A-6  Group II
Certificates  is October 18, 2027, and for the Class A-7 Group III  Certificates
is  October  18,  2027.  Such dates are the dates on which the  related  Class A
Certificate  Principal Balance would be reduced to zero,  assuming,  among other
things that with  respect to the Class A-1 Group I  Certificates,  the Class A-2
Group I Certificates  and the Class A-3 Group I Certificates  (i) no Prepayments
are received on any of the Mortgage Loans,  (ii)  distributions of principal and
interest  on each of the  Mortgage  Loans  is  timely  received,  (iii)  Class B
Interest  will  not be used to make  accelerated  payments  of  principal  (i.e.
Subordination  Increase  Amounts) to the Holders of the Class A Certificates and
(iv) the  Mortgage  Loans  in each  Mortgage  Loan  Group  have  the  applicable
characteristics   set  forth  in  the   "Weighted   Average  Lives  of  Class  A
Certificates" section herein. The final scheduled Payment Date for the Class A-4
Group I Certificates  and the Class A-5 Group I Certificates is the Payment Date
in the  calendar  month  after  the month in which the  stated  maturity  of the
Mortgage  Loan in the  related  Mortgage  Loan Group  having  the 


                                      S-49
<PAGE>

latest stated maturity  occurs.  The final scheduled  Payment Date for the Class
A-IO Group I Certificates  is the Payment Date 36 months after the Closing Date.
The final scheduled Payment Date for the Class A-6 Group II Certificates and the
Class A-7 Group III Certificates is the Payment Date in the calendar month after
the month in which the stated maturity of the Mortgage Loan in the related Group
having the last stated maturity occurs. The weighted average life of the Class A
Certificates  of each  Class is likely to be  shorter  than would be the case if
payments  actually made on the Mortgage Loans in the related Mortgage Loan Group
conformed to the foregoing assumptions, and the final Payment Dates with respect
to the Class A Certificates of each Class could occur significantly earlier than
such final scheduled  Payment Dates because (i) Prepayments are likely to occur,
(ii) the Company may  repurchase  Mortgage  Loans in the related  Mortgage  Loan
Group in the event of  breaches  of  representations  and  warranties  and (iii)
subject to the  Certificate  Insurer's  consent in  certain  circumstances,  the
Company may cause,  and the Trustee may,  pursuant to the Auction Sale,  cause a
termination  of the Trust when the Pool  Principal  Balance has  declined to ten
percent or less of the Original Pool Principal Balance.

Interest-Only Certificates

     Because  amounts  distributable  to the  Owners of the Class  A-10  Group I
Certificates  consist  entirely of interest,  the yield to maturity of the Class
A-10 Group I Certificates  will be sensitive to the  repurchase,  prepayment and
default experience of the Mortgage Loans, and prospective investors should fully
consider the  associated  risks,  including the risk that such investors may not
fully  recover  their  initial  investment.  In addition,  the  Notional  Amount
applicable to interest  calculations  on the Class A-10 Group I Certificates  is
the Class A-5 Group I Certificate Principal Balance. Since the Class A-5 Group I
Certificates are protected from prepayment  volatility through their position in
the sequential  order of principal  distribution,  the  performance of the Class
A-10 Group I  Certificates  is likely to be more  stable  than if such  Notional
Amount were  calculated  using the  underlying  Mortgage Loans in the Fixed Rate
Group directly,  and  consequently,  the yield  sensitivity of such Certificates
will only be impacted at extremely high rates of prepayment.

     The Taxpayer  Relief Act of 1997 adds  provisions  to the Code that require
the recognition of gain upon the "constructive sale of an appreciated  financial
position." A constructive sale of an appreciated  financial position occurs if a
taxpayer enters into certain  transactions or a series of such transactions with
respect  to a  financial  instrument  that  have  the  effect  of  substantially
eliminating the taxpayer's risk of loss and opportunity for gain with respect to
the financial instrument. These provisions apply only to classes of certificates
that  do not  have  a  principal  balance,  such  as  the  Class  A-IO  Group  I
Certificates.

     "Weighted  average life" refers to the average amount of time from the date
of issuance of a security  until each dollar of principal of such  security will
be repaid to the investor.  The weighted average lives of the Classes of Class A
Certificates  will  be  influenced  by the  rate  at  which  principal  payments
(including  scheduled  payments and  prepayments)  on the Mortgage  Loans in the
related Mortgage Loan Group are made.  Principal  payments on Mortgage Loans may
be in the form of scheduled  amortization or prepayments (for this purpose,  the
term  "prepayment"  includes  prepayments and  liquidations  due to a default or
other  dispositions of the Mortgage  Loans).  The weighted  average lives of the
Class A Certificates will also be influenced by delays associated with realizing
on defaulted  Mortgage Loans in the related  Mortgage Loan Group. The model used
in this  Prospectus  Supplement  assumes that,  (i) with respect to Group I, the
pool of loans prepays in the first month at a constant  prepayment  rate of 2.5%
and increases by an additional 2.5% each month thereafter until the tenth month,
where it remains at a constant  prepayment  rate equal to 25% (the "Home  Equity
Prepayment"  Model or "HEP"),  and (ii) with  respect to Group II and Group III,
the pool of loans prepays a constant  prepayment  rate equal to 26% ("CPR") ((i)
and (ii)  together,  the  "Prepayment  Assumption").  HEP  represents an assumed
annualized rate of prepayment relative to the then outstanding principal balance
on a pool of new mortgage loans.

Weighted Average Lives of Class A Certificates

     For the purpose of the tables below,  it is assumed that:  (i) the Mortgage
Loans of each Mortgage  Loan Group consist of pools of loans with  level-pay and
balloon  amortization  methodologies,  Cut-Off Date  principal  balances,  gross
coupon rates,  net coupon rates,  original and remaining terms to maturity,  and


                                      S-50
<PAGE>

original amortization terms as applicable,  as set forth below, (ii) the Closing
Date for the Certificates occurs on October 31, 1997, (iii) distributions on the
Certificates  are made on the 18th day of each  month  regardless  of the day on
which  the  Payment  Date  actually  occurs,  commencing  in  November  1997  in
accordance with the priorities described herein, (iv) the difference between the
gross coupon rate and the net coupon rate is  sufficient  to pay Servicer  Fees,
Trustee fees and Certificate Insurer premiums (the sum of which is assumed to be
0.6675%),  (v) the  Mortgage  Loans'  prepayment  rates  are a  multiple  of the
Prepayment Assumption, (vi) prepayments include 30 days' interest thereon, (vii)
optional termination is not exercised,  (viii) the Specified Subordinated Amount
for each  Mortgage  Loan Group is set  initially as  specified in the  Insurance
Agreement  and  thereafter  changes in  accordance  with the  provisions  of the
Insurance  Agreement,  (ix) no  delinquencies  in the payment by  Mortgagors  of
principal and interest on the Mortgage  Loans are  experienced,  (x) no Mortgage
Loan is repurchased  for breach of a  representation  and warranty or otherwise,
(xi) the  Coupon  Rate  for each  Mortgage  Loan in  Group II and  Group  III is
adjusted on its next rate  adjustment  date (and on subsequent  rate  adjustment
dates,  if necessary) to equal the sum of (a) an assumed level of the applicable
index  (5.9063%) and (b) the respective  gross margin (such sum being subject to
the applicable  periodic  adjustment cap and maximum  interest rate),  (xii) the
Class A-1 Pass-Through  Rate remains constant at 5.76625%,  (xiii) the Class A-6
Pass-Through  Rate  remains  constant  at  5.84125%  and  (xiv)  the  Class  A-7
Pass-Through Rate remains constant at 5.86125%.


                                      S-51
<PAGE>

                             GROUP I CHARACTERISTICS

<TABLE>
<CAPTION>

                                                                      Original       Remaining       Original      
                                                                      Term to         Term to      Amortization    
     Pool                               Gross Coupon     Net Coupon   Maturity        Maturity         Term         Amortization
    Number      Principal Balance         Rate (%)        Rate (%)   (in months)     (in months)    (in months)        Method   
- ---------------------------------------------------------------------------------------------------------------------------------
    <S>        <C>                         <C>             <C>           <C>            <C>            <C>             <C>     
     1         $   14,061,349.19           11.431          10.981        173            170            173             Level
     2              7,845,901.80           11.339          10.889        240            237            240             Level
     3             25,204,365.29           11.494          11.044        360            357            360             Level
     4             35,220,102.08           11.654          11.204        180            176            360             Balloon
</TABLE>

                            GROUP II CHARACTERISTICS

                                                                         Net    
                            Gross                Months to             Maximum  
              Principal    Coupon    Net Coupon    Rate               Interest  
Pool Number    Balance(1)   Rate (%)   Rate (%)   Change   Margin (%)   Rate (%)
- --------------------------------------------------------------------------------
     1      4,748,017.26     9.996      9.546        1       6.652      16.053  
     2      7,183,102.85     9.828      9.378        2       6.258      16.098  
     3      5,653,665.67    10.087      9.637        3       6.564      16.265  
     4      3,442,856.82     9.931      9.481        4       6.432      16.077  
     5      1,101,149.75     9.608      9.158        5       6.208      16.029  
     6        857,664.69    10.657     10.207        6       6.630      16.640  
     7        323,843.78    10.351      9.901       16       5.792      16.901  
     8        101,751.33     8.725      8.275       17       3.775      15.275  
     9        648,193.02    10.260      9.810       18       6.264      16.459  
    10      3,940,470.29    10.749     10.299       19       6.251      16.997  
    11      8,326,914.43    10.583     10.133       20       6.205      16.807  
    12      6,378,233.00    10.917     10.467       21       6.277      17.293  
    13      5,212,139.17    10.961     10.511       22       6.427      17.439  
    14      2,083,531.91    10.602     10.152       23       6.190      17.152  
                                                                         
                         
                 Original   Remaining     Original                              
                 Term to     Term to    Amortization                            
                 Maturity    Maturity       Term       Periodic     Amortization
  Pool Number  (in months) (in months)   (in months)    Cap (%)        Method   
- --------------------------------------------------------------------------------
       1            358        353           358         1.004          Level   
       2            359        355           359         1.022          Level   
       3            359        357           359         1.000          Level   
       4            360        359           360         1.000          Level   
       5            360        359           360         1.000          Level   
       6            360        355           360         1.000          Level   
       7            360        353           360         1.000          Level   
       8            360        354           360         1.000          Level   
       9            360        355           360         1.069          Level   
      10            358        353           358         1.013          Level   
      11            358        355           358         1.000          Level   
      12            360        358           360         1.041          Level   
      13            360        359           360         1.027          Level   
      14            360        360           360         1.000          Level   

- ----------
(1)  With  respect  to the pools  numbered  7, 8, 9, 10,  11,12,  13 and 14, the
     aggregate principal balance of the Mortgage Loans are fixed rate loans that
     will be converted  into  variable  rate loans with an interest  rate cap of
     3.0% on the date of such conversion.


                                      S-52
<PAGE>

                           GROUP III CHARACTERISTICS

                                                                          Net   
                             Gross                Months to             Maximum 
               Principal    Coupon    Net Coupon    Rate               Interest 
Pool Number    Balance(1)   Rate (%)   Rate (%)    Change   Margin (%)  Rate (%)
- --------------------------------------------------------------------------------
     1       $6,459,805.66    9.951      9.501        1       6.431      15.862 
     2        9,033,298.83    9.898      9.448        2       6.286      16.023 
     3        7,878,910.90   10.074      9.624        3       6.631      16.214 
     4        5,202,204.38    9.791      9.341        4       6.623      16.025 
     5        1,116,252.02    9.419      8.969        5       6.210      15.771 
     6        1,124,073.51   10.300      9.850        6       6.328      16.045 
     7          162,969.71    9.750      9.300       17       6.250      16.300 
     8          985,909.58   10.729     10.279       18       6.485      16.878 
     9        4,269,541.23   10.902     10.452       19       6.534      17.210 
    10       13,867,514.55   10.538     10.088       20       6.369      16.760 
    11        9,050,261.08   11.065     10.615       21       6.437      17.474 
    12        6,164,201.49   11.031     10.581       22       6.578      17.501 
    13        1,868,973.94   10.869     10.419       23       6.430      17.391 
    14          366,392.16    9.996      9.546       32       5.959      15.925 

                 Original   Remaining     Original                    
                 Term to     Term to    Amortization                            
                 Maturity    Maturity       Term       Periodic     Amortization
  Pool Number  (in months) (in months)   (in months)    Cap (%)        Method   
- --------------------------------------------------------------------------------
       1           355         351          355         1.000          Level
       2           360         356          360         1.032          Level
       3           359         357          359         1.003          Level
       4           358         356          358         1.000          Level
       5           360         359          360         1.000          Level
       6           360         355          360         1.016          Level
       7           360         354          360         1.000          Level
       8           360         355          360         1.049          Level
       9           360         356          360         1.060          Level
      10           360         357          360         1.022          Level
      11           360         358          360         1.044          Level
      12           360         359          360         1.024          Level
      13           360         360          360         1.000          Level
      14           360         357          360         1.000          Level

- ----------
(1)  With  respect  to the pools  numbered  7, 8, 9, 10,  11, 12, 13 and 14, the
     aggregate principal balance of the Mortgage Loans are fixed rate loans that
     will be converted  into  variable  rate loans with an interest  rate cap of
     3.0% on the date of such conversion.


                                      S-53
<PAGE>

                 PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE (1)

                                           Class A-1 Group I Certificates       
                                                         HEP      

Payment Date                      0%      15%      21%     25%      29%     34% 
                                  --      ---      ---     ---      ---     --- 
Initial Balance                 100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1998                 92.9     67.0     56.6    49.6     42.6    33.8
October 18, 1999                 90.7     38.8     20.1     8.3      0.0     0.0
October 18, 2000                 88.3     14.8      0.0     0.0      0.0     0.0
October 18, 2001                 85.7      0.0      0.0     0.0      0.0     0.0
October 18, 2002                 82.7      0.0      0.0     0.0      0.0     0.0
October 18, 2003                 79.6      0.0      0.0     0.0      0.0     0.0
October 18, 2004                 76.1      0.0      0.0     0.0      0.0     0.0
October 18, 2005                 73.1      0.0      0.0     0.0      0.0     0.0
October 18, 2006                 69.7      0.0      0.0     0.0      0.0     0.0
October 18, 2007                 65.8      0.0      0.0     0.0      0.0     0.0
October 18, 2008                 61.3      0.0      0.0     0.0      0.0     0.0
October 18, 2009                 56.1      0.0      0.0     0.0      0.0     0.0
October 18, 2010                 50.1      0.0      0.0     0.0      0.0     0.0
October 18, 2011                 43.2      0.0      0.0     0.0      0.0     0.0
October 18, 2012                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2013                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2014                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2015                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2016                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2017                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2018                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2019                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2020                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2021                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2022                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2023                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2024                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2025                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2026                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2027                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2028                  0.0      0.0      0.0     0.0      0.0     0.0

Weighted Avg. Life years(2)      10.7      1.7      1.2     1.1      0.9     0.8


                                           Class A-2 Group I Certificates
                                                        HEP

Payment Date                      0%      15%      21%     25%      29%     34% 
                                  --      ---      ---     ---      ---     --- 
Initial Balance                 100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1998                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1999                100.0    100.0    100.0   100.0     92.2    57.6
October 18, 2000                100.0    100.0     77.7    43.3     12.2     0.0
October 18, 2001                100.0     90.1     27.7     0.0      0.0     0.0
October 18, 2002                100.0     51.1      0.0     0.0      0.0     0.0
October 18, 2003                100.0     21.3      0.0     0.0      0.0     0.0
October 18, 2004                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2005                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2006                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2007                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2008                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2009                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2010                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2011                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2012                 32.8      0.0      0.0     0.0      0.0     0.0
October 18, 2013                 25.4      0.0      0.0     0.0      0.0     0.0
October 18, 2014                 17.1      0.0      0.0     0.0      0.0     0.0
October 18, 2015                  7.8      0.0      0.0     0.0      0.0     0.0
October 18, 2016                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2017                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2018                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2019                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2020                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2021                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2022                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2023                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2024                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2025                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2026                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2027                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2028                  0.0      0.0      0.0     0.0      0.0     0.0
                                                                         
Weighted Avg. Life years(2)      15.4      5.1      3.6     3.0      2.5     2.1
                                                                        

Class A-3 Group I Certificates
             HEP              

Payment Date                      0%      15%      21%     25%      29%     34%
                                  --      ---      ---     ---      ---     --- 
Initial Balance                 100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1998                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1999                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 2000                100.0    100.0    100.0   100.0    100.0    67.5
October 18, 2001                100.0    100.0    100.0    90.4     47.9     4.0
October 18, 2002                100.0    100.0     84.2    37.8      0.6     0.0
October 18, 2003                100.0    100.0     45.8     5.2      0.0     0.0
October 18, 2004                100.0     96.4     18.4     0.0      0.0     0.0
October 18, 2005                100.0     79.7      9.5     0.0      0.0     0.0
October 18, 2006                100.0     60.0      0.0     0.0      0.0     0.0
October 18, 2007                100.0     40.2      0.0     0.0      0.0     0.0
October 18, 2008                100.0     21.6      0.0     0.0      0.0     0.0
October 18, 2009                100.0      4.9      0.0     0.0      0.0     0.0
October 18, 2010                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2011                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2012                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2013                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2014                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2015                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2016                 96.3      0.0      0.0     0.0      0.0     0.0
October 18, 2017                 81.6      0.0      0.0     0.0      0.0     0.0
October 18, 2018                 72.3      0.0      0.0     0.0      0.0     0.0
October 18, 2019                 61.9      0.0      0.0     0.0      0.0     0.0
October 18, 2020                 50.2      0.0      0.0     0.0      0.0     0.0
October 18, 2021                 37.1      0.0      0.0     0.0      0.0     0.0
October 18, 2022                 22.5      0.0      0.0     0.0      0.0     0.0
October 18, 2023                  6.0      0.0      0.0     0.0      0.0     0.0
October 18, 2024                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2025                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2026                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2027                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2028                  0.0      0.0      0.0     0.0      0.0     0.0
                                                                                
Weighted Avg. Life years(2)      22.8      9.5      6.1     4.8      4.0     3.3


- ----------
(1)  For purposes of calculating the percentages and the weighted  average lives
     with respect to the Group I  Certificates,  the Mortgage  Loans in Group II
     and Group III are assumed to prepay at 26% CPR.

(2)  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 Closing Date 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-54
<PAGE>

                 PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE (1)

                                           Class A-4 Group I Certificates       
                                                        HEP                     

Payment Date                      0%      15%      21%     25%      29%     34% 
                                  --      ---      ---     ---      ---     --- 
Initial Balance                 100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1998                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1999                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 2000                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 2001                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 2002                100.0    100.0    100.0   100.0    100.0    53.5
October 18, 2003                100.0    100.0    100.0   100.0     66.3    30.0
October 18, 2004                100.0    100.0    100.0    78.5     45.8    18.7
October 18, 2005                100.0    100.0    100.0    73.0     44.1    18.7
October 18, 2006                100.0    100.0     94.1    58.3     34.2    15.3
October 18, 2007                100.0    100.0     74.7    43.3     23.5     9.0
October 18, 2008                100.0    100.0     57.2    30.8     14.9     4.0
October 18, 2009                100.0    100.0     42.7    20.9      8.6     0.7
October 18, 2010                100.0     86.6     31.1    13.5      4.1     0.0
October 18, 2011                100.0     68.8     21.9     8.1      1.1     0.0
October 18, 2012                100.0     22.9      4.3     0.0      0.0     0.0
October 18, 2013                100.0     17.5      2.0     0.0      0.0     0.0
October 18, 2014                100.0     13.0      0.2     0.0      0.0     0.0
October 18, 2015                100.0      9.3      0.0     0.0      0.0     0.0
October 18, 2016                100.0      6.1      0.0     0.0      0.0     0.0
October 18, 2017                100.0      3.6      0.0     0.0      0.0     0.0
October 18, 2018                100.0      1.9      0.0     0.0      0.0     0.0
October 18, 2019                100.0      0.4      0.0     0.0      0.0     0.0
October 18, 2020                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2021                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2022                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2023                100.0      0.0      0.0     0.0      0.0     0.0
October 18, 2024                 82.8      0.0      0.0     0.0      0.0     0.0
October 18, 2025                 54.0      0.0      0.0     0.0      0.0     0.0
October 18, 2026                 21.6      0.0      0.0     0.0      0.0     0.0
October 18, 2027                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2028                  0.0      0.0      0.0     0.0      0.0     0.0
                                                                                
Weighted Avg. Life years(2)      28.1     14.9     11.8     9.8      7.9     6.0
                                                                                
                                         Class A-5 Group I Certificates
                                                       HEP              

Payment Date                      0%      15%      21%     25%      29%     34% 
                                  --      ---      ---     ---      ---     --- 
Initial Balance                 100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1998                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1999                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 2000                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 2001                 99.4     92.1     89.4    87.4     85.3    82.6
October 18, 2002                 98.6     84.9     79.9    76.3     72.7    68.1
October 18, 2003                 97.2     73.5     65.2    59.8     54.5    47.8
October 18, 2004                 95.1     61.2     50.5    43.9     37.6    29.8
October 18, 2005                 88.4     34.7     22.8    16.8     12.5    11.0
October 18, 2006                 81.3     19.4     10.2     5.9      3.5     2.0
October 18, 2007                 73.7     10.8      4.3     2.0      0.9     0.3
October 18, 2008                 65.8      5.9      1.8     0.6      0.2     0.0
October 18, 2009                 57.7      3.1      0.7     0.2      0.0     0.0
October 18, 2010                 49.3      1.6      0.2     0.0      0.0     0.0
October 18, 2011                 41.0      0.8      0.1     0.0      0.0     0.0
October 18, 2012                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2013                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2014                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2015                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2016                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2017                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2018                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2019                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2020                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2021                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2022                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2023                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2024                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2025                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2026                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2027                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2028                  0.0      0.0      0.0     0.0      0.0     0.0
                                                                                
Weighted Avg. Life years(2)      12.0      7.4      6.7     6.4      6.1     5.9
                                

                                         Class A-IO Group I Certificates
                                                       HEP              

Payment Date                      0%      15%      21%     25%      29%     34% 
                                  --      ---      ---     ---      ---     --- 
Initial Balance                 100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1998                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 1999                100.0    100.0    100.0   100.0    100.0   100.0
October 18, 2000                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2001                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2002                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2003                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2004                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2005                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2006                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2007                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2008                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2009                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2010                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2011                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2012                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2013                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2014                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2015                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2016                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2017                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2018                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2019                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2020                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2021                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2022                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2023                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2024                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2025                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2026                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2027                  0.0      0.0      0.0     0.0      0.0     0.0
October 18, 2028                  0.0      0.0      0.0     0.0      0.0     0.0
                                                                                
Weighted Avg. Life years(2)       3.0      3.0      3.0     3.0      3.0     3.0
                                
- ----------
(1)  For purposes of calculating the percentages and the weighted  average lives
     with respect to the Group I  Certificates,  the Mortgage  Loans in Group II
     and Group III are assumed to prepay at 26% CPR.

(2)  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 Closing Date 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-55
<PAGE>

                PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE (1)
<TABLE>
<CAPTION>

                                       Class A-6 Group II Certificates                      Class A-7 Group III Certificates
                                                     CPR                                                  CPR

Payment Date                   0%     18%      22%      26%      30%      36%       0%      18%      22%      26%      30%      36%
                               --     ---      ---      ---      ---      ---       --      ---      ---      ---      ---      ---
<S>                          <C>     <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>  
Initial Balance              100.0   100.0    100.0    100.0    100.0    100.0    100.0    100.0    100.0    100.0    100.0    100.0
October 18, 1998              96.0    78.1     74.1     70.2     66.2     60.2     96.0     78.1     74.1     70.2     66.2     60.2
October 18, 1999              95.6    63.1     56.8     50.8     45.0     37.1     95.6     63.1     56.8     50.8     45.0     37.1
October 18, 2000              95.1    50.9     43.5     37.2     31.5     24.0     95.1     50.9     43.5     37.2     31.5     24.0
October 18, 2001              94.6    41.2     33.8     27.4     21.9     15.3     94.6     41.3     33.8     27.4     21.9     15.3
October 18, 2002              94.0    33.6     26.2     20.1     15.2      9.7     94.1     33.6     26.2     20.1     15.2      9.7
October 18, 2003              93.4    27.4     20.3     14.8     10.6      6.2     93.4     27.4     20.3     14.8     10.6      6.2
October 18, 2004              92.6    22.3     15.7     10.9      7.4      3.7     92.7     22.3     15.7     10.9      7.4      3.7
October 18, 2005              91.8    18.1     12.1      8.0      5.0      2.2     91.9     18.1     12.2      8.0      5.0      2.2
October 18, 2006              90.8    14.7      9.4      5.8      3.3      1.2     90.9     14.7      9.4      5.8      3.3      1.2
October 18, 2007              89.8    11.9      7.2      4.1      2.1      0.6     89.9     11.9      7.2      4.1      2.1      0.6
October 18, 2008              88.6     9.6      5.5      2.9      1.3      0.2     88.7      9.7      5.5      2.9      1.3      0.2
October 18, 2009              87.2     7.8      4.1      1.9      0.8      0.0     87.4      7.8      4.1      1.9      0.8      0.0
October 18, 2010              85.7     6.3      3.0      1.3      0.4      0.0     85.8      6.3      3.0      1.3      0.4      0.0
October 18, 2011              83.9     4.9      2.2      0.8      0.1      0.0     84.1      4.9      2.2      0.8      0.1      0.0
October 18, 2012              82.0     3.9      1.6      0.4      0.0      0.0     82.2      3.9      1.6      0.4      0.0      0.0
October 18, 2013              79.7     3.0      1.1      0.2      0.0      0.0     80.0      3.0      1.1      0.2      0.0      0.0
October 18, 2014              77.2     2.3      0.7      0.0      0.0      0.0     77.5      2.3      0.7      0.0      0.0      0.0
October 18, 2015              74.4     1.7      0.4      0.0      0.0      0.0     74.7      1.7      0.4      0.0      0.0      0.0
October 18, 2016              71.2     1.2      0.2      0.0      0.0      0.0     71.5      1.2      0.2      0.0      0.0      0.0
October 18, 2017              67.6     0.8      0.0      0.0      0.0      0.0     67.9      0.8      0.0      0.0      0.0      0.0
October 18, 2018              63.5     0.5      0.0      0.0      0.0      0.0     63.8      0.5      0.0      0.0      0.0      0.0
October 18, 2019              58.9     0.3      0.0      0.0      0.0      0.0     59.2      0.3      0.0      0.0      0.0      0.0
October 18, 2020              53.7     0.1      0.0      0.0      0.0      0.0     54.0      0.1      0.0      0.0      0.0      0.0
October 18, 2021              47.8     0.0      0.0      0.0      0.0      0.0     48.2      0.0      0.0      0.0      0.0      0.0
October 18, 2022              41.5     0.0      0.0      0.0      0.0      0.0     41.9      0.0      0.0      0.0      0.0      0.0
October 18, 2023              34.5     0.0      0.0      0.0      0.0      0.0     34.9      0.0      0.0      0.0      0.0      0.0
October 18, 2024              26.6     0.0      0.0      0.0      0.0      0.0     27.0      0.0      0.0      0.0      0.0      0.0
October 18, 2025              17.7     0.0      0.0      0.0      0.0      0.0     18.0      0.0      0.0      0.0      0.0      0.0
October 18, 2026               7.6     0.0      0.0      0.0      0.0      0.0      7.9      0.0      0.0      0.0      0.0      0.0
October 18, 2027               0.0     0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0
October 18, 2028               0.0     0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0      0.0

Weighted Avg. Life years(2)   21.3     4.5      3.7      3.0      2.6      2.1     21.4      4.5      3.7      3.0      2.6      2.1
</TABLE>

- ----------
(1)  For purposes of calculating the percentages and the weighted  average lives
     with respect to the Group II  Certificates,  the Mortgage  Loans in Group I
     are  assumed to prepay at 25% HEP and the  Mortgage  Loans in Group III are
     assumed  to  prepay  at  26%  CPR  and  for  purposes  of  calculating  the
     percentages  and the weighted  average  lives with respect to the Group III
     Certificates,  the  Mortgage  Loans in Group I are assumed to prepay at 25%
     HEP and the Mortgage Loans in Group II are assumed to prepay at 26% CPR.

(2)  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 Closing Date 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-56
<PAGE>


     The Mortgage Loans will not have the  characteristics  assumed  above,  and
there can be no assurance  that (i) the Mortgage Loans will prepay at any of the
rates  shown  in the  table  or at any  other  particular  rate or  will  prepay
proportionately  or (ii) the weighted average lives of each Class of the Class A
Group I  Certificates,  the  weighted  average  life of the  Class  A-6 Group II
Certificates,  or  the  weighted  average  life  of  the  Class  A-7  Group  III
Certificates will be as calculated  above.  Because the rate of distributions of
principal  of  the  Class  A  Certificates  will  be  a  result  of  the  actual
amortization  (including  prepayments)  of the  Mortgage  Loans  in the  related
Mortgage Loan Group, which will include Mortgage Loans that have remaining terms
to stated maturity  shorter or longer than those assumed and Coupon Rates higher
or  lower  than  those  assumed,  the  weighted  average  lives  of the  Class A
Certificates will differ from those set forth above, even if all of the Mortgage
Loans in the  related  Mortgage  Loan  Group  prepay at the  indicated  constant
prepayment rates.

Payment Delay Feature of Class A-2, A-3, A-4, A-5 and A-IO Group I
Certificates

     The effective yield to the Holders of the Class A-2, A-3, A-4, A-5 and A-10
Group I Certificates  will be lower than the yield which would  otherwise  apply
because  distributions  will not be payable to such  Holders  until at least the
18th day of the month in which the  related  Accrual  Period  ends,  without any
additional  distribution  of  interest  or  earnings  thereon in respect of such
delay.


                         DESCRIPTION OF THE CERTIFICATES

General

     The Certificates  will be issued in classes (each, a "Class") pursuant to a
Pooling and Servicing  Agreement to be dated as of October 1, 1997 (the "Pooling
and Servicing Agreement") among the Master Servicer, the Company, the Transferor
and the Trustee.  The Trustee will make  available for  inspection a copy of the
Pooling and Servicing Agreement (without exhibits or schedules) to the Owners of
the Certificates on written request.  The following  describes  certain terms of
the Pooling and Servicing Agreement,  but does not purport to be complete and is
qualified in its entirety by reference to the Pooling and Servicing Agreement.

     The Class A-1 Group I Certificates, the Class A-2 Group I Certificates, the
Class A-3 Group I Certificates,  the Class A-4 Group I  Certificates,  the Class
A-5 Group I  Certificates,  the Class A-10 Group I  Certificates,  the Class A-6
Group II  Certificates  and the  Class A-7 Group  III  Certificates  are  senior
certificates as described herein. The Class B Certificates are not being offered
hereby.  Each Class of Class A Certificates will be issued in original principal
amounts (or notional  amounts for the Class A-IO Group I Certificates) of $1,000
and integral  multiples  thereof.  The Trust will also issue a residual class in
each  REMIC  created by the Trust (the  "Residual  Certificates")  which are not
being  offered  hereby and will  initially  be  retained  by the  Company or its
affiliates. The Class A Certificates,  the Class B Certificates and the Residual
Certificates are collectively referred to as the "Certificates".

Payment Dates and Distributions

     On the 18th day of each month,  or, if such day is not a business  day then
the next succeeding  business day,  commencing  November 18, 1997 (each such day
being a "Payment  Date"),  the Trustee  will be required  to  distribute  to the
Owners of record of the Certificates as of the related Record Date, such Owners'
Percentage  Interest in the amounts  required to be distributed to the Owners of
each Class of  Certificates  on such  Payment  Date.  For so long as any Class A
Certificate  is in  book-entry  form with DTC,  the only "Owner" of such Class A
Certificates  will be Cede.  See " --  Book-Entry  Registration  of the  Class A
Certificates" herein.


                                      S-57
<PAGE>

     Each  Owner of  record  of a  Certificate  as of each  Record  Date will be
entitled to receive such Owner's  Percentage  Interest in the amounts due on the
related  Payment Date to the Owners of the related  Class of  Certificates.  The
"Percentage   Interest"  of  each  Class  A  Certificate   as  of  any  date  of
determination will be equal to the percentage obtained by dividing the principal
balance of such Class A  Certificate  (or  notional  balance with respect to the
Class A-IO Group I Certificates)  as of the Cut- Off Date by the related Class A
Certificate Principal Balance as of the Cut-Off Date.

Flow of Funds and Distributions on the Class A Certificates

     The Principal  and Interest  Account.  The Pooling and Servicing  Agreement
requires the Master  Servicer to establish a custodial  account (the  "Principal
and  Interest  Account")  on behalf of the Trustee at a  depository  institution
meeting the requirements set forth in the Pooling and Servicing  Agreement.  The
Pooling and  Servicing  Agreement  requires  the Master  Servicer to deposit all
collections (other than amounts escrowed for taxes and insurance) related to the
Mortgage  Loans to the Principal  and Interest  Account on a daily basis (but no
later than the first business day after receipt). All funds in the Principal and
Interest  Account  can only be  invested  in  Eligible  Investments.  Investment
earnings on funds held in the Principal and Interest Account are for the account
of the Master  Servicer,  and the Master  Servicer will be  responsible  for any
losses.

     The Master  Servicer  is required  pursuant  to the  Pooling and  Servicing
Agreement on the  thirteenth  day or, if such day is not a business  day, on the
next following  business day (the  "Remittance  Date") of each month to remit to
the Trustee the  following  amounts with  respect to the Mortgage  Loans in each
Mortgage Loan Group: (i) an amount equal to the sum, without duplication, of (x)
the  aggregate  portions of the  interest  payments  (whether or not  collected)
becoming due on the Mortgage Loans during the immediately  preceding  Remittance
Period, and (y) any Compensating  Interest  calculated at the Coupon Rate on the
related Mortgage Loan, less the Servicing Fee with respect to the Mortgage Loans
serviced by the Master  Servicer  due with respect to such  Mortgage  Loans with
respect to the immediately  preceding Remittance Period (the amount described in
this clause (i) for the  Mortgage  Loans in each  Mortgage  Loan Group being the
"Group I Interest Remittance Amount",  the "Group II Interest Remittance Amount"
or the "Group III Interest  Remittance  Amount",  respectively),  (ii) an amount
equal to the sum,  without  duplication,  of (x) the  aggregate  portions of the
scheduled principal payments, but only to the extent collected,  on the Mortgage
Loans during the immediately  preceding  Remittance Period, (y) any Prepayments,
Insurance  Proceeds and Net  Liquidation  Proceeds  (but only to the extent that
such Net Liquidation Proceeds do not exceed the principal balance of the related
Mortgage Loan) and Released Mortgaged  Property  Proceeds,  in each case only to
the extent  collected on the  Mortgage  Loans  during the  preceding  Remittance
Period and (z) all Loan Purchase Prices and Substitution Amounts with respect to
the  related  Mortgage  Loans at such  Remittance  Date paid or  received by the
Master  Servicer for deposit to the Principal  and Interest  Account (the amount
described in this clause (ii) for the Mortgage Loans in each Mortgage Loan Group
being the  "Group I  Principal  Remittance  Amount",  the  "Group  II  Principal
Remittance  Amount" or the  "Group III  Principal  Remittance  Amount."  For any
Remittance Date, the sum of the Group I Interest Remittance Amount and the Group
I  Principal  Remittance  Amount is the  "Group I Monthly  Remittance"  for such
Remittance Date and the sum of the Group II Interest  Remittance  Amount and the
Group II Principal  Remittance  Amount is the "Group II Monthly  Remittance" for
such Remittance  Date. The sum of the Group I Interest  Remittance  Amount,  the
Group II Interest Remittance Amount and the Group III Interest Remittance Amount
is the "Interest Remittance Amount". The sum of the Group I Principal Remittance
Amount,  the Group II Principal  Remittance  Amount and the Group III  Principal
Remittance Amount is the "Principal Remittance Amount". For any Remittance Date,
the sum of the Interest Remittance Amount and the Principal Remittance Amount is
the "Monthly Remittance" for such Remittance Date.


                                      S-58
<PAGE>

     A "Remittance  Period" is the period  commencing at the opening of business
on the second day of each month and ending at the close of business on the first
day of the following month.

     Delinquency Advances. The Pooling and Servicing Agreement requires that if,
on any Remittance Date, the amount then on deposit in the Principal and Interest
Account from Mortgage Loan collections and relating to interest is less than the
Interest Remittance Amount applicable to such Remittance Period, then the Master
Servicer  is required  to deposit  into the  Principal  and  Interest  Account a
sufficient amount of its own funds ("Delinquency  Advances") to make such amount
equal to such Interest Remittance Amount. The Master Servicer is not required to
make a Delinquency Advance if it believes that such Delinquency Advance will not
be recoverable from the related Mortgage Loan. The Trustee,  as successor Master
Servicer, will not be required to make a Delinquency Advance if it believes that
such Delinquency Advance will not be recoverable from the related Mortgage Loan.

     The Certificate  Account. The Pooling and Servicing Agreement provides that
the Trustee  shall create and  maintain one or more  accounts for the purpose of
funding distributions to the Owners (collectively,  the "Certificate  Account").
The Pooling and Servicing  Agreement  provides that the Trustee shall deposit to
the Certificate Account monthly, the Monthly Remittance received from the Master
Servicer on the related Remittance Date.

     The Policy Payments Account.  The Pooling and Servicing  Agreement requires
that the Trustee shall  establish a separate  special  purpose trust account for
the benefit of Owners of the Class A Certificates  and the  Certificate  Insurer
(the  "Policy  Payments  Account").  On the  second  business  day prior to each
Payment Date, in  preparation of making  distributions  on such Payment Date, if
the Trustee determines with respect to either Mortgage Loan Group that the Total
Available Funds to be on deposit in the Certificate Account with respect to such
Mortgage Loan Group will be  insufficient  to pay the full amount of the related
Insured  Distribution  Amount and the fees of the Trustee for such Payment Date,
the Trustee  will then be required to make a draw on the  Certificate  Insurance
Policy for the deficiency (the amount of any such deficiency being the amount of
the "Insured  Payment"  required to be made) and to deposit the amount  received
with  respect to such draw into the Policy  Payments  Account.  The Trustee will
then  distribute  such amount only for  purposes of payment to Owners of Class A
Certificates of the Insured Payments for which a claim was made.

     The Supplemental Interest Account. The Pooling and Servicing Agreement also
establishes  the "Group II  Supplemental  Interest  Account"  and the "Group III
Supplemental Interest Account" (together,  the "Supplemental  Interest Account")
which is held in trust by the  Trustee,  but does not  constitute  a part of the
Trust.  The  Supplemental  Interest  Account will hold certain amounts and other
property relating to the funding of Supplemental  Interest  Amounts,  if any, to
the  Owners of the Class A-6 Group II  Certificates  and the Class A-7 Group III
Certificates.  "Supplemental  Interest  Amounts"  with  respect to the Class A-6
Group II Certificates or the Class A-7 Group III Certificates,  are payments due
on any Payment Date which result from any shortfall between interest  calculated
at the related Formula  Pass-Through  Rate, and such interest  calculated at the
related Available Funds Pass-Through Rate.

     Distributions  on the  Class A  Certificates.  On each  Payment  Date,  the
Trustee shall be required to make the following disbursements and transfers from
the  Certificate  Account  in the  following  order of  priority,  and each such
transfer and  disbursement  shall be treated as having  occurred  only after all
preceding transfers and disbursements have occurred:

          (i) first,  the Trustee shall pay first,  to itself the Trustee's fees
     then due;

          (ii)  second,  the Trustee  shall pay to the  Certificate  Insurer the
     premium  amount  then due and any other  amounts  then due the  Certificate
     Insurer under the Insurance Agreement;


                                      S-59
<PAGE>

          (iii) third,  the Trustee shall pay, pari passu, to the Owners of each
     of the Class A  Certificates,  the related Class A Distribution  Amount for
     such Class and such Payment Date; and

          (iv) fourth,  the Trustee shall distribute any remaining amount in the
     Certificate  Account to the Owners of the related Class B Certificates  and
     as otherwise required by the Pooling and Servicing Agreement.

     Principal  distributions  with respect to the Class A Group I  Certificates
(other than the Class A-IO Group I  Certificates)  will generally be distributed
in a sequential-pay  fashion,  subject to the "lockout" provisions applicable to
the Class A-5 Group I Certificates.

     The Owners of the Class A-5 Group I  Certificates  are  entitled to receive
payments  of  the  Class  A-5  Lockout  Distribution  Amount  specified  herein;
provided,  that if on any  Payment  Date the  Class  A-4  Certificate  Principal
Balance  is zero,  the  Owners of the Class  A-5  Group I  Certificates  will be
entitled to receive the entire Class A Principal Distribution Amount for Group I
for such Payment Date.

     The "Class A-5 Lockout  Distribution  Amount" for any Payment  Date will be
the product of (i) the applicable Class A-5 Lockout  Percentage for such Payment
Date and (ii) the  Class  A-5  Lockout  Pro Rata  Distribution  Amount  for such
Payment Date.

     The  "Class  A-5  Lockout  Percentage"  for each  Payment  Date shall be as
follows:

       Payment Dates                               Lockout Percentage
       -------------                               ------------------
November 1997 - October 2000                              0%
November 2000 - October 2002                             45%
November 2002 - October 2003                             80%
November 2003 - October 2004                            100%
November 2004 and thereafter                            300%


     The "Class A-5 Lockout Pro Rata  Distribution  Amount" for any Payment Date
will be an amount equal to the product of (x) a fraction, the numerator of which
is the  Certificate  Principal  Balance  of the Class  A-5 Group I  Certificates
immediately  prior  to such  Payment  Date and the  denominator  of which is the
aggregate   Certificate  Principal  Balance  of  all  Classes  of  the  Group  I
Certificates (other than the Class A-IO Group I Certificates)  immediately prior
to such Payment Date and (y) the Class A Principal Distribution Amount for Group
I for such Payment Date.

     After payment of the Class A-5 Lockout  Distribution  Amount, the remaining
Class A Principal Distribution Amount for Group I shall be paid to the Owners of
the other Classes of Class A Group I  Certificates  sequentially,  such that the
Class  A-4  Group  I   Certificates   are   entitled  to  receive  no  principal
distributions until the Class A-3 Certificate Principal Balance has been reduced
to zero, the Class A-3 Group I Certificates are entitled to receive no principal
distributions until the Class A-2 Certificate Principal Balance has been reduced
to zero,  and the Class A-2 Group I  Certificates  are  entitled  to  receive no
principal  distributions  until the Class A-1 Certificate  Principal Balance has
been reduced to zero.  The Class A-IO Group I  Certificates  are not entitled to
receive any principal distributions.

     The  Pooling  and  Servicing  Agreement  provides  that to the  extent  the
Certificate  Insurer makes Insured  Payments,  the  Certificate  Insurer will be
subrogated to the rights of the Owners of the related Class A Certificates  with
respect  to such  Insured  Payments  and shall be  deemed,  to the extent of the
payments so 

                                      S-60
<PAGE>

made, to be a registered  Owner of Class A Certificates and shall be entitled to
reimbursement  for  such  Insured  Payments,  as  provided  in the  Pooling  and
Servicing Agreement.

Calculation of LIBOR

     On the second  business day preceding  each Payment Date or, in the case of
the first Payment  Date,  on the second  business day preceding the Closing Date
(each such date, an "Interest  Determination  Date"), the Trustee will determine
the London interbank  offered rate for one-month U.S. dollar deposits  ("LIBOR")
for the next Accrual  Period for the Class A-1 Group I  Certificates,  the Class
A-6  Group  II   Certificates   and  the   Class  A-7  Group  III   Certificates
(collectively,  the "Adjustable Rate  Certificates") on the basis of the offered
rates of the Reference Banks for one-month U.S. dollar  deposits,  as such rates
appear on the Reuters  Screen LIBO Page, as of 11:00 a.m.  (London time) on such
Interest Determination Date. As used in this section, "business day" means a day
on which banks are open for dealing in foreign  currency  and exchange in London
and New York City;  "Reuters  Screen LIBO Page" means the display  designated as
page "LIBO" on the Reuter Monitor Money Rates Service (or such other page as may
replace  the LIBO page on that  service  for the  purpose of  displaying  London
interbank  offered rates of major banks);  and  "Reference  Banks" means leading
banks selected by the Trustee and engaged in transactions in Eurodollar deposits
in the  international  Eurocurrency  market  (i)  with an  established  place of
business in London, (ii) whose quotations appear on the Reuters Screen LIBO Page
on the Interest Determination Date in question, (iii) which have been designated
as such by the Trustee and (iv) not controlling,  controlled by, or under common
control with, the Company or the Trustee.

     On each Interest  Determination  Date, LIBOR for the related Accrual Period
for the  Adjustable  Rate  Certificates  will be  established  by the Trustee as
follows:

     (a) If on such  Interest  Determination  Date two or more  Reference  Banks
provide such offered  quotations,  LIBOR for the related  Accrual Period for the
Adjustable  Rate  Certificates  shall  be the  arithmetic  mean of such  offered
quotations  (rounded  upwards if  necessary  to the  nearest  whole  multiple of
1/16%).

     (b) If on such Interest  Determination  Date fewer than two Reference Banks
provide such offered  quotations,  LIBOR for the related  Accrual Period for the
Adjustable Rate  Certificates  shall be the higher of (x) LIBOR as determined on
the previous Interest  Determination Date and (y) the Reserve Interest Rate. The
"Reserve Interest Rate" shall be the rate per annum that the Trustee  determines
to be either  (i) the  arithmetic  mean  (rounded  upwards if  necessary  to the
nearest whole  multiple of 1/16%) of the  one-month  U.S.  dollar  lending rates
which New York City banks  selected by the  Trustee are quoting on the  relevant
Interest  Determination Date to the principal London offices of leading banks in
the London  interbank  market or, in the event that the Trustee can determine no
such arithmetic  mean, (ii) the lowest  one-month U.S. dollar lending rate which
New York City  banks  selected  by the  Trustee  are  quoting  on such  Interest
Determination Date to leading European banks.

     The  establishment  of LIBOR  on each  Interest  Determination  Date by the
Trustee and the Trustee's  calculation of the rate of interest applicable to the
Adjustable  Rate  Certificates  for the  related  Accrual  Period  shall (in the
absence of manifest error) be final and binding.  Each such rate of interest may
be obtained by telephoning the Trustee at (212) 946-3233.

Subordination of Class B Certificates

     The Class B Certificates are subordinated to the Class A Certificates. Such
subordination is intended to enhance the likelihood that the Owners of the Class
A Certificates will receive full and timely receipt of all amounts due to them.


                                      S-61
<PAGE>

     The  Pooling  and  Servicing  Agreement  requires  that the  excess  of the
aggregate  principal  balance of the Mortgage  Loans in each Mortgage Loan Group
over  the  aggregate  Certificate  Principal  Balances  for all  Classes  of the
Certificates  in the  related  Mortgage  Loan Group be  maintained  at a certain
amount (which amount may vary over time) over the life of the transaction, which
amount is specified by the Certificate Insurer. The actual amount of this excess
is the  "Subordinated  Amount" for each Mortgage  Loan Group,  and the specified
target  amount of the excess at a point in time is the  "Specified  Subordinated
Amount" for each Mortgage Loan Group.

     The  Certificate   Insurer  may  permit  the  reduction  of  the  Specified
Subordinated  Amount  without  the  consent  of, or the giving of notice to, the
Owners of the  related  Class A  Certificates;  provided,  that the  Certificate
Insurer is not then in default; and provided, further, that such reduction would
not  change  materially  the  weighted  average  life  of the  related  Class  A
Certificates or the current rating thereof.

     The Pooling and Servicing  Agreement  generally provides that the Owners of
the Class B  Certificates  will only receive  distributions  of principal to the
extent that the actual  related  Subordinated  Amount  exceeds the then  related
Specified  Subordinated  Amount;  i.e.,  to the extent  that there is a level of
subordination  greater than that required by the Certificate Insurer, as will be
the case when the  Specified  Subordinated  Amount  decreases or "steps down" in
accordance with its terms.  Consequently,  unless there exists on any particular
Payment Date such related excess subordination,  the Owners of the related Class
A  Certificates  will  be  entitled  to  receive  100%  of the  principal  to be
distributed  on such  Payment  Date with  respect to the related  Mortgage  Loan
Group.

     Subject to the prior  rights of the Owners of the Class A  Certificates  to
receive Class B Interest as discussed  below,  the Class B Certificates are also
entitled to receive all excess  interest  available  on any Payment Date for the
related Mortgage Loan Group,  i.e., the interest remitted by the Master Servicer
to  the  Trustee  relating  to  the  prior  Remittance  Period  (which  interest
remittance  is itself  net of the  aggregate  monthly  Servicing  Fees) less the
interest  due and  payable to the Owners of the  related  Class A  Certificates,
together  with the fees and  premium  due and  payable  to the  Trustee  and the
Certificate Insurer (such interest to which the related Class B Certificates are
entitled, the "Class B Interest" for the related Mortgage Loan Group).

     On each  Payment  Date the Class B  Interest  will be used,  to the  extent
available and prior to any distribution thereof to the Class B Certificates,  to
fund any shortfalls in amounts due to the Owners of the Class A Certificates  on
such  Payment  Date.  In  addition,  to the extent  that the  related  Specified
Subordinated  Amount  increases  or "steps up" due to the effect of the triggers
set forth in the definition  thereof, or if, due to Realized Losses, the related
Subordinated  Amount has been reduced below the related  Specified  Subordinated
Amount,  the Pooling and Servicing  Agreement  requires that Class B Interest be
used to make payments of principal to the Owners of the Class A Certificates for
the  purposes  of  accelerating  the   amortization   thereof  relative  to  the
amortization  of the Mortgage  Loans in the related  Mortgage  Loan Group.  Such
accelerated  payments  of  principal  will be made to the  extent  necessary  to
increase  the  related  Subordinated  Amount  to its  then-applicable  Specified
Subordinated Amount. To the extent that, on any Payment Date, the actual related
Subordinated  Amount is less than the related Specified  Subordinated  Amount, a
"Subordination  Deficiency"  will  exist.  The  Insurance  Agreement  defines  a
"Subordination Deficit" for a Mortgage Loan Group with respect to a Payment Date
to be the  amount,  if any,  by which (x) the  aggregate  Certificate  Principal
Balance of all Classes of Certificates related to such Mortgage Loan Group as of
such Payment Date, and following the making of all  distributions  to be made on
such  Payment  Date  (except  for any  payment to be made as to  principal  from
proceeds of the Certificate  Insurance  Policy),  exceeds (y) an amount equal to
the  aggregate  principal  balances of the Mortgage  Loans in such Mortgage Loan
Group as of the close of  business on the last day of the  preceding  Remittance
Period.


                                      S-62
<PAGE>

     "Subordination  Increase  Amount"  means,  as of any Payment  Date and with
respect to the related Mortgage Loan Group, the lesser of (i) the  Subordination
Deficiency  applicable  to such  Mortgage Loan Group as of such Payment Date and
(ii) the sum of (x) the actual  amount  available to pay the Class B Interest on
the related Mortgage Loan Group and (y) the actual amount allocable to the Class
A  Certificates  for such  Mortgage  Loan Group  from the Class B Interest  with
respect to the other Mortgage Loan Group, on such Payment Date.

     "Subordination  Reduction  Amount" means,  with respect to any Payment Date
and with  respect to the related  Mortgage  Loan Group,  an amount  equal to the
lesser of (x) the excess of the actual  Subordinated  Amount  applicable to such
Mortgage Loan Group over the Specified Subordinated Amount for such Payment Date
and (y) the amount  described in clause  (b)(i)(x) of the  definition of Class A
Principal Distribution Amount for such Payment Date.

     Overcollateralization and the Certificate Insurance Policy. The Pooling and
Servicing  Agreement requires the Trustee to make a claim for an Insured Payment
under the Certificate  Insurance Policy not later than 12:00 p.m., New York City
time on the  second  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  to the  extent  of such
Subordination  Deficit  as a payment of  principal  to the Owners of the Class A
Group I Certificates, the Class A-6 Group II Certificates or the Class A-7 Group
III  Certificates,  as the case may be, on such Payment  Date.  Investors in the
Class A  Certificates  should  realize that,  under extreme loss or  delinquency
scenarios  applicable to the related  Mortgage Loan Pool,  they may  temporarily
receive no distributions of principal.

Crosscollateralization Provisions

     The  Pooling and  Servicing  Agreement  provides  that the Class B Interest
generated by a Mortgage Loan Group may be used to fund certain  shortfalls  with
respect  to the other two  Mortgage  Loan  Groups,  provided  that such  Class B
Interest must first be applied to fund certain required payments with respect to
the related Mortgage Loan Group. Specifically, the Class B Interest generated by
one Mortgage Loan Group is to be applied in the following order of priority: (i)
first,  to  fund a  Subordination  Increase  Amount  payment  in  response  to a
Subordination Deficit in the related Mortgage Loan Group; (ii) second, to fund a
Subordination  Increase Amount payment in response to a Subordination Deficit or
interest  shortfall in the either of the other two Mortgage Loan Groups; if both
of the other  Mortgage  Loan  Groups  have a  Subordination  Deficit or interest
shortfall on such Payment Date,  such remaining  amount shall be applied to both
of the other Mortgage Loan Groups pro rata in proportion to the relative amounts
of the sum of the  Subordination  Deficit and interest  shortfall of each Group;
(iii) third,  to fund a  Subordination  Increase Amount payment in response to a
Subordination Deficiency in the related Mortgage Loan Group; and (iv) fourth, to
fund a  Subordination  Increase  Amount  payment in response to a  Subordination
Deficiency with respect to the other Mortgage Loan Groups;  if both of the other
Mortgage Loan Groups have a Subordination  Deficiency on such Payment Date, such
remaining  amount shall be applied to both of the other Mortgage Loan Groups pro
rata in  proportion  to the  relative  amounts  of the sum of the  Subordination
Deficiency of each Group.

Credit Enhancement Does Not Apply to Prepayment Risk

     In general, the protection afforded by the subordination  provisions and by
the  Certificate  Insurance  Policy is  protection  for credit  risk and not for
prepayment  risk. The  subordination  provisions may not be adjusted,  nor may a
claim be made under the Certificate Insurance Policy to guarantee or insure that
any  particular  rate of prepayment is  experienced by any of the three Mortgage
Loan Groups.


                                      S-63
<PAGE>

Class A Certificate Distributions and Insured Payments

     No later than the  second  business  day prior to each  Payment  Date,  the
Trustee  will be  required  to  determine  the  amounts  to be on deposit in the
Certificate  Account  on  such  Payment  Date,  following  (i)  payment  of  the
applicable  Trustee's fee and the premiums due the Certificate  Insurer and (ii)
the application of the  cross-collateralization  provisions described above with
respect to each of the three Mortgage Loan Groups, such amounts being the "Group
I Total Available  Funds",  the "Group II Total Available  Funds" and the "Group
III Total Available Funds", respectively, or, collectively, the "Total Available
Funds".  If the aggregate  Class A Insured  Distribution  Amount  related to the
Group I Certificates,  the Group II  Certificates or the Group III  Certificates
for any Payment Date exceeds the sum of (i) the Total  Available  Funds for such
Payment  Date and such  Group and (ii) the  amounts  available  by reason of the
application  of the  cross-collateralization  provisions  described  above,  the
Trustee  will be  required  to draw the  amount of such  insufficiency  from the
Certificate Insurer under the Certificate  Insurance Policy. The Trustee will be
required  to deposit to the Policy  Payments  Account  the amount of any Insured
Payment made by the  Certificate  Insurer.  The Pooling and Servicing  Agreement
provides  that  amounts  which  cannot  be  distributed  to  the  Owners  of the
Certificates as a result of final,  non-appealable  proceedings under the United
States  Bankruptcy  Code or similar  insolvency  laws will not be  considered in
determining  the amount of Total  Available  Funds with  respect to any  Payment
Date.

Book-Entry Registration of the Class A Certificates

     The Class A Certificates  will be book-entry  certificates (the "Book-Entry
Certificates").  The Beneficial Certificate Owners may elect to hold their Class
A  Certificates  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 in such systems.  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 depositories which in turn will hold such
positions in customers'  securities  accounts in the depositories'  names on the
books of DTC.  Citibank will act as  depository  for CEDEL and Chase will act as
depository  for  Euroclear  (in  such  capacities,  individually  the  "Relevant
Depository" and  collectively the "European  Depositories").  Investors may hold
such   beneficial   interests  in  the   Book-Entry   Certificates   in  minimum
denominations  representing  principal  amounts of $1,000.  Except as  described
below,  no Beneficial  Certificate  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 Class A Certificates will be Cede, as nominee of DTC. Beneficial
Certificate  Owners  will not be Owners as that term is used in the  Pooling and
Servicing  Agreement.  Beneficial  Certificate  Owners  are  only  permitted  to
exercise their rights indirectly through Participants and DTC.

     The Beneficial  Certificate  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  Certificate 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, or, if the Beneficial Certificate Owner's Financial Intermediary
is not a DTC  Participant,  then  on the  records  of  CEDEL  or  Euroclear,  as
appropriate).

     Beneficial  Certificate  Owners will receive all distributions of principal
of, and interest on, the Class A Certificates  from the Trustee  through DTC and
DTC Participants. While such Class A Certificates are


                                      S-64
<PAGE>

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

     Beneficial  Certificate  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 Certificate 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 Certificate Owners.

     Because of time zone differences,  credits of securities  received in CEDEL
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement  date.  Such credits or any  transactions  in such securities
settled  during such  processing  will be reported to the relevant  Euroclear or
CEDEL  Participants on such business day. Cash received in CEDEL or Euroclear as
a result of sales of  securities by or through a CEDEL  Participant  (as defined
below) or Euroclear  Participant (as defined below) to a DTC Participant will be
received  with value on the DTC  settlement  date but will be  available  in the
relevant  CEDEL or Euroclear  cash account only as of the business day following
settlements in DTC. For information with respect to tax documentation procedures
relating to the  Certificates,  see "Federal Income Tax  Consequences -- 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  Depository;   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  Depository 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 Depositories.


                                      S-65
<PAGE>

     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 31 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.

     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.


                                      S-66
<PAGE>

     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  Certificate  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  Certificate  Owners  of  the  Book-Entry
Certificates that it represents.

     Under a book-entry format,  Beneficial Certificate 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
Class A  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  Depository.  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
Certificate 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 Master  Servicer to
Cede, as nominee of DTC, may be made available to Beneficial  Certificate 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  Certificate 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  Depository  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 Certificate Owners of
the Book-Entry  Certificates or their  nominees,  rather than to DTC only if (a)
DTC or the Company 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 Company or the
Trustee is unable to locate a qualified successor,  (b) the Company, at its sole
option,  elects to terminate a book-entry  system through DTC or (c) DTC, at the
direction of the Beneficial  Certificate  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
Certificate Owners.

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  the Trustee  will be  required  to notify all  Beneficial
Certificate Owners of the occurrence of such event and the availability  through
DTC of Definitive Certificates.  Upon surrender by DTC of the global certificate
or 


                                      S-67
<PAGE>

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.

Certain Activities

     The Trust  has not and will  not:  (i)  issue  securities  (except  for the
Certificates);  (ii) borrow money;  (iii) make loans;  (iv) invest in securities
for the purpose of exercising control; (v) underwrite securities; (vi) except as
provided in the Pooling and Servicing Agreement, engage in the purchase and sale
(or turnover) of investments;  (vii) offer securities  (except the Certificates)
in exchange  for  property;  or (viii)  repurchase  or otherwise  reacquire  its
securities.  See "Reports to the Holders" for information  regarding  reports to
the Certificateholders.

General Servicing Procedures

     Acting  directly or through  one or more  sub-servicers,  Access  Financial
Lending Corp. (the "Master  Servicer") is required to service and administer the
Mortgage Loans in accordance with the Pooling and Servicing Agreement.

     The Master  Servicer  in its own name or in the name of a  sub-servicer  is
authorized and empowered pursuant to the Pooling and Servicing  Agreement (i) to
execute and deliver any and all  instruments of  satisfaction or cancellation or
of partial or full release or  discharge  and all other  comparable  instruments
with respect to the Mortgage Loans and with respect to the  Properties,  (ii) to
institute foreclosure  proceedings or obtain a deed in lieu of foreclosure so as
to effect  ownership  of any  Property in its own name on behalf of the Trustee,
and  (iii) to hold  title in the name of the  Trust to any  Property  upon  such
foreclosure or deed in lieu of  foreclosure on behalf of the Trustee;  provided,
however,  that to the extent  any  instrument  described  in clause (i) would be
delivered by the Master Servicer outside of its ordinary procedures for mortgage
loans  held for its own  account,  the Master  Servicer  is  required,  prior to
executing and delivering such instrument, to obtain the prior written consent of
the Certificate Insurer.

     The Master Servicer, in its own name or in the name of a Sub-Servicer,  has
the right to approve  requests of Mortgagors for consent to (i) partial releases
of Mortgages and (ii) alterations, removal, demolition or division of Properties
subject to Mortgages.  The Pooling and Servicing Agreement provides that no such
request shall be approved by the Master Servicer unless:  (i) (x) the provisions
of the related  Note and  Mortgage  have been  complied  with,  (y) the Combined
Loan-to-Value  Ratio (which may, for this purpose,  be determined at the time of
any such action in a manner  reasonably  acceptable to the Certificate  Insurer)
after any release does not exceed the Combined Loan-to-Value Ratio set forth for
such Mortgage Loan in the Schedule of Mortgage Loans,  and (z) the lien priority
of the related Mortgage is not affected;  or (ii) the Certificate  Insurer shall
have approved the granting of such request.

     On the tenth day of each month (or the immediately  following  business day
if the  tenth day does not fall on a  business  day),  the  Master  Servicer  or
Sub-Servicer  shall send to the Trustee a report  detailing  the payments on the
Mortgage  Loans  serviced by it in each of the three Mortgage Loan Groups during
the prior Remittance Period.


                                      S-68
<PAGE>

Collection of Certain Mortgage Loan Payments

     The Master Servicer is required generally to service the Mortgage Loan Pool
in a prudent manner consistent with its general servicing  standards for similar
mortgage loans and to make reasonable efforts to collect all payments called for
under the terms and provisions of the Mortgage  Loans,  and shall, to the extent
such  procedures  shall be  consistent  with the  provisions  of the Pooling and
Servicing  Agreement,  follow  collection  procedures  for all Mortgage Loans at
least as rigorous as those the Master Servicer would take in servicing loans and
in collecting payments thereunder for its own account.

     Consistent with the foregoing,  the Master Servicer,  in its own name or in
the name of a  Sub-Servicer,  may (i) in its  discretion  waive or  permit to be
waived  any late  payment  charge or  assumption  fee or any other fee or charge
which the Master Servicer would be entitled to retain as servicing compensation,
(ii) extend the due date for payments  due on a Note for a period (with  respect
to each payment as to which the due date is extended)  not greater than 125 days
after the initially  scheduled  due date for such  payment,  and (iii) amend any
Note to extend the maturity thereof, provided that no maturity shall be extended
beyond the maturity date of the Mortgage Loan with the latest  maturity date and
that no more than 3.0% of the Original Pool Balance of the Mortgage  Loans shall
have a maturity date which has been extended beyond the maturity date thereof at
the Cut-Off Date;  provided that such action does not violate  applicable  REMIC
provisions.  In the event the Master Servicer, in its own name or in the name of
a Sub-Servicer, consents to the deferment of the due dates for payments due on a
Note,  the Master  Servicer  or  Sub-Servicer  is  nonetheless  required to make
payment of any  required  Delinquency  Advance  with  respect to the payments so
extended  to the  same  extent  as if  such  installment  were  due,  owing  and
delinquent and had not been deferred.

     Generally  the Class A Certificate  Owners would prefer that  "due-on-sale"
clauses be waived in the event of a sale of the underlying  Mortgaged  Property,
that extensions and accommodations be made with delinquent Mortgagors,  and that
liquidations of Mortgage Loans be deferred, since upon prepayment due to sale or
upon  liquidation  such Owners will receive a payment of principal in connection
with such prepayment or liquidation.  If attractive re-investment  opportunities
are  available  at  the  time,  Class  A  Certificate  Owners  may  prefer  that
"due-on-sale" clauses not be waived and that no such extensions,  accommodations
or deferments be made, thus hastening the return of principal to such Owners.

     Owners do not have the right under the Pooling and  Servicing  Agreement to
make  decisions  with respect to Mortgagor  accounts.  Such decisions are in the
nature of mortgage  servicing and the Master Servicer generally has the right to
make such  decisions  without  the  requirement  of consent of the  Owners,  the
Trustee or the  Certificate  Insurer.  The Master  Servicer  will  generally  be
required  under the Pooling and  Servicing  Agreement  to enforce  "due-on-sale"
clauses, and will make decisions with respect to liquidations in accordance with
the Pooling and Servicing Agreement.

     Under certain limited circumstances the Pooling and Servicing Agreement may
require the Master  Servicer to obtain the  consent of the  Certificate  Insurer
before taking  certain  actions with respect to defaulted  Mortgage Loans and in
connection  with the  waiver of  "due-on-sale"  clauses.  Since the  Certificate
Insurer's exposure increases,  to the extent of interest accrued, the longer the
liquidation  process,  it is likely to be the case that the Certificate  Insurer
will  favor  quick  liquidations  in those  situations  in which its  consent is
required.  Similarly,  the Certificate  Insurer would favor the enforcement of a
"due-on-sale" clause, since a prepayment in the event of a sale also reduces its
exposure by limiting the accrual of interest.

Principal and Interest Account

     The Master Servicer,  in its own name or in the name of a Sub-Servicer,  is
required to deposit to the Principal and Interest Account all collections on the
Mortgage Loans,  certain proceeds  received by the Master 


                                      S-69
<PAGE>


Servicer in connection with the  termination of the Trust,  Loan Purchase Prices
and Substitution Amounts received or paid by the Master Servicer,  insurance and
condemnation proceeds received by the Master Servicer,  other amounts related to
the Mortgage  Loans received by the Master  Servicer,  including any income from
REO  Properties  (net of  Servicing  Advances  made  with  respect  to such  REO
Properties),  and  Delinquency  Advances  together  with any  amounts  which are
reimbursable from the Principal and Interest  Account,  but net of the Servicing
Fee with respect to each Mortgage Loan serviced by the Master Servicer and other
servicing  compensation  to the Master  Servicer as permitted by the Pooling and
Servicing Agreement.

     The Master Servicer or Sub-Servicer may make withdrawals from the Principal
and Interest Account only for the following  purposes:  (a) to effect the timely
remittance to the Trustee of the Monthly  Remittance due on the Remittance Date;
(b) to withdraw  investment  earnings on amounts on deposit in the Principal and
Interest  Account;  (c) to  withdraw  amounts  that have been  deposited  to the
Principal  and  Interest  Account  in error;  (d) to pay  certain  miscellaneous
amounts over to the Company and (e) to clear and  terminate  the  Principal  and
Interest Account.

     On each  Remittance  Date  the  Master  Servicer  and any  Sub-Servicer  is
required to remit the Monthly  Remittance  amount  inclusive of all  Delinquency
Advances and Compensating Interest to the Trustee by wire transfer, or otherwise
make funds available in immediately available funds.

Servicing Advances

     The Pooling and Servicing  Agreement  obligates the Master  Servicer to pay
all  reasonable  and  customary  "out-of-pocket"  costs and expenses  (including
reasonable legal fees) incurred in the performance of its servicing  obligations
including,  but not limited to, the cost of (i) preservation expenses,  (ii) any
enforcement  or  judicial  proceedings,   including   foreclosures,   (iii)  the
management  and  liquidation  of REO Property  (including,  without  limitation,
realtors'  commissions)  and (iv) advances  made for taxes,  insurance and other
charges against a Property.  Each such  expenditure will constitute a "Servicing
Advance". The Master Servicer may recover Servicing Advances from the Mortgagors
to the extent  permitted by the Mortgage Loans or, if not theretofore  recovered
from the  Mortgagor  on whose  behalf  such  Servicing  Advance  was made,  from
Liquidation Proceeds realized upon the liquidation of the related Mortgage Loan.
In no case may the Master Servicer recover Servicing Advances from the principal
and interest  payments on any Mortgage Loan or from any amounts  relating to any
other  Mortgage  Loan.  The Master  Servicer is not required to make a Servicing
Advance if it believes that such Servicing  Advance will not be recoverable from
the related Mortgage Loan.

Compensating Interest

     If a Prepayment in full of the outstanding  principal balance of a Mortgage
Loan occurs  during any  calendar  month,  any  difference  between the interest
collected  from the Mortgagor  during such  calendar  month and the full month's
interest at such rate  ("Compensating  Interest")  that is due is required to be
deposited by the Master Servicer to the Principal and Interest  Account (without
any right of  reimbursement  therefor)  and  shall be  included  in the  Monthly
Remittance and made available to the Trustee on the next  succeeding  Remittance
Date; provided, however, that Compensating Interest due from the Servicer on any
Remittance  Date will not  exceed  the  monthly  Servicing  Fee  payable  to the
Servicer for the related Remittance Period.

Maintenance of Insurance

     The Master  Servicer is required to cause to be maintained  with respect to
each  Mortgage  Loan that it services  and related  Property a hazard  insurance
policy with a carrier licensed in the state in which such


                                      S-70
<PAGE>

Property is located  that  provides for fire and  extended  coverage,  and which
provides  for a recovery  by the Trust of  insurance  proceeds  relating to such
Mortgage  Loan in an  amount  not  less  than the  least of (i) the  outstanding
principal  balance  of the  Mortgage  Loan  (together  in the  case of a  Junior
Mortgage,  with the outstanding  principal  balance of the senior lien), or (ii)
the minimum  amount  required to compensate  for loss or damage on a replacement
cost basis, or (iii) the full insurable value of the premises.

     If a Mortgage Loan relates to a Mortgaged Property in an area identified in
the  Federal  Register  by the  Federal  Emergency  Management  Agency as having
special flood hazards, the Master Servicer,  in its own name or in the name of a
Sub-Servicer,  will  be  required  to  maintain  with  respect  thereto  a flood
insurance  policy  in a  form  meeting  the  requirements  of  the  then-current
guidelines of the Federal Insurance  Administration with a generally  acceptable
carrier in an amount representing  coverage,  and which provides for recovery by
the  Master  Servicer  or a  Sub-Servicer  on behalf  of the Trust of  insurance
proceeds  relating to such Mortgage  Loan, of not less than the least of (i) the
outstanding  principal  balance of the Mortgage Loan, or (ii) the minimum amount
required to compensate for damage or loss on a replacement  cost basis, or (iii)
the maximum  amount of  insurance  that is  available  under the Flood  Disaster
Protection Act of 1973, as amended.

     In the  event  that the  Master  Servicer  or a  Sub-Servicer  obtains  and
maintains a blanket policy insuring against fire and other hazards with extended
coverage  and  against  flood  hazards  on all of the  Mortgage  Loans  that  it
services,  then,  to the  extent  such  policy  names the Master  Servicer  or a
Sub-Servicer  as loss  payee and  provides  coverage  in an amount  equal to the
aggregate unpaid principal  balance on the Mortgage Loans without  co-insurance,
and  otherwise  complies  with the  requirements  of the Pooling  and  Servicing
Agreement,  the Master  Servicer shall be deemed  conclusively to have satisfied
its  obligations  with respect to fire and hazard  insurance  coverage under the
Pooling and Servicing  Agreement.  Such blanket  policy may contain a deductible
clause,  in which case the Master  Servicer will be required,  in the event that
there shall not have been maintained on the related Mortgaged  Property a policy
complying with the Pooling and Servicing Agreement,  and there shall have been a
loss that would have been  covered by such policy,  to deposit in the  Principal
and Interest  Account from the Master  Servicer's own funds the  difference,  if
any,  between the amount that would have been payable  under a policy  complying
with the Pooling and Servicing  Agreement and the amount paid under such blanket
policy.

     Pursuant to the Pooling and Servicing  Agreement,  the Master Servicer will
be  required  to  indemnify  the  Trust out of its own funds for any loss to the
Trust  resulting  from the Master  Servicer's  failure to maintain  any required
insurance.

Due-on-Sale Clauses

     When a Property has been or is about to be conveyed by the  Mortgagor,  the
Master  Servicer  or a  Sub-Servicer,  to the  extent it has  knowledge  of such
conveyance  or  prospective  conveyance,  is required to exercise  its rights to
accelerate  the  maturity of the related  Mortgage  Loan under any "due on sale"
clause contained in the related Mortgage or Note;  provided,  however,  that the
Master  Servicer  will  not be  required  to  exercise  any  such  right  if the
"due-on-sale"  clause, in the reasonable  belief of the Master Servicer,  is not
enforceable under applicable law; and provided further, that the Master Servicer
may refrain from exercising any such right if the Certificate  Insurer gives its
prior consent to such non-enforcement.

Realization Upon Defaulted Mortgage Loans

     The Master Servicer,  in its own name or in the name of a Sub-Servicer,  is
required to foreclose upon or otherwise  comparably  effect the ownership in the
name of the Trust, on behalf of the Trustee, of Properties relating to defaulted
Mortgage Loans that it services as to which no satisfactory  arrangements can be
made for 


                                      S-71
<PAGE>

collection  of  delinquent  payments  and  which  the  Master  Servicer  has not
purchased  pursuant to its purchase option  described  below,  unless the Master
Servicer reasonably believes that Net Liquidation  Proceeds with respect to such
Mortgage  Loan would not be increased as a result of such  foreclosure  or other
action,  in which case such  Mortgage Loan will be charged off and will become a
Liquidated   Mortgage  Loan.  In  connection  with  such  foreclosure  or  other
conversion,  the Master  Servicer is  required  to  exercise or use  foreclosure
procedures  with the same  degree of care and skill as it would  exercise or use
under the circumstances in the conduct of its own affairs.  Any amounts advanced
in connection with such foreclosure or other action shall constitute  "Servicing
Advances".

     The Master Servicer,  in its own name or in the name of a Sub-Servicer,  is
required to sell any REO  Property  within 35 months of its  acquisition  by the
Trustee,  unless  the  Master  Servicer  obtains  for the  Trustee an opinion of
counsel experienced in federal income tax matters,  addressed to the Trustee and
the Master  Servicer,  to the effect  that the  holding by the Trust of such REO
Property for a greater  specified  period will not result in the  imposition  of
taxes on  "prohibited  transactions"  of the Trust as defined in Section 860F of
the Code or cause the Trust to fail to qualify as a REMIC.

     In  accordance  with the Pooling  and  Servicing  Agreement,  if the Master
Servicer  has  actual  knowledge  that  a  Property  which  it is  contemplating
acquiring  in  foreclosure   or  by  deed  in  lieu  of   foreclosure   contains
environmental  or hazardous  waste risks known to it, the Master  Servicer shall
notify the Certificate  Insurer and the Trustee prior to acquiring the Property.
The Master  Servicer is not  permitted to take any action with respect to such a
Property without the prior written approval of the Certificate Insurer.

     The  Master  Servicer  is  required  to  determine,  with  respect  to each
defaulted Mortgage Loan that it services, when it has recovered, whether through
trustee's sale,  foreclosure sale or otherwise,  all amounts, if any, it expects
to recover from or on account of such defaulted  Mortgage  Loan,  whereupon such
Mortgage Loan shall become a "Liquidated Mortgage Loan".

Servicing Compensation

     As  compensation  for  its  servicing  activities  under  the  Pooling  and
Servicing Agreement,  the Master Servicer shall be entitled to retain the amount
of the  Servicing  Fee with  respect  to each  Mortgage  Loan that it  services.
Additional  servicing  compensation  in the  form of  release  fees,  bad  check
charges,  assumption fees, late payment charges, and any other servicing-related
fees,  and  similar  items may,  to the extent  collected  from  Mortgagors,  be
retained by the Master Servicer.

Annual Statement as to Compliance

     The Master  Servicer  is required  to  deliver,  on its own behalf,  to the
Trustee, the Company and the Certificate Insurer, annually,  commencing in 1998,
an Officer's  Certificate stating, as to each signer thereof,  that (i) a review
of the activities of the Master Servicer during such preceding calendar year and
of  performance  under the Pooling and  Servicing  Agreement has been made under
such officer's  supervision,  and (ii) to the best of such officer's  knowledge,
based on such review,  the Master  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 obligations, specifying each such default
known to such  officer  and the nature and status  thereof  including  the steps
being taken by the Master Servicer to remedy such default.

Annual Independent Certified Public Accountants' Reports

     Annually,  commencing in 1998, the Master  Servicer is required to cause to
be delivered,  on its own behalf,  to the Trustee and the Certificate  Insurer a
letter or letters of a firm of independent, nationally


                                      S-72
<PAGE>

recognized certified public accountants reasonably acceptable to the Certificate
Insurer  stating  that such firm has,  with  respect  to the  Master  Servicer's
overall servicing  operations (i) performed  applicable tests in accordance with
the compliance  testing procedures as set forth in Appendix 3 of the Audit Guide
for  Audits of HUD  Approved  Nonsupervised  Mortgagees  or (ii)  examined  such
operations in accordance with the requirements of the Uniform Single Attestation
Program for  Mortgage  Bankers,  and stating  such firm's  conclusions  relating
thereto.

Assignment of Agreement

     The Master  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 Company,  the Trustee and the  Certificate  Insurer;
provided,  however, that any assignee must meet the eligibility requirements set
forth in the Pooling and Servicing Agreement for a successor Master Servicer.

Removal and Resignation of the Master Servicer; Events of Default

     The Certificate  Insurer,  or with the consent of the Certificate  Insurer,
the  Company  or the  Owners  of  Class A  Certificates  owning  a  majority  in
Percentage  Interest in the Class A Certificates  may remove the Master Servicer
upon  the  occurrence  of  any of the  following  events  (each,  an  "Event  of
Default"):

          (i)  The  Master  Servicer  shall  (I)  apply  for or  consent  to the
     appointment  of a receiver,  trustee,  liquidator  or  custodian or similar
     entity with  respect to itself or its  property,  (II) admit in writing its
     inability  to pay its debts  generally  as they  become  due,  (III) make a
     general  assignment  for the  benefit  of  creditors,  (IV) be  adjudicated
     bankrupt or  insolvent,  (V)  commence a  voluntary  case under the federal
     bankruptcy  laws of the  United  States  of  America  or  file a  voluntary
     petition or answer seeking reorganization, an arrangement with creditors or
     an order for relief or seeking to take  advantage of any  insolvency law or
     file an answer  admitting  the  material  allegations  of a petition  filed
     against it in any bankruptcy,  reorganization  or insolvency  proceeding or
     (VI) cause corporate  action to be taken by it for the purpose of effecting
     any of the foregoing; or

          (ii) If without  the  application,  approval  or consent of the Master
     Servicer,  a  proceeding  shall be  instituted  in any  court of  competent
     jurisdiction,   under  any  law   relating   to   bankruptcy,   insolvency,
     reorganization  or relief of  debtors,  seeking  in  respect  of the Master
     Servicer   an  order  for  relief  or  an   adjudication   in   bankruptcy,
     reorganization,  dissolution,  winding up,  liquidation,  a composition  or
     arrangement  with creditors,  a readjustment of debts, the appointment of a
     trustee,  receiver,  liquidator or custodian or similar entity with respect
     to the Master Servicer or of all or any substantial part of its assets,  or
     other like relief in respect  thereof  under any  bankruptcy  or insolvency
     law, and, if such  proceeding is being  contested by the Master Servicer in
     good  faith,  the same shall (A) result in the entry of an order for relief
     or any such  adjudication  or  appointment  or (B) continue  undismissed or
     pending and unstayed for any period of sixty (60) consecutive days; or

          (iii) The Master Servicer shall fail to perform any one or more of its
     obligations  under the  Pooling  and  Servicing  Agreement  (other than its
     obligations  referenced in clauses (vi) and (vii) below) and shall continue
     in default  thereof  for a period of thirty  (30) days after the earlier to
     occur of (x) the date on which an authorized officer of the Master Servicer
     knows or  reasonably  should  know of such  failure  or (y)  receipt by the
     Master Servicer of a written notice by the Trustee,  any Owner, the Company
     or the Certificate Insurer of said failure; or

          (iv) The Master  Servicer  shall fail to cure any breach of any of its
     representations  and  warranties  set forth in the  Pooling  and  Servicing
     Agreement  which  materially  and  adversely  affects 


                                      S-73
<PAGE>

     the interests of the Owners or  Certificate  Insurer for a period of thirty
     (30) days after the earlier of (x) the date on which an authorized  officer
     of the Master  Servicer  knows or reasonably  should know of such breach or
     (y) receipt by the Master  Servicer of a written  notice from the  Trustee,
     any Owner, the Company or the Certificate Insurer of such breach;

          (v)  If  the  Certificate   Insurer  pays  out  any  money  under  the
     Certificate Insurance Policy, or if the Certificate Insurer otherwise funds
     any  shortfall  with its own money,  because the amounts  available  to the
     Trustee (other than from the Certificate  Insurer) are insufficient to make
     required distributions on the Class A Certificates;

          (vi) The failure by the Master Servicer to make any required Servicing
     Advance  for a period of 30 days  following  the earlier of (x) the date on
     which an  authorized  officer of the Master  Servicer  knows or  reasonably
     should  know of such  failure or (y)  receipt by the Master  Servicer  of a
     written notice from the Trustee,  any Owner, the Company or the Certificate
     Insurer of such failure;

          (vii)  The  failure  by the  Master  Servicer  to  make  any  required
     Delinquency Advance or to pay any Compensating  Interest or to pay over the
     Monthly Remittance;

          (viii) If the  delinquency  or loss levels  applicable to the Mortgage
     Loans serviced by the Master Servicer exceed certain  "trigger"  levels set
     forth in the Insurance Agreement; or

          (ix)  An  "Event  of  Default"  exists  and is  continuing  under  the
     Insurance Agreement;

provided, however, that (x) prior to any removal of the Master Servicer pursuant
to clauses (ii) through (iv) and (vi) above, any applicable grace period granted
by any such clause shall have expired  prior to the time such  occurrence  shall
have been  remedied  and (y) in the event of the  refusal  or  inability  of the
Master Servicer to comply with its obligations  described in clause (vii) above,
such removal shall be effective  (without the  requirement  of any action on the
part of the Company, the Trustee or the Certificate Insurer) at 4 p.m. (New York
City time) on the second  business  day  following  the day on which the Trustee
notifies the Master  Servicer that a required  amount  described in clause (vii)
above has not been received by the Trustee, unless the required amount described
in clause (vii) above is paid by the Master  Servicer  prior to such time or the
Certificate Insurer grants an additional grace period for such payment. Upon the
Trustee's  determination  that a required amount described in clause (vii) above
has not been made by the Master Servicer, the Trustee shall so notify the Master
Servicer,  the  Company  and the  Certificate  Insurer as soon as is  reasonably
practical.

     The Master  Servicer may not 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 Master Servicer so causing such a conflict
being of a type and nature carried on by the Master  Servicer at the date of the
Pooling  and  Servicing  Agreement.   Any  such  determination   permitting  the
resignation  of the Master  Servicer shall be evidenced by an opinion of counsel
to such effect  which shall be  delivered  to the  Trustee,  the Company and the
Certificate Insurer.

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


                                      S-74
<PAGE>

Successor Master Servicer

     Upon removal or  resignation  of Access  Financial  Lending Corp. as Master
Servicer under the Pooling and Servicing Agreement,  the Trustee (x) may solicit
bids for a successor Master Servicer under the Pooling and Servicing  Agreement,
which successor  Master Servicer must be acceptable to the Certificate  Insurer,
and (y) pending the appointment of a successor Master Servicer under the Pooling
and Servicing  Agreement,  as a result of  soliciting  such bids, is required to
serve as Master  Servicer  under the Pooling  and  Servicing  Agreement,  unless
Access  Financial  Lending Corp. has been removed  without cause, in which event
the Trustee prior to any such removal must designate a successor Master Servicer
under the Pooling and Servicing Agreement acceptable to the Certificate Insurer.
The Trustee,  if it is unable to obtain a qualifying bid and is prevented by law
from acting as Master  Servicer under the Pooling and Servicing  Agreement,  may
appoint, or petition a court of competent  jurisdiction to appoint,  any housing
and home finance institution,  bank or mortgage servicing  institution which has
been  designated as an approved  seller-servicer  by FNMA or FHLMC for first and
second  mortgage  loans  and  having  equity of not less  than  $15,000,000,  as
determined in accordance  with generally  accepted  accounting  principles,  and
acceptable to the Certificate Insurer.

     The Trustee,  or any other  successor  Master  Servicer,  upon assuming the
duties of the Master  Servicer,  is required  immediately to make payment of all
Compensating Interest and all Delinquency Advances which the Master Servicer has
theretofore  failed to remit  with  respect  to the  Mortgage  Loans;  provided,
however, that if the Trustee is acting as successor Master Servicer, the Trustee
is only  required  to  make  Delinquency  Advances  (including  the  Delinquency
Advances described in this sentence) if, in the Trustee's  reasonable good faith
judgment,  such  Delinquency  Advances will  ultimately be recoverable  from the
related Mortgage Loans.

Investment of Accounts

     All or a portion of the Principal  and Interest  Account,  the  Certificate
Account  and any other  account  which may be created by the Trustee  (each,  an
"Account"),  may be invested and  reinvested in an Eligible  Investment  bearing
interest or sold at a  discount.  The bank  serving as Trustee or any  affiliate
thereof,  may be the obligor on any  investment in any Account  which  otherwise
qualifies as an Eligible  Investment.  No  investment in any Account held by the
Trustee may mature later than the business day  immediately  preceding  the next
succeeding  Payment  Date;  provided,  however,  that  if the  investment  is an
investment  of the bank  serving as  Trustee,  then it may mature on the Payment
Date.

     The  Trustee  will  not  in  any  way  be  held  liable  by  reason  of any
insufficiency in any Account resulting from any loss on any Eligible  Investment
included  therein  (except to the extent that the bank serving as Trustee is the
obligor thereon).

     All income or other gain from  investments  in any Account will be required
to be deposited in such Account immediately upon receipt, and any loss resulting
from such  investments  will be required to be charged to such  Account  (except
with  respect to the  Principal  and  Interest  Account,  as to which the Master
Servicer  is  entitled  to retain any gain from  investments  and is required to
deposit an amount equal to any loss into the Principal and Interest Account from
its own funds).

Eligible Investments

     The following are "Eligible Investments":


                                      S-75
<PAGE>

     (a) Direct general  obligations of the United States or the  obligations of
any agency or  instrumentality  of the United States,  the timely payment or the
guarantee of which  constitutes a full faith and credit obligation of the United
States;

     (b) FHLMC senior debt obligations,  but excluding any such securities whose
terms do not provide for payment of a fixed dollar  amount upon maturity or call
for redemption;

     (c) FNMA senior debt  obligations,  but excluding any such securities whose
terms do not provide for payment of a fixed dollar  amount upon maturity or call
for redemption;

     (d) Federal funds,  certificates of deposit, time and demand deposits,  and
bankers'  acceptances  (having original maturities of not more than 365 days) of
any domestic bank, the short-term debt  obligations of which have been rated A-1
or better by S&P and P-1 by Moody's;

     (e) Deposits of any bank or savings and loan association which has combined
capital,  surplus and undivided  profits of at least  $50,000,000 which deposits
are not in excess of the applicable limits insured by the Bank Insurance Fund or
the Savings Association  Insurance Fund of the FDIC, provided that the long-term
deposits of such bank or savings and loan  association  are rated at least "BBB"
by S&P and "Baa3" by Moody's;

     (f) Commercial paper (having original maturities of not more than 270 days)
rated A-1 or better by S&P and P-1 by Moody's;

     (g)  Investments  in money market funds rated AAAm or AAAm-G by S&P and Aaa
by Moody's;  and (h) Such other  investments as have been approved in writing by
S&P, Moody's and the Certificate Insurer;

provided that no instrument  described above is permitted to evidence either the
right to receive (a) only interest with respect to obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such instrument  provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that no instrument described above may be purchased at a price greater than par.

Amendments

     The Trustee,  the Master  Servicer and the Company may at any time and from
time to time,  with the prior  written  consent of the  Certificate  Insurer but
without the consent of the Owners,  amend the Pooling and  Servicing  Agreement,
for the purposes of (a) curing any ambiguity, or correcting or supplementing any
provision  of any such  agreement  which  may be  inconsistent  with  any  other
provision of such  agreement,  (b) if  accompanied  by an  approving  opinion of
counsel  experienced  in federal  income tax matters,  removing the  restriction
against the transfer of a Residual  Certificate to a  Disqualified  Organization
(as such term is defined in the Code) or (c) complying with the  requirements of
the Code;  provided,  however,  that such action  shall not, as  evidenced by an
opinion of counsel delivered to the Trustee, materially and adversely affect the
interests of any Owner or materially and adversely  affect  (without its written
consent) the rights and interests of the Certificate Insurer.

     The Pooling and Servicing Agreement may also be amended by the Trustee, the
Master  Servicer and the Company,  as  applicable,  at any time and from time to
time, with the prior written approval of the 


                                      S-76
<PAGE>

Certificate  Insurer  and of not less  than 66 2/3% of the  Percentage  Interest
represented by each affected Class of  Certificates  then  outstanding,  for the
purpose of adding any provisions or changing in any manner or eliminating any of
the  provisions  thereof or of  modifying in any manner the rights of the Owners
thereunder;  provided,  however,  that no such amendment shall (a) change in any
manner the amount of, or delay the timing of,  payments which are required to be
distributed to any Owner without the consent of the Owner of such Certificate or
(b) change the aforesaid  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.  Any such
amendment must be accompanied by an opinion of tax counsel as to REMIC matters.

     The Trustee  will be required  to furnish a copy 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 Policy all amounts required to be paid
to such Owners upon the final payment and other liquidation (or any advance made
with respect thereto) of the last Mortgage Loan.

Optional Termination by the Company

     At its option,  but subject to the  consent of the  Certificate  Insurer in
certain  circumstances,  the  Company may  purchase  from the Trust all (but not
fewer  than  all)  remaining  Mortgage  Loans and other  property,  acquired  by
foreclosure,  deed in lieu of foreclosure,  or otherwise,  then constituting the
Trust Estate,  and thereby effect early retirement of the  Certificates,  on any
Payment Date when the Pool Principal Balance has declined to ten percent or less
of the Original Pool Principal Balance.

     The  termination  of the Trust by the  preceding  method is equivalent to a
prepayment of all the Mortgage Loans and a liquidation of the Trust.  The Owners
of the Class A Certificates would receive from the proceeds of such purchase any
interest owed (including any accrued but unpaid  Supplemental  Interest Amounts)
and the Owners of the Class A  Certificates  would receive any principal not yet
paid, in the order of priority set forth under  "Description  of Certificates --
Distributions on Class A Certificates". Consequently, a termination of the Trust
pursuant to the preceding  methods,  if such  Certificates  were  purchased at a
price  in  excess  of  par,  reduces  the  yield  to  maturity  on the  Class  A
Certificates.

Auction Sale

     The Pooling and  Servicing  Agreement  requires  that,  within  ninety days
following  the  Company  Optional  Termination  Date,  if the  Company  has  not
exercised its optional  termination right by such date, the Trustee solicit bids
for the purchase of all Mortgage Loans remaining in the Trust. In the event that
satisfactory  bids are  received  as  described  in the  Pooling  and  Servicing
Agreement,  the net sale proceeds will be distributed to Certificateholders,  in
the same order of priority as  collections  received in respect of the  Mortgage
Loans. If satisfactory bids are not received,  the Trustee shall decline to sell
the Mortgage  Loans and shall not be under any obligation to solicit any further
bids or otherwise  negotiate any further sale of the Mortgage  Loans.  Such sale
and  consequent   termination   of  the  Trust  must   constitute  a  "qualified
liquidation"  of each REMIC  established  by the Trust under Section 860F of the
Internal Revenue Code of 1986, as amended,  including,  without limitation,  the
requirement  that the  qualified  liquidation  takes  place over a period not to
exceed 90 days.  Such  Auction  Sale  shall be  subject  to the  consent  of the
Certificate Insurer in certain circumstances.


                                      S-77
<PAGE>

                                   THE TRUSTEE

     Pursuant to the Pooling and Servicing  Agreement,  The Chase Manhattan Bank
will serve as trustee of the Trust.  The Pooling and  Servicing  Agreement  sets
forth provisions regarding the Trustee, certain of which are described below.

Certain Covenants of the Trustee

     Withholding. The Trustee is required to comply with all requirements of the
Code or any applicable  state or local law with respect to the withholding  from
any  distributions  made by it to any Owner of any applicable  withholding taxes
imposed  thereon and with respect to any applicable  reporting  requirements  in
connection therewith.

     Unclaimed Moneys. Any money held by the Trustee in trust for the payment of
any amount due with respect to any Class A Certificate  and remaining  unclaimed
for the period then specified in the escheat laws of the State of New York after
such amount has become due and payable will be discharged from such trust and be
paid to the Company, and the Owner of such Class A Certificate shall thereafter,
as an unsecured general  creditor,  look only to the Company for payment thereof
(but  only  to the  extent  of the  amounts  so paid  to the  Company),  and all
liability of the Trustee with respect to such trust money will thereupon  cease;
provided,  however,  that the Trustee,  before  being  required to make any such
payment,  may at the expense of the Company  cause to be published  once, in the
eastern  edition of The Wall  Street  Journal,  notice  that such money  remains
unclaimed and that, after a date specified therein, which shall be not less than
30 days from the date of such  publication,  any unclaimed balance of such money
then  remaining  will be paid to the  Company.  The  Trustee  may also adopt and
employ,  at  the  expense  of  the  Company,   any  other  reasonable  means  of
notification  of such payment  (including  but not limited to mailing  notice of
such  payment to Owners whose right to or interest in moneys due and payable but
not claimed is determinable  from the Register at the last address of record for
each such Owner).

     Protection  of Trust Estate.  The trust estate (the "Trust  Estate") of the
Trust primarily  consists of (i) the Mortgage Loans, (ii) all moneys held in the
Accounts and (iii) the Certificate  Insurance Policy. The Trustee is required to
hold the Trust  Estate in Trust for the benefit of the Owners and,  upon request
of and at the expense of the Company and at the expense of the requesting party,
will from time to time execute and deliver all such  supplements  and amendments
to the Pooling and Servicing  Agreement,  instruments  of further  assurance and
other instruments, and will take such other action upon such request as it deems
reasonably necessary or advisable,  to more effectively hold in trust all or any
portion of the Trust Estate.

     The  Trustee  has the power to  enforce,  and is  required  to enforce  the
obligations  of the other  parties to the Pooling  and  Servicing  Agreement  by
action,  suit or proceeding at law or equity,  and also has the power to enjoin,
by action or suit, any acts or occurrences which may be unlawful or in violation
of the rights of the Owners; provided,  however, that nothing in the Pooling and
Servicing  Agreement requires any action by the Trustee unless the Trustee shall
first  (i) have  been  furnished  indemnity  satisfactory  to it and  (ii)  when
required by the Pooling and  Servicing  Agreement,  have been  requested to take
such action by the Owners and provided, further, that certain obligations may be
enforced by the Trustee only with the consent of the Certificate Insurer.

     Performance  and  Enforcement  of  Obligations.  The Pooling and  Servicing
Agreement  provides  that the Trustee is under no  obligation to exercise any of
the rights or powers vested in it by the Pooling and Servicing  Agreement at the
request or direction of any of the Owners, unless such Owners shall have offered
to the Trustee reasonable security or indemnity against the costs,  expenses and
liabilities  which might be incurred by it in  compliance  with such  request or
direction.


                                      S-78
<PAGE>

     The Trustee may execute any of the rights or powers  granted by the Pooling
and Servicing  Agreement or perform any duties  thereunder either directly or by
or  through  agents  or  attorneys,  and  the  Trustee  is  responsible  for any
misconduct  or  negligence  on the part of any agent or attorney  appointed  and
supervised with due care by it thereunder.

     Pursuant to the Pooling and Servicing Agreement,  the Trustee is not liable
for any  action  it takes or omits  to take in good  faith  which it  reasonably
believes to be authorized  by an authorized  officer of any person or within its
rights or powers under the Pooling and Servicing Agreement.

     The Pooling and Servicing Agreement provides that no Owner has any right to
institute any proceeding, judicial or otherwise, with respect to the Pooling and
Servicing Agreement or the Certificate  Insurance Policy, or for the appointment
of a receiver or trustee under the Pooling and Servicing Agreement, unless:

          (1) such Owner has previously given written notice to the Company, the
     Certificate  Insurer and the Trustee of such Owner's intention to institute
     such proceeding, and the Certificate Insurer consents thereto;

          (2) the  Owners  of not  less  than  25% of the  Percentage  Interests
     represented by any Class of Class A Certificates  then  outstanding  or, if
     there are no Class A  Certificates  then  outstanding,  by such  Percentage
     Interest  represented by the Class B Certificates then  outstanding,  shall
     have made written  request to the Trustee to institute  such  proceeding in
     its own name as representative of the Owners;

          (3) such  Owner or  Owners  have  offered  to the  Trustee  reasonable
     indemnity  against the costs,  expenses and  liabilities  to be incurred in
     compliance with such request;

          (4) the Trustee for 30 days after its receipt of such notice,  request
     and offer of indemnity, has failed to institute such proceeding; and

          (5) no direction inconsistent with such written request has been given
     to the Trustee during such 60-day period by the Owners of a majority of the
     Percentage Interests represented by each Class of Class A Certificates then
     outstanding or, if there are no Class A Certificates then outstanding, by a
     majority  of  the   Percentage   Interests   represented  by  the  Class  B
     Certificates then outstanding.

     The Pooling and  Servicing  Agreement  provides  that no one or more Owners
shall  have any  right in any  manner  whatever  by virtue  of,  or by  availing
themselves  of, any provision of the Pooling and Servicing  Agreement to affect,
disturb  or  prejudice  the  rights of any other  Owner of the same  Class or to
obtain or to seek to obtain  priority or preference  over any other Owner of the
same Class or to enforce any right under the  Pooling and  Servicing  Agreement,
except in the manner  herein  provided and for the equal and ratable  benefit of
all the Owners of the same Class.

     In the event the Trustee receives conflicting or inconsistent  requests and
indemnity  from two or more  groups of  Owners,  each  representing  less than a
majority of the applicable Class of  Certificates,  the Trustee shall follow the
directions of the Certificate Insurer.

     The Certificate  Insurer or, with the consent of the  Certificate  Insurer,
the Owners of a majority of the Percentage  Interests  represented by each Class
of  Class  A  Certificates  then  outstanding  or,  if  there  are  no  Class  A
Certificates  then  outstanding,  by such majority of the  Percentage  Interests
represented by the Class B Certificates then  outstanding,  may direct the time,
method and place of conducting any  proceeding  for any remedy  available to the
Trustee  with  respect  to the  Certificates  or  exercising  any trust or power
conferred on 

                                      S-79
<PAGE>

the Trustee with respect to the  Certificates or the Trust Estate provided that:
(1) such  direction is not in conflict  with any rule of law or with the Pooling
and  Servicing  Agreement;  (2) the Trustee  has been  provided  with  indemnity
satisfactory  to it; and (3) the Trustee may take any other action deemed proper
by the Trustee which is not inconsistent with such direction; provided, however,
that the Trustee need not take any action which it  determines  might involve it
in liability or may be unjustly prejudicial to the Owners not so directing.

     Disposition of Trust Estate.  The Trustee covenants not to permit the Trust
to sell,  transfer,  exchange or  otherwise  dispose of any of the Trust  Estate
except as expressly permitted by the Pooling and Servicing Agreement.

     Reporting  Requirements.  On each  Payment  Date the Trustee is required to
report in writing  to each Owner and to the  Certificate  Insurer,  among  other
things:  (i)  the  amount  of the  distribution  with  respect  to the  Class  A
Certificates,  the Class B Certificates and the Residual Certificates;  (ii) the
amount of such distributions allocable to principal,  separately identifying the
aggregate  amount of any Prepayments or other  recoveries of principal  included
therein; (iii) the amount of such distributions  allocable to interest; (iv) the
amount of such  distributions  allocable to the Class A Carry-Forward  Amount or
the Class B  Carry-Forward  Amount;  (v) the amount of any Insured  Payment made
with respect to such Payment Date; (vi) the Class A Principal Balance as of such
Payment Date,  together  with the  principal  amount of each Class A Certificate
(based  on a  Certificate  in the  original  principal  amount of  $1,000)  then
outstanding,  in each case after  giving  effect to any payment of  principal on
such Payment Date; (vii) the Class B Principal  Balance as of such Payment Date,
together  with the  principal  amount of each  Class B  Certificate  (based on a
Certificate in the original  principal  amount of $1,000) then  outstanding,  in
each case after giving  effect to any payment of principal on such Payment Date;
(viii)  the  total of any  Substitution  Amounts  and any Loan  Purchase  Prices
included in such  distribution;  (ix) the amount of the  Servicing Fee paid with
respect to such Payment Date; and (x) the Subordinated Amount as of such Payment
Date.

Removal of Trustee for Cause

     The  Trustee may be removed  upon the  occurrence  of any 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):

          (1) the  Trustee  shall  fail to  distribute  to the  Owners  entitled
     thereto  on  any  Payment  Date  amounts   available  for  distribution  in
     accordance with the terms of the Pooling and Servicing Agreement; or

          (2) the  Trustee  shall fail in the  performance  of, or  breach,  any
     covenant  or  agreement  of  the  Trustee  in  the  Pooling  and  Servicing
     Agreement,  or if any representation or warranty of the Trustee made in the
     Pooling and  Servicing  Agreement or in any  certificate  or other  writing
     delivered  pursuant  thereto or in connection  therewith  shall prove to be
     incorrect in any  material  respect as of the time when the same shall have
     been made,  and such failure or breach shall continue or not be cured for a
     period of 30 days  after,  there shall have been given,  by  registered  or
     certified mail, to the Trustee by the Company or by the Certificate Insurer
     or by the  Owners  of at least  25% of the  aggregate  Percentage  Interest
     represented by any Class of Class A Certificates then  outstanding,  or, if
     there are no Class A  Certificates  then  outstanding,  by such  Percentage
     Interest  represented  by the  Class B  Certificates  then  outstanding,  a
     written  notice  specifying  such failure or breach and  requiring it to be
     remedied; or

          (3) certain insolvency events related to the Trustee.


                                      S-80
<PAGE>

     If any event  described  above occurs and is continuing,  then and in every
such case (x) the Company or the Certificate  Insurer or (y) with the consent of
the  Certificate   Insurer,   the  Owners  of  a  majority  Percentage  Interest
represented  by any  Class of Class A  Certificates  or, if there are no Class A
Certificates then outstanding,  by such Percentage  Interest  represented by the
Class B  Certificates  then  outstanding,  may  immediately  appoint a successor
trustee.

Liability of the Trustee

     The Trustee,  prior to the  occurrence of an Event of Default and after the
curing of all Events of Default which may have  occurred,  undertakes to perform
such  duties and only such duties as are  specifically  set forth in the Pooling
and  Servicing  Agreement.  If an Event of Default has occurred and has not been
cured or waived, the Trustee shall exercise such of the rights and powers vested
in it by the Pooling and  Servicing  Agreement,  and use the same degree of care
and skill in its exercise as a prudent  person  would  exercise or use under the
circumstances  in the  conduct  of  such  person's  own  affairs.  Prior  to the
occurrence  of an Event of  Default,  and after the curing of all such Events of
Default  which may have  occurred,  the Trustee (i)  undertakes  to perform such
duties and only such  duties as are  specifically  set forth in the  Pooling and
Servicing Agreement,  and no implied covenants or obligations shall be read into
the Pooling and Servicing  Agreement against the Trustee and (ii) in the absence
of bad  faith  on its  part,  may  conclusively  rely,  as to the  truth  of the
statements  and  the  correctness  of  the  opinions  expressed  therein,   upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements of the Pooling and Servicing  Agreement;  provided,  however,  that
such  provisions  do not  protect  the  Trustee or any such  person  against any
liability  which  would  otherwise  be  imposed by reason of  negligent  action,
negligent  failure to act or willful  misconduct in the performance of duties or
by reason of reckless disregard of obligations and duties thereunder.

     The Trustee and any director, officer, employee or agent of the Trustee may
rely and will be protected in acting or refraining  from acting in good faith in
reliance on any  certificate,  notice or other  document of any kind prima facie
properly  executed  and  submitted  by the  authorized  officer  of  any  person
respecting any matters arising under the Pooling and Servicing Agreement.


          THE CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER

Certificate Insurer

     The following information under this heading "Certificate Insurer" has been
obtained from Financial  Security  Assurance Inc.  (hereinafter in this section,
"Certificate  Insurer" or "Financial Security") and has not been verified by the
Company, the Master Servicer or the Underwriters.  No representation or warranty
is made by the Company,  the Master Servicer,  or the Underwriters  with respect
thereto.

     Financial  Security is a monoline  insurance  company  incorporated in 1984
under the laws of the State of New  York.  Financial  Security  is  licensed  to
engage in the  financial  guaranty  insurance  business  in all 50  states,  the
District of Columbia and Puerto Rico.

     Financial  Security  and its  subsidiaries  are engaged in the  business of
writing  financial  guaranty  insurance,  principally  in respect of  securities
offered  in  domestic  and  foreign  markets.  In  general,  financial  guaranty
insurance  consists of the  issuance of a guaranty of  scheduled  payments of an
issuer's  securities - thereby enhancing the credit rating of those securities -
in consideration for the payment of a premium to the insurer. Financial Security
and  its  subsidiaries  principally  insure  asset-backed,   collateralized  and
municipal  securities.   Asset-backed  securities  are  generally  supported  by
residential mortgage loans,  consumer or trade receivables,  securities or other
assets  having  an  ascertainable  cash  flow or  market  value.  Collateralized
securities  include  public  utility  first  mortgage  bonds and  sale/leaseback
obligation bonds.  Municipal  


                                      S-81
<PAGE>

securities  consist largely of general  obligation bonds,  special revenue bonds
and other special obligations of state and local governments. Financial Security
insures both newly issued  securities sold in the primary market and outstanding
securities  sold in the  secondary  market  that  satisfy  Financial  Security's
underwriting criteria.

     Financial  Security is a wholly  owned  subsidiary  of  Financial  Security
Assurance Holdings Ltd. ("Holdings"),  a New York Stock Exchange listed company.
Major shareholders of Holdings include Fund American Enterprises Holdings, Inc.,
US WEST Capital  Corporation and The Tokio Marine and Fire Insurance Co. Ltd. No
shareholder  of Holdings is obligated  to pay any debt of Financial  Security or
any claim under any insurance policy issued by Financial Security or to make any
additional contribution to the capital of Financial Security.

     The principal  executive  offices of Financial  Security are located at 350
Park Avenue, New York, New York 10022, and its telephone number at that location
is (212) 826-0100.

     Reinsurance.   Pursuant  to  an  intercompany  agreement,   liabilities  on
financial  guaranty  insurance  written  or  reinsured  from  third  parties  by
Financial  Security  or  any  of  its  domestic   operating   insurance  company
subsidiaries  are reinsured  among such companies on an  agreed-upon  percentage
substantially  proportional to their respective  capital,  surplus and reserves,
subject  to  applicable  statutory  risk  limitations.  In  addition,  Financial
Security  reinsures a portion of its liabilities  under certain of its financial
guaranty  insurance  policies  with other  reinsurers  under various quota share
treaties and on a transaction-by-transaction basis. Such reinsurance is utilized
by  Financial  Security as a risk  management  device and to comply with certain
statutory and rating agency  requirements;  it does not alter or limit Financial
Security's obligations under any financial guaranty insurance policy.

     Rating of Claims-Paying Ability. Financial Security's claims-paying ability
is rated "Aaa" by Moody's and "AAA" by S&P, Fitch, Nippon Investors Service Inc.
and Standard & Poor's  (Australia) Pty. Ltd. Such ratings reflect only the views
of the respective rating agencies,  are not recommendations to buy, sell or hold
securities  and are subject to revision or withdrawal at any time by such rating
agencies.


                                      S-82
<PAGE>

     Capitalization.  The  following  table  sets  forth the  capitalization  of
Financial  Security and its wholly owned  subsidiaries on the basis of generally
accepted accounting principles as of June 30, 1997 (in thousands):

                                                                   June 30, 1997
                                                                    (Unaudited)
                                                                    -----------
Deferred Premium Revenue
    (net of prepaid reinsurance premiums) ....................       $  401,251
                                                                     ----------
Shareholder's Equity:
    Common Stock .............................................           15,000
    Additional Paid-In Capital ...............................          650,370
    Unrealized Gain on Investments
        (net of deferred income taxes) .......................           11,876
    Accumulated Earnings .....................................          183,963
                                                                     ----------
        Total Shareholder's Equity ...........................       $  861,209
                                                                     ----------
            Total Deferred Premium Revenue and
               Shareholder's Equity ..........................       $1,262,460
                                                                     ==========

     For further information concerning Financial Security, see the Consolidated
Financial  Statements  of  Financial  Security and  Subsidiaries,  and the notes
thereto, incorporated by reference herein. Copies of the statutory quarterly and
annual  statements  filed  with the State of New York  Insurance  Department  by
Financial Security are available upon request to the State of New York Insurance
Department.

     Insurance  Regulation.  Financial  Security  is  licensed  and  subject  to
regulation as a financial guaranty  insurance  corporation under the laws of the
State of New York, its state of domicile.  In addition,  Financial  Security and
its insurance  subsidiaries  are subject to regulation by insurance  laws of the
various  other  jurisdictions  in which they are licensed to do  business.  As a
financial guaranty insurance corporation licensed to do business in the State of
New York,  Financial Security is subject to Article 69 of the New York Insurance
Law which,  among other  things,  limits the  business  of each such  insurer to
financial guaranty insurance and related lines,  requires that each such insurer
maintain a minimum surplus to policyholders,  establishes contingency,  loss and
unearned premium reserve requirements for each such insurer, and limits the size
of  individual  transactions  ("single  risks")  and the volume of  transactions
("aggregate  risks")  that  may be  underwritten  by each  such  insurer.  Other
provisions  of the New York  Insurance  Law,  applicable  to non-life  insurance
companies such as Financial Security,  regulate,  among other things,  permitted
investments,  payment  of  dividends,  transactions  with  affiliates,  mergers,
consolidations,  acquisitions or sales of assets and incurrence of liability for
borrowings.

The Certificate Insurance Policy

     The Company will obtain the  Certificate  Insurance  Policy,  issued by the
Certificate  Insurer,  in favor of the Owners of the Class A  Certificates.  The
Certificate  Insurance  Policy provides for 100% coverage of the related Insured
Distribution Amount.

     The Certificate Insurance Policy unconditionally  guarantees the payment of
Insured  Payments  on the  Class A  Certificates.  The  Certificate  Insurer  is
required to make Insured  Payments to the Trustee for the benefit of the Class A
Certificateholders  on the later of the Payment  Date or on the second  Business
Day next  


                                      S-83
<PAGE>

following the day on which the Certificate Insurer and its fiscal agent, if any,
shall have received an appropriate written notice of claim from the Trustee that
an Insured Payment is due.

     If  payment  of  any  amount  avoided  as  a  preference  under  applicable
bankruptcy, insolvency, receivership or similar law is required to be made under
the  Certificate  Insurance  Policy,  the  Certificate  Insurer  will cause such
payment to be made on the later of (a) the date when due to be paid  pursuant to
the Order referred to below or (b) the first to occur of (i) the fourth Business
Day  following  Receipt by the  Certificate  Insurer  from the  Trustee of (A) a
certified  copy of the order (the  "Order")  of the court or other  governmental
body which exercised jurisdiction to the effect that the applicable Owner of the
Class A  Certificates  is  required  to return the amount of any Class A Insured
Distribution  Amount distributed with respect to the Class A Certificates during
the term of the Certificate  Insurance  Policy because such  distributions  were
avoidable  as  preference  payments  under  applicable  bankruptcy  law,  (B)  a
certificate  of such Owner of the Class A  Certificates  that the Order has been
entered and is not subject to any stay and (C) an  assignment  duly executed and
delivered  by such  Owner  of the  Class  A  Certificates,  in  such  form as is
reasonably required by the Certificate Insurer and provided to such Owner of the
Class A Certificates by the Certificate  Insurer,  irrevocably  assigning to the
Certificate  Insurer  all  rights  and  claims  of  such  Owner  of the  Class A
Certificates  relating to or arising under the Class A Certificates  against the
debtor  which made the  preference  payment or  otherwise  with  respect to such
preference  payment, or (ii) the date of Receipt by the Certificate Insurer from
the Trustee of the items  referred to in clauses  (A),  (B) and (C) above if, at
least four Business Days prior to such date of Receipt,  the Certificate Insurer
has  Received  written  notice  from the  Trustee  that  such  items  were to be
delivered on such date and such date was specified in such notice.  Such payment
will be disbursed to the receiver, conservator,  debtor-in-possession or trustee
in  bankruptcy  named in the  Order and not to the  Trustee  or any Owner of the
Class A Certificates  directly  (unless an Owner of the Class A Certificates has
previously paid such amount to the receiver,  conservator,  debtor-in-possession
or trustee in bankruptcy  named in the Order, in which case such payment will be
disbursed  to the  Trustee  for  distribution  to  such  Owner  of the  Class  A
Certificates  upon  proof  of  such  payment  reasonably   satisfactory  to  the
Certificate Insurer).

     The  terms  "Receipt"  and  "Received,"  with  respect  to the  Certificate
Insurance Policy,  shall mean actual delivery to the Certificate  Insurer and to
the fiscal agent, if any, prior to 12:00 noon, New York City time, on a Business
Day;  delivery  either on a day that is not a Business  Day or after 12:00 noon,
New York City time,  shall be deemed to be Received on the next Business Day. If
any notice or certificate  given under the Certificate  Insurance  Policy by the
Trustee  is  not in  proper  form  or is not  properly  completed,  executed  or
delivered,  it shall be deemed not to have been  Received,  and the  Certificate
Insurer or its fiscal agent will  promptly so advise the Trustee and the Trustee
may submit an amended notice.

     Under the Certificate Insurance Policy,  "Business Day" means any day other
than a Saturday, Sunday or other day on which commercial banking institutions or
trust companies in New York, New York, or the principal place of business of any
successor Trustee is authorized or required to be closed.

     The Certificate Insurance Policy is noncancelable.

     THE CERTIFICATE  INSURANCE  POLICY IS NOT COVERED BY THE  PROPERTY/CASUALTY
INSURANCE SECURITY FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.

     The Certificate Insurer's obligation under the Certificate Insurance Policy
will be  discharged  to the extent  that funds are  received  by the Trustee for
distribution  to the Class A  Certificateholders,  whether or not such funds are
properly distributed by the Trustee.


                                      S-84
<PAGE>

     The  Certificate  Insurance  Policy does not guarantee to the Owners of the
Class A  Certificates  any  specific  rate of  prepayments  of  principal of the
Mortgage Loans.  Also, the Certificate  Insurance  Policy does not guarantee the
payment of any Group II Supplemental  Interest Amount or Group III  Supplemental
Interest Amount and does not cover interest  shortfalls arising from Prepayments
or the application of the Relief Act.

     Claims under the  Certificate  Insurance  Policy will rank equally with any
other unsecured debt and unsubordinated  obligations of the Certificate  Insurer
except for  certain  obligations  in respect of tax and other  payments to which
preference is or may become afforded by statute.  Claims against the Certificate
Insurer under the  Certificate  Insurance  Policy  constitute  pari passu claims
against  the  general  assets  of the  Certificate  Insurer.  The  terms  of the
Certificate  Insurance  Policy  cannot  be  modified  or  altered  by any  other
agreement or instrument,  or by the merger,  consolidation or dissolution of the
Company. The Certificate  Insurance Policy may not be cancelled or revoked prior
to payment in full of the Class A Certificates.

     Pursuant  to the terms of the  Pooling and  Servicing  Agreement,  unless a
Certificate  Insurer default exists, the Certificate  Insurer shall be deemed to
be the  Certificateholders  for all purposes (other than with respect to payment
on the  Certificates),  will be entitled  to exercise  all rights of the Class A
Certificateholders  thereunder,  without the consent of such Certificateholders,
and the Class A Certificateholders  may exercise such rights only with the prior
written consent of the Certificate Insurer. In addition, the Certificate Insurer
will, as a third party beneficiary to the Pooling and Servicing Agreement,  have
among others,  the following rights:  (i) the right to give notices of breach or
to terminate the rights and obligations of the Master Servicer under the Pooling
and  Servicing  Agreement  in the  event of an Event of  Default  by the  Master
Servicer;  (ii) the  right to direct  the  actions  of the  Trustee  during  the
continuation  of a Master  Servicer  default;  (iii)  the right to  require  the
Company to repurchase  Mortgage Loans for breach of representation  and warranty
or defect in documentation;  and (iv) the right to direct  foreclosures upon the
failure of the Master  Servicer  to do so in  accordance  with the  Pooling  and
Servicing  Agreement.  The Certificate  Insurer's consent will be required prior
to, among other things,  (i) the appointment of any successor  Trustee or Master
Servicer or (ii) any  amendment to the Pooling and  Servicing  Agreement  (which
consent will not be unreasonably withheld)

     Pursuant to the Pooling and Servicing Agreement, the Certificate Insurer is
subrogated to the rights of the Owners of the Class A Certificates to the extent
of any such payment under the Certificate Insurance Policy.

Credit Enhancement Does Not Apply to Prepayment Risk

     In general, the protection afforded by the Certificate  Insurance Policy is
protection for credit risk and not for prepayment  risk. A claim may not be made
under the Certificate Insurance Policy in an attempt to guarantee or insure that
any particular rate of prepayment is experienced by the Trust.


                         FEDERAL INCOME TAX CONSEQUENCES

     The following discussion of the material federal income tax consequences of
the purchase,  ownership and  disposition of the Class A  Certificates  is to be
considered only in connection with "Federal  Income Tax  Considerations"  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-85
<PAGE>

REMIC Election

     The Trustee  will cause one or more  elections  to be made with  respect to
certain  specified  assets  of the  Trust  as real  estate  mortgage  investment
conduits  ("REMICs")  within the meaning of Code Section 860D. Dewey Ballantine,
special tax counsel,  will advise that, in its opinion,  for federal  income tax
purposes,  assuming the REMIC elections are made and compliance with the Pooling
and Servicing Agreement, each Class of Class A Certificates will be treated as a
"regular interest" in a REMIC.

     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
Class A  Certificates  that  otherwise  report  income  under a cash  method  of
accounting  will be required to report income with respect to such  Certificates
under  an  accrual  method.  The  prepayment  assumption  that  will  be used in
determining  the rate of  accrual  of  original  issue  discount  on the Class A
Certificates is the "Prepayment Assumption." See "Maturity, Prepayment and Yield
Considerations"  herein and "Federal Income Tax  Considerations  -- Discount and
Premium" in the Prospectus.

     The Taxpayer  Relief Act of 1997 adds  provisions  to the Code that require
the recognition of gain upon the "constructive sale of an appreciated  financial
position." A constructive sale of an appreciated  financial position occurs if a
taxpayer enters into certain  transactions or a series of such transactions with
respect  to a  financial  instrument  that  have  the  effect  of  substantially
eliminating the taxpayer's risk of loss and opportunity for gain with respect to
the financial instrument. These provisions apply only to classes of certificates
that  do not  have  a  principal  balance,  such  as  the  Class  A-IO  Group  I
Certificates.

     The Owners of the Class A-6 Group II  Certificates  and the Class A-7 Group
III  Certificates  will be  treated  for tax  purposes  as owning  two  separate
investments:  (i) the  Certificates,  without the right to receive  Supplemental
Interest Amounts, and (ii) the right to receive  Supplemental  Interest Amounts.
The  Owners of the Class A-6 Group II  Certificates  and the Class A-7 Group III
Certificates  must  allocate the purchase  price of their  Certificates  between
these two investments  based on their relative fair market values.  The purchase
price  allocated to the first  investment will be the issue price of the related
Certificates  for calculating  accruals of OID (if any). See "Federal Income Tax
Consequences--Discount and Premium" in the Prospectus.

     An Owner of a Class  A-6  Group II  Certificate  or  Class  A-7  Group  III
Certificate and the related rights to receive Supplemental Interest Amounts will
be treated for federal  income tax  purposes as having  entered  into a notional
principal  contract  on the date that it  purchases  its  Certificate.  Treasury
Regulations  under  Section  446 of the  Code  relating  to  notional  principal
contracts (the "Notional Principal Contract Regulations") provide that taxpayers
must recognize  periodic payments with respect to a notional  principal contract
under the accrual method of accounting.  Any Supplemental  Interest Amounts will
be periodic payments.  Income with respect to periodic payments under a notional
principal  contract for a taxable year should  constitute  ordinary income.  The
purchase  price  allocated  to the right to  receive  the  related  Supplemental
Interest  Amounts will be treated as a  nonperiodic  payment  under the Notional
Principal  Contract  Regulations.  Such a  nonperiodic  payment may be amortized
using  several  methods,  including the level  payment  method  described in the
Notional Principal Contract Regulations.

     The right to receive the Supplemental Interest Amounts will not constitute:
(i) a "real  estate  asset"  within the meaning of section  858(c)(5)(A)  of the
Internal  Revenue Code (the "Code") if held by a real estate  investment  trust;
(ii) a "qualified mortgage" within the meaning of section 860G(a)(3) of the Code
or a "permitted investment" within the meaning of section 860G(a)(5) of the Code
if held by a REMIC, or (iii) an asset described in section 7701(a)(19)(C)(xi) of
the Code if held by a thrift. Moreover, other special rules may apply to certain
investors,  including  dealers in securities  and dealers in notional  principal
contracts.


                                      S-86
<PAGE>

Taxation of Foreign Investors

     In general,  foreign  investors will not be subject to U.S.  withholding on
income from the Class A Certificates.  See "Federal Income Tax Considerations --
Foreign  Investors -- Grantor Trust Securities and REMIC Regular  Securities" in
the Prospectus.

                              ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain requirements on those employee benefit plans to which it applies
("ERISA  Plan") and on those  persons who are  fiduciaries  with respect to such
ERISA Plans.  Certain  employee  benefit plans,  such as governmental  plans (as
defined in ERISA  Section  3(32)) and certain  church plans (as defined in ERISA
Section  3(33)),  are not subject to ERISA.  In accordance  with ERISA's general
fiduciary  standards,  before investing in a Class A Certificate,  an ERISA Plan
fiduciary  should  determine  whether such an investment is permitted  under the
governing  ERISA Plan  instruments and is appropriate for the ERISA Plan in view
of its overall investment policy and the composition and  diversification of its
portfolio.

     In addition,  provisions of ERISA, and the corresponding  provisions of the
Code,  prohibit a broad range of transactions  involving  assets of ERISA Plans,
individual retirement accounts,  and Keogh plans covering only a sole proprietor
or partners  (collectively,  the "Plans") and persons having  certain  specified
relationships to such a Plan ("parties in interest" and "disqualified persons").
Such  transactions are treated as "prohibited  transactions"  under Sections 406
and 407 of ERISA and excise  taxes are imposed upon such persons by Section 4975
of the Code.  Certain  affiliates of the  Originators,  the Company,  the Master
Servicer,  the  Transferor,  any  Sub-Servicer,  and of  the  Trustee  might  be
considered  "parties in interest" or  "disqualified  persons"  with respect to a
Plan. If so, the  acquisition or holding of Class A Certificates by or on behalf
of such Plan  could be  considered  to give rise to a  "prohibited  transaction"
within  the  meaning  of ERISA or the Code  unless an  exemption  is  available.
Furthermore, if an investing Plan's assets were deemed to include an interest in
the assets of the  Mortgage  Loans  which  constitute  the Trust  Estate and not
merely an interest in the Class A  Certificates,  transactions  occurring in the
servicing of the Mortgage Loans might constitute prohibited  transactions unless
an administrative exemption applies.

     The DOL has  issued  to the  Underwriters  administrative  exemptions  (the
"Exemptions"),  which  generally  exempts from the application of the prohibited
transaction   provisions  of  Section  406(a),  Section  406(b)(1)  and  Section
406(b)(2) of ERISA and the excise taxes imposed pursuant to Sections 4975(a) and
(b) of the Code, certain transactions relating to the servicing and operation of
asset pools,  including  pools of mortgage  loans,  and the  purchase,  sale and
holding  of  asset-backed  pass-through  certificates,   including  pass-through
certificates  evidencing  interests  in  mortgage  loans,  such  as the  Class A
Certificates  underwritten by the Underwriters and certain of their  affiliates,
provided that certain conditions set forth in the Exemptions are satisfied.

     If the general  conditions of Section II of the  Exemptions  are satisfied,
the  Exemptions  may  provide  an  exemption  from the  restrictions  imposed by
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 Section  4975(c)(1)(A) through
(D) of the Code) in  connection  with the direct or indirect  sale,  exchange or
transfer of Class A Certificates by Plans in the initial issue of  Certificates,
the  holding  of  Class A  Certificates  by  Plans  or the  direct  or  indirect
acquisition or disposition  in the secondary  market of Class A Certificates  by
Plans.  However,  no  exemption  is provided  from the  restrictions  of Section
406(a)(1)(E),  406(a)(2)  and 407 of ERISA for the  acquisition  or holding of a
Class A  Certificate  on behalf of an  "Excluded  Plan"  (defined  below) by any
person who has discretionary authority or renders investment advice with respect
to the assets of such Excluded Plan.  For purposes of the Class A  Certificates,
an Excluded  Plan is a Plan  sponsored by (1) the  Underwriters,  (2) the Master
Servicer and 


                                      S-87
<PAGE>

any Sub-Servicer, (3) the Certificate Insurer, (4) the Trustee, (5) the Company,
(6)  the   Transferor,   (7)  any  Mortgagor  with  respect  to  Mortgage  Loans
constituting more than 5 percent of the aggregate  unamortized principal balance
of the Mortgage  Loans as of the date of initial  issuance and (8) any affiliate
or successor of a person described in (1) to (7) above (the "Restricted Group").

     If the specific  conditions of paragraph I.B of Section I of the Exemptions
are  also   satisfied,   the  Exemptions  may  provide  an  exemption  from  the
restrictions  imposed by  Sections  406(b)(1)  and (b)(2) of ERISA and the taxes
imposed  by  Sections  4975(a)  and  (b)  of  the  Code  by  reason  of  Section
4975(c)(1)(E)  of the Code in connection  with (1) the direct or indirect  sale,
exchange or transfer of Class A Certificates in the initial  issuance of Class A
Certificates  between the Company,  the  Underwriters and a Plan when the person
who has discretionary authority or renders investment advice with respect to the
investment  of Plan  assets  in Class A  Certificates  is (a) a  mortgagor  with
respect to 5 percent or less of the fair market value of the  Mortgage  Loans or
(b) an affiliate  of such a person,  (2) the direct or indirect  acquisition  or
disposition in the secondary market of Class A Certificates by Plans and (3) the
holding of Class A Certificates by Plans.

     If the specific  conditions of paragraph I.C of Section I of the Exemptions
are satisfied,  the  Exemptions  may provide an exemption from the  restrictions
imposed by Sections 406(a), 406(b) and 407(a) of ERISA, and the taxes imposed by
Sections  4975(a)  and (b) of the Code by reason of Section  4975(c) of the Code
for  transactions in connection with the servicing,  management and operation of
the Trust.

     The Exemptions may provide an exemption  from the  restrictions  imposed by
Section  406(a) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Sections  4975(c)(1)(A) through (D) of the Code
if such  restrictions  are deemed to otherwise  apply merely because a person is
deemed to be a "party in interest" or a "disqualified person" with respect to an
investing  Plan by virtue  of  providing  services  to the Plan (or by virtue of
having certain  specified  relationships to such a person) solely as a result of
such Plan's ownership of Class A Certificates.

     The Exemptions set forth the following seven general  conditions which must
be satisfied for a transaction to be eligible for exemptive relief thereunder.

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

          (2) The rights and interests evidenced by the certificates acquired by
     the Plan are not  subordinated  to the rights and  interests  evidenced  by
     other certificates of the trust;

          (3) The  certificates  acquired by the Plan have  received a rating at
     the  time of such  acquisition  that is one of the  three  highest  generic
     rating  categories  from  either  Standard  &  Poor's,  a  division  of the
     McGraw-Hill Companies ("S&P"), Moody's Investors Service, Inc. ("Moody's"),
     Duff  &  Phelps  Rating  Co.  ("DCR")  or  Fitch  Investors  Service,  Inc.
     ("Fitch");

          (4)  The  trustee  is not an  affiliate  of any  other  member  of the
     Restricted Group (as defined above);

          (5) The sum of all payments  made to and retained by the  Underwriters
     in connection with the  distribution  of  certificates  represents not more
     than reasonable compensation for underwriting the certificates.  The sum of
     all payments made and retained by the seller  pursuant to the assignment of
     the loans to the trust fund  represents not more than the fair market value
     of such loans. The sum of all payments made to and retained by the servicer
     represents not more than reasonable 


                                      S-88
<PAGE>

     compensation  for such  person's  services  under the pooling and servicing
     agreement  and  reimbursement  of  such  person's  reasonable  expenses  in
     connection therewith;

          (6) The Plan investing in the certificates is an "accredited investor"
     as defined in Rule  501(a)(1) of Regulation D of the  Commission  under the
     Securities Act of 1933; and

          (7) In the event  that all of the  obligations  used to fund the trust
     have not been  transferred  to the trust on the  closing  date,  additional
     obligations  of the types  specified in the  prospectus  supplement  and/or
     pooling and servicing  agreement having an aggregate value equal to no more
     than 25% of the total principal amount of the certificates being offered by
     the trust may be transferred to the trust, in exchange for amounts credited
     to the account funding the additional obligations,  within a funding period
     of no longer than 90 days or 3 months following the closing date.

               The trust fund must also meet the following requirements:

                    (i) the  corpus of the trust  fund  must  consist  solely of
               assets of the type that have been  included  in other  investment
               pools;

                    (ii)  certificates in such other  investment pools must have
               been rated in one of the three highest generic rating  categories
               of S&P, Moody's,  Fitch or DCR for at least one year prior to the
               Plan's acquisition of certificates; and

                    (iii)  certificates   evidencing  interests  in  such  other
               investment pools must have been purchased by investors other than
               Plans for at least one year  prior to any Plan's  acquisition  of
               certificates.

     It is a  condition  of issuance  of the Class A  Certificates  that they be
rated AAA or Aaa by S&P and Moody's,  respectively, or, in the case of the Class
A-IO Group I Certificates, AAAr or Aaa by S&P and Moody's, respectively.  Before
purchasing a Class A Certificate, based on the Exemptions, a fiduciary of a Plan
should itself confirm (1) that such Certificate  constitutes a "certificate" for
purposes of the  Exemptions  and (2) that the specific  conditions  set forth in
Section I of the Exemptions,  the general  conditions set forth in Section II of
the Exemptions and the other  requirements  set forth in the Exemptions would be
satisfied.

     Any person  purchasing a Class A-6 Group II  Certificate or Class A-7 Group
III Certificate and the related right to receive  Supplemental  Interest Amounts
will have  acquired for purposes of ERISA and for federal  income tax  purposes,
such Certificate without the right to receive the Supplemental Interest Amounts,
together  with the right to  receive  the  Supplemental  Interest  Amounts.  The
Exemptions  not  apply to the  acquisition,  holding  or  resale of the right to
receive the Supplemental Interest Amounts.  Accordingly,  the acquisition of the
right to receive the  Supplemental  Interest Amounts by a Plan could result in a
prohibited  transaction  unless  another  administrative  exemption  to  ERISA's
prohibited  transaction rules is applicable.  One or more alternative exemptions
may be available with respect to certain  prohibited  transaction rules of ERISA
that might apply in connection with the initial purchase,  holding and resale of
the right to receive  the  Supplemental  Interest  Amounts,  including,  but not
limited to: (i) Prohibited Transaction Class Exemption ("PTCE") 91-38, regarding
investments  by bank  collective  investment  funds;  (ii) PTCE 90-1,  regarding
investments by insurance  company pooled  separate  accounts;  (iii) PTCE 95-60,
regarding  certain  transactions  entered  into  by  insurance  company  general
accounts; (iv) PTCE 96-23, regarding certain transactions negotiated by in-house
managers;  (v)  PTCE  84-14,  regarding  transactions  negotiated  by  qualified
professional  asset managers;  or (vi) PTCE 75- 1, Part II, regarding  principal
transactions by broker-dealers (the "Principal Transactions  Exemption").  It is
believed that the conditions of the Principal Transactions Exemption will be 


                                      S-89
<PAGE>

met with  respect  to the  acquisition  of a right to receive  the  Supplemental
Interest  Amounts by a Plan,  so long as either  Underwriter  is not a fiduciary
with  respect to the Plan (and is not a party in  interest  with  respect to the
Plan by reason of being a participating  employer or affiliate thereof).  Before
purchasing  Class A-6 Group II Certificates or Class A-7 Group III  Certificates
based on an  administrative  exemption  (or  exemptions),  a fiduciary of a Plan
should determine  whether the conditions of such exemption (or exemptions) would
be met and  whether  the scope of the  relief  provided  by such  exemption  (or
exemptions)  would  cover  all  acts  that  might  be  construed  as  prohibited
transactions.

     Prospective Plan investors in the Class A Certificates  should consult with
their  legal  advisors  concerning  the  impact  of  ERISA  and  the  Code,  the
applicability  of the  Exemptions,  and  the  potential  consequences  in  their
specific   circumstances,   prior  to  making  an  investment  in  the  Class  A
Certificates.  Moreover,  each Plan fiduciary should determine whether under the
general  fiduciary  standards  of  investment  prudence and  diversification  an
investment in the Class A Certificates is appropriate for the Plan,  taking into
account the overall  investment  policy of the Plan and the  composition  of the
Plan's investment portfolio.

     In  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 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.

Non-ERISA Plans

     Employee benefit plans that are  governmental  plans (as defined in Section
3(32) of ERISA) and certain  church plans (as defined in Section 3(33) of ERISA)
are not subject to ERISA requirements.  Accordingly, assets of such plans may be
invested in the Class A Certificates  without  regard to the ERISA  restrictions
described  above,  subject to  applicable  provisions of other federal and state
laws.

                                     RATINGS

     Ratings which are assigned to securities  such as the Class A  Certificates
generally evaluate the ability of the issuer (i.e., the Trust) and any guarantor
(i.e.,  the  Certificate  Insurer) to make timely payment when such payments are
due, as required by such securities. The amounts which are "due" with respect to
the Class A Certificates consist of principal and interest. In general,  ratings
address  credit  risk and not  prepayment  risk.  The ratings do not address the
possibility  that Owners  might  suffer a lower than  anticipated  yield or that
investors in the Class A-10 Group I  Certificates  may not fully  recover  their
investment.  The  ratings  issued do not cover the  payment of the  Supplemental
Interest  Amounts or the payment of interest  shortfalls,  if any,  arising from
Prepayments  of principal and from  application  of the Relief Act to the extent
such shortfalls are not covered by Compensating Interest or Available Funds.

           It  is  a  condition  of  the  original   issuance  of  the  Class  A
Certificates that they receive the following ratings:

                     Class                  Moody's         Standard & Poor's
                     -----                  -------         -----------------
                 A-1 through A-7             Aaa                  AAA
                      A-IO                   Aaa                 AAAr


                                      S-90
<PAGE>

     Explanations  of the  significance of such rating may be obtained from such
rating agency. The ratings will be the views only of such rating agencies. There
is no assurance  that any such  ratings will  continue for any period of time or
that such  ratings  will not be  revised  or  withdrawn.  Any such  revision  or
withdrawal of such ratings may have an adverse effect on the market price of the
Class A Certificates.  A security rating is not a recommendation to buy, sell or
hold securities.

                         LEGAL INVESTMENT CONSIDERATIONS

     The Class A Certificates will not constitute  "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
Accordingly,  many  institutions may not be legally  authorized to invest in the
Class A Certificates.

                                  UNDERWRITING

     Under the terms and subject to the conditions  contained in an Underwriting
Agreement  dated  October 23, 1997 (the  "Underwriting  Agreement"),  Prudential
Securities   Incorporated  and  Morgan  Stanley  Dean  Witter   (together,   the
"Underwriters") have agreed to purchase, and the Company has agreed to sell, the
Class A Certificates offered hereby.

     In the Underwriting Agreement, each of the Underwriters has agreed, subject
to the terms and conditions set forth therein, to purchase, the principal amount
of the Class A Certificates set forth opposite its name below.

<TABLE>
<CAPTION>

                                                  Principal Amount           Notional Amount of
             Underwriter                       of Class A Certificates    Class A-IO Certificates
             -----------                       -----------------------    -----------------------
<S>                                                 <C>                         <C>       
Prudential Securities Incorporated .........        $99,935,000                 $8,230,000
Morgan Stanley Dean Witter .................        $99,935,000                         $0
           Total ...........................       $199,870,000                 $8,230,000
</TABLE>


     The  Underwriters  have  advised the Company that they propose to offer the
Class A  Certificates  for sale  from  time to time in one or more  transactions
(which may include block transactions), in negotiated transactions or otherwise,
or a combination  of such methods of sale,  at market  prices  prevailing at the
time  of  sale  or at  negotiated  prices.  The  Underwriters  may  effect  such
transactions by selling the Class A Certificates to or through dealers, and such
dealers  may  receive  compensation  in  the  form  of  underwriting  discounts,
concessions or commissions  from the  Underwriters  and/or the purchasers of the
Class A  Certificates  for whom they may act as agents.  In connection  with the
sale  of the  Class A  Certificates,  the  Underwriters  may be  deemed  to have
received  compensation  from the Company in the form of underwriting  discounts,
and the Underwriters may also receive commissions from purchasers of the Class A
Certificates for whom it may act as agent. The Underwriters and any dealers that
participate   with  the   Underwriters  in  the  distribution  of  the  Class  A
Certificates may be deemed to be underwriters,  and any discounts or commissions
received  by them and any  profit on the resale of the Class A  Certificates  by
them may be deemed to be underwriting discounts or commissions.

     The   Underwriting   Agreement   provides  that  the   obligations  of  the
Underwriters  are  subject  to  certain   conditions   precedent  and  that  the
Underwriters will be obligated to purchase all the Class A Certificates  offered
hereby if any are purchased.


                                      S-91
<PAGE>

     The Class A Certificates  are a new issue of securities with no established
trading market.  The  Underwriters  have advised the Company that they intend to
act as market makers for the Class A Certificates. However, the Underwriters are
not obligated to do so and may discontinue any market making at any time without
notice.  No assurance can be given as to the liquidity of the trading market for
the Class A Certificates.

     The  Company  has agreed to  indemnify  each  Underwriter  against  certain
liabilities,  including civil  liabilities  under the Securities Act of 1933, or
contribute  to  payments  which  either  Underwriter  may be required to make in
respect thereof.

                                     EXPERTS

     The consolidated  balance sheets of Financial  Security  Assurance Inc. and
Subsidiaries,  as of December  31,  1996 and 1995 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, 1996, incorporated by reference
in this Prospectus  Supplement,  have been incorporated  herein in reliance upon
the report of Coopers & Lybrand L.L.P.,  independent  accountants,  given on the
authority of that firm as experts in accounting and auditing.

                              CERTAIN LEGAL MATTERS

     Certain legal matters  concerning the issuance of the Certificates  will be
passed upon by Dewey Ballantine LLP.


                                      S-92
<PAGE>


                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in  certain  limited  circumstances,  the  globally  offered  Access
Financial   Mortgage  Loan  Trust  1997-3  Class  A  Certificates  (the  "Global
Securities") will be available only in book-entry form.  Investors in the Global
Securities  may  hold  such  Global  Securities  through  any of DTC,  CEDEL  or
Euroclear.  The Global Securities will be tradable as home market instruments in
both the European and U.S. domestic markets. 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  Depositories  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.

Settlement

     All Global Securities will be held in book-entry form by DTC in the name of
Cede 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  Depository
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.


                                       I-1

<PAGE>

     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,  Company 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 Depository,  as the case may be, to receive
the Global Securities against payment.  Payment will include interest accrued on
the Global  Securities  from and including  the last coupon  payment date to and
excluding the settlement date, on the basis of the actual number of days in such
accrual  period and a year  assumed to  consist  of 360 days.  For  transactions
settling on the 31st of the month,  payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
Relevant  Depository 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  Depository 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  Company 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


                                      I-2
<PAGE>

respective Depository,  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  Depository,  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 of 360 days.
For  transactions  settling  on the  31st of the  month,  payment  will  include
interest  accrued to and  excluding the first day of the  following  month.  The
payment will then be reflected in the account of 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). In the event that 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;

     (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 Certificate 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.


                                      I-3
<PAGE>

     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 for
exemption by submitting the appropriate form to the person through whom it holds
(the clearing  agency,  in the case of persons holding  directly on the books of
the  clearing  agency).  Form W-8 and Form  1001  each are  effective  for three
calendar years and Form 4224 is effective for one calendar year.

     On October 6, 1997 the Treasury  Department issued regulations  relating to
(i) withholding income tax on U.S.-source income paid to Non-U.S.  Persons; (ii)
claiming Non-U.S. Person status to avoid backup withholding; and (iii) reporting
to the IRS of payments to Non-U.S. Persons. The regulations substantially revise
some aspects of the current system for withholding on and reporting amounts paid
to Non-U.S.  Persons. The regulations unify current certification procedures and
forms and  reliance  standards  are  clarified.  Most forms are  proposed  to be
combined  into a single  form:  Form W-8.  The  regulations  are  effective  for
payments  made after  December 31, 1999.  Certificates  issued,  however,  on or
before that date will continue to be valid until they expire.

     The term  "U.S.  Person"  means (i) a citizen  or  resident  of the  United
States,  (ii) a corporation,  partnership or other entity  organized in or under
the laws of the United States or any  political  subdivision  thereof,  (iii) an
estate that is subject to U.S.  federal  income tax  regardless of the source of
its  income or (iv) a trust if a court  within the  United  States can  exercise
primary  supervision  over its  administration  and at least one  United  States
fiduciary has the authority to control all  substantial  decisions of the trust.
The term  "Non-U.S.  Person"  means any  person who is not a U.S.  Person.  This
discussion 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-4
<PAGE>


                 INDEX OF PRINCIPAL DEFINITIONS

Term                                                      Page
1933 Act.....................................................3
Account.....................................................75
Accrual Period..............................................12
Adjustable Rate Certificates................................61
AFH.........................................................24
Appraised Values....................................30, 36, 43
Balloon Loans................................................7
Beneficial Certificate Owners...............................17
Book-Entry Certificates.....................................64
Business Day................................................84
Cede.....................................................3, 17
CEDEL.......................................................17
CEDEL Participants..........................................66
Certificate Account.........................................59
Certificate Insurance Policy.................................1
Certificate Insurer..................................1, 18, 81
Certificateholder............................................3
Certificates..........................................1, 5, 57
CFSC........................................................24
Chase.......................................................17
Citibank....................................................17
Class.......................................................57
Class A Carry-Forward Amount................................16
Class A Certificate Principal Balance ......................16
Class A Certificates......................................1, 5
Class A Distribution Amount.................................16
Class A Fixed Rate Certificates .............................1
Class A Group I Certificate Principal Balance ..............16
Class A Group I Certificates..............................1, 5
Class A Group II Certificate Principal Balance .............16
Class A Group III Certificate Principal Balance ............16
Class A Insured Distribution Amount ........................16
Class A Interest Distribution Amount .......................13
Class A Principal Distribution Amount ......................13
Class A-1 Pass-Through Rate..................................9
Class A-5 Lockout Distribution Amount ..................13, 60
Class A-5 Lockout Percentage............................13, 60
Class A-5 Lockout Pro Rata Distribution Amount .........16, 60
Class A-6 Available Funds Pass-Through Rate ................10
Class A-6 Formula Pass-Through Rate ........................10
Class A-6 Group II Certificates ..........................1, 5
Class A-6 Pass-Through Rate.................................10
Class A-7 Available Funds Pass-Through Rate ................11
Class A-7 Formula Pass-Through Rate ........................11
Class A-7 Group II Certificates .............................5
Class A-7 Group III Certificates ............................1
Class A-7 Pass-Through Rate.................................11
Class B Certificates......................................2, 5
Closing Date.................................................5
CLTV................................................30, 36, 43
Code.....................................................2, 86
Combined Loan-to-Value Ratio........................30, 36, 43
Commission...................................................3
Company...............................................2, 5, 24
Company Optional Termination Date ..........................19
Compensating Interest.......................................70
Cooperative.................................................66
Coupon Rates.................................................7
CPR.........................................................50
Cut-Off Date..........................................5, 7, 27
DCR.........................................................88
Definitive Certificate......................................64
Delinquency Advances........................................59
DTC......................................................3, 17
DTC Participants............................................66
ERISA...................................................20, 87
ERISA Plan..................................................87
Euroclear...................................................17
Euroclear Operator..........................................66
Euroclear Participants......................................66
European Depositories...................................17, 64
Event of Default............................................73
Exchange Act.................................................4
Excluded Plan...............................................87
Exemption...................................................87
Financial Intermediary......................................64
Financial Security..........................................81
Fitch...................................................24, 88
Global Securities............................................1
Group I............................................2, 5, 7, 27
Group I Certificates......................................1, 5
Group I Interest Remittance Amount .........................58
Group I Monthly Remittance..................................58
Group I Principal Remittance Amount ........................58
Group I Subordination Deficit...............................62
Group I Total Available Funds...............................64
Group II...........................................2, 5, 7, 27
Group II Certificates........................................1
Group II Interest Remittance Amount ........................58
Group II Monthly Remittance.................................58
Group II Principal Remittance Amount .......................58
Group II Supplemental Interest Account .....................59
Group II Supplemental Interest Amount ......................10
Group II Total Available Funds .............................64
Group III..........................................2, 5, 7, 27
Group III Certificates....................................1, 5
Group III Interest Remittance Amount .......................58
Group III Principal Remittance Amount ......................58
Group III Supplemental Interest Amount .....................11
HEP.........................................................50
Holdings.................................................4, 82
Home Equity Prepayment......................................50
Insurance Agreement.........................................18
Insurance Proceeds..........................................13

                                i

<PAGE>

Insured Payment.............................................59
Interest Determination Date.................................61
Interest Remittance Amount..................................58
LIBOR....................................................9, 61
Liquidated Mortgage Loan....................................72
Liquidation Proceeds........................................13
Master Servicer......................................2, 58, 68
Monthly Remittance..........................................58
Moody's.................................................19, 88
Mortgage Loan Group................................2, 5, 7, 27
Mortgage Loan Groups.........................................2
Mortgage Loans............................................1, 5
Mortgaged Properties..................................5, 7, 27
Mortgages.................................................5, 7
Mortgagors..................................................49
Net Liquidation Proceeds....................................13
Notes.......................................................27
Notional Amount.............................................10
Original Group I Pool Principal Balance .....................7
Original Group II Pool Principal Balance ................... 7
Original Group III Pool Principal Balance .................. 7
Original Pool Principal  Balance ........................... 5
Original Pool Principal Balance ............................ 7
Originators...............................................2, 5
Owner........................................................3
Participants................................................64
Payment Date.........................................2, 12, 57
Percentage Interest.........................................58
Plans...................................................20, 87
Policy Payments Account.....................................59
Pool.........................................................1
Pooling and Servicing Agreement ......................2, 5, 57
Prepayment Assumption.......................................50
Prepayments.............................................13, 21
Principal and Interest Account .............................58
Principal Remittance Amount.................................58
Principal Transactions Exemption ...........................89
Properties...............................................7, 27
PTCE........................................................89
Qualifying Rate.............................................48
Record Date..............................................2, 12
Released Mortgaged Property Proceeds .......................13
Relevant Depository.........................................64
Relief Act..................................................16
REMICs...................................................2, 86
Remittance Date.............................................58
Remittance Period...........................................59
Residual Certificates....................................5, 57
Restricted Group............................................88
Rules.......................................................65
S&P.....................................................19, 88
Sale Agreement...............................................2
Servicing Advance...........................................70
Servicing Fee...............................................18
SMMEA...................................................20, 91
Specified Subordinated Amount...............................62
Subordinated Amount.........................................62
Subordination Deficiency....................................62
Subordination Increase Amount...............................63
Subordination Reduction Amount .............................63
Supplemental Interest Account...............................59
Supplemental Interest Amounts...............................59
Terms and Conditions........................................66
the "Group I Available Funds Pass-Through Rate ..............9
Total Available Funds.......................................64
Transferor................................................2, 5
Trust.....................................................1, 5
Trust Estate................................................78
Trustee...................................................2, 5
Underwriters.............................................1, 91
Underwriting Agreement......................................91
Weighted average life.......................................50

                              ii

<PAGE>

PROSPECTUS

                   Asset Backed Securities, issuable in Series

                         Access Financial Lending Corp.
                                     Company

This Prospectus  describes  certain Asset Backed  Securities (the " Securities")
that may be issued from time to time in series and certain  classes of which may
be offered  hereby  from time to time as  described  in the  related  Prospectus
Supplement.  The Securities  will consist of two basic types:  (i) Securities of
the fixed-income type  ("Fixed-Income  Securities" or "Offered  Securities") and
(ii) Securities of the equity participation type ("Equity Securities"). No Class
of  Equity  Securities  will  be  offered  pursuant  to this  Prospectus  or any
Prospectus  Supplement related hereto.  Each series of Securities will be issued
by a separate  trust (each,  a "Trust").  The primary  assets of each Trust will
consist of a  segregated  pool (a "Loan Pool") of (A) (i)  conventional  one- to
four-family  residential mortgage loans, (ii) multi-family  residential mortgage
loans,  (iii)  mortgage  loans  secured by  mortgages on small  properties  used
primarily for residential  purposes but also commercial purposes (the "Mixed Use
Loans"),  (iv)  cooperative  apartment  loans  secured by security  interests in
shares issued by a cooperative housing corporation or (v) home improvement loans
each of which is secured by a  "dwelling  or mixed  residential  and  commercial
structure"  within  the  meaning  of Section  3(a)(41)(A)(i)  of the  Securities
Exchange Act of 1934, as amended  (collectively,  the  "Mortgage  Loans") or (B)
contracts for manufactured  homes (the  "Contracts") (the Mortgage Loans and the
Contracts  together,  the  "Loans"),  to be  acquired  by such Trust from Access
Financial Lending Corp.  ("AFL") or one or more subsidiaries or other affiliated
institutions of AFL (together,  the  "Company").  The Company will originate the
Loans or acquire the Loans from one or more affiliated or unaffiliated  dealers,
brokers,  or other financial  institutions  (the  "Originators").  See "The Loan
Pools."

The Loans in each Loan Pool and certain other assets described herein under "The
Trusts" and in the related Prospectus  Supplement  (collectively with respect to
each  Trust,  the  "Trust  Estate")  will be held by the  related  Trust for the
benefit   of  the   holders   of  the   related   series  of   Securities   (the
"Securityholders")  pursuant to a Pooling and Servicing  Agreement to the extent
and as more fully described  herein under "the Pooling and Servicing  Agreement"
and in the related Prospectus Supplement.  Each Loan Pool will consist of one or
more of the various types of Loans described under "The Loan Pools."

Each series of Securities  will include one or more classes.  The  Securities of
any particular class may represent beneficial ownership interests in the related
Loans held by the related Trust, or may represent debt secured by such Loans, as
described  herein  under  "Description  of the  Securities"  and in the  related
Prospectus  Supplement.  A series may include one or more classes of  Securities
entitled  to  principal  distributions,  with  disproportionate,  nominal  or no
interest  distributions,  or to interest  distributions,  with disproportionate,
nominal or no  principal  distributions.  The  rights of one or more  classes of
Securities  of any series may be senior or  subordinate  to the rights of one or
more of the other  classes  of  Securities.  A series  may  include  two or more
classes of Securities which differ as to the timing,  sequential order, priority
of payment, interest rate or amount of distributions of principal or interest or
both.  Information  regarding each class of Securities of a series,  and certain
characteristics  of the Loans to be  evidenced by such  Securities,  will be set
forth in the related Prospectus Supplement.

                                                  (cover continued on next page)

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

THE  ASSETS  OF THE  TRUST  ARE THE  SOLE  SOURCE  OF  PAYMENTS  ON THE  RELATED
SECURITIES.  THE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
COMPANY,  THE  SERVICER OR ANY OF THEIR  AFFILIATES,  EXCEPT AS SET FORTH HEREIN
UNDER  "UNDERWRITING  PROGRAM" AND  "DESCRIPTION  OF THE  SECURITIES" AND IN THE
RELATED PROSPECTUS  SUPPLEMENT.  NEITHER THE SECURITIES NOR THE UNDERLYING LOANS
WILL BE GUARANTEED OR INSURED BY ANY GOVERNMENTAL  AGENCY OR  INSTRUMENTALITY OR
BY THE COMPANY, THE SERVICER OR ANY OF THEIR AFFILIATES,  EXCEPT AS SET FORTH IN
THE RELATED PROSPECTUS SUPPLEMENT. SEE ALSO "RISK FACTORS" ON PAGE 15 HEREOF.


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

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

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

Retain this Prospectus for future reference.  This Prospectus may not be used to
consummate sales of securities offered hereby unless accompanied by a Prospectus
Supplement.

               The date of this Prospectus is November 7, 1996.
<PAGE>

(continued from previous page)

The Company's only  obligations  with respect to a series of Securities  will be
pursuant to certain  representations  and  warranties  made by the Company.  The
Prospectus  Supplement  for each  series  of  Securities  will  name one or more
servicers  (the  "Servicer(s)")  which will act  directly or through one or more
sub-servicers (the "Sub-Servicer(s)"). The principal obligations of the Servicer
will be pursuant to its contractual  servicing  obligations (which may include a
limited  obligation to make certain  advances in the event of  delinquencies  in
payments on the Loans and interest  shortfalls due to prepayment of Loans).  See
"Description of the Securities."

If so specified  in the related  Prospectus  Supplement,  the Trust Estate for a
series of Securities  may include any  combination  of a mortgage pool insurance
policy, letter of credit, financial guaranty insurance policy,  bankruptcy bond,
special  hazard  insurance  policy,   reserve  fund  or  other  form  of  credit
enhancement (collectively,  "Credit Enhancement").  In addition to or in lieu of
the foregoing,  Credit Enhancement with respect to certain classes of Securities
of any series may be provided  by means of  subordination,  cross-support  among
Loans or over-collateralization. See "Description of Credit Enhancement."

The rate of  payment  of  principal  of each  class of  Securities  entitled  to
principal  payments will depend on the priority of payment of such class and the
rate of payment (including prepayments,  defaults,  liquidations and repurchases
of Loans) of the related Loans. A rate of principal payment lower or higher than
that  anticipated may affect the yield on each class of Securities in the manner
described  herein under  "Maturity  and  Prepayment  Considerations"  and in the
related Prospectus  Supplement.  The various types of Securities,  the different
classes of such  Securities  and certain types of Loans in a given Loan Pool may
have different prepayment risks and credit risks. The Prospectus  Supplement for
a series of  Securities or the related  Current  Report on Form 8-K will contain
information  as to (i) types,  maturities  and certain  statistical  information
relating to credit risks of the Loans in the related Loan Pool,  (ii) the effect
of certain rates of prepayment,  based upon certain specified  assumptions for a
series of  Securities  and (iii)  priority of payment and maturity  dates of the
Securities.  An investor should  carefully review the information in the related
Prospectus  Supplement  concerning  the  different  consequences  of  the  risks
associated with the different types and classes of Securities. See "Maturity and
Prepayment  Considerations"  herein. A Trust may be subject to early termination
under the  circumstances  described  herein  under "The  Pooling  and  Servicing
Agreement  --  Termination;   Retirement  of  Securities"  and  in  the  related
Prospectus Supplement.

One or more  separate  elections  may be made to treat a  Trust,  or one or more
segregated  pools  of  assets  held by such  Trust,  as a real  estate  mortgage
investment conduit ("REMIC") for federal income tax purposes. If applicable, the
Prospectus  Supplement  for a series of  Securities  will specify which class or
classes of the related  series of  Securities  will be  considered to be regular
interests in a REMIC and which classes of Securities or other  interests will be
designated as the residual  interest in a REMIC.  Alternatively,  a Trust may be
treated as a grantor trust or as a partnership  for federal income tax purposes,
or may be treated for federal  income tax  purposes  as a mere  security  device
which constitutes a collateral arrangement for the issuance of secured debt. See
"Federal Income Tax Considerations" herein.

Offers of the  Securities  may be made  through one or more  different  methods,
including offerings through underwriters, as more fully described under "Methods
of Distribution" herein and in the related Prospectus Supplement.  There will be
no secondary market for any series of Securities prior to the offering  thereof.
There can be no assurance that a secondary market for any of the Securities will
develop  or, if it does  develop,  that it will offer  sufficient  liquidity  of
investment or will continue.

                                        2
<PAGE>

     No dealer,  salesman,  or any other person has been  authorized to give any
information, or to make any representations,  other than those contained in this
Prospectus or the related  Prospectus  Supplement,  and, if given or made,  such
information  must not be relied upon as having been authorized by the Company or
any  dealer,  salesman,  or any  other  person.  Neither  the  delivery  of this
Prospectus or the related  Prospectus  Supplement nor any sale made hereunder or
thereunder  shall under any  circumstances  create an implication that there has
been no change in the information herein or therein since the date hereof.  This
Prospectus and the related  Prospectus  Supplement are not an offer to sell or a
solicitation of an offer to buy any security in any  jurisdiction in which it is
unlawful to make such offer or solicitation.

                                TABLE OF CONTENTS
Caption                                                                     Page
- -------                                                                     ----
INCORPORATION OF CERTAIN DOCUMENTS BY
  REFERENCE ...............................................................    5

SUMMARY OF PROSPECTUS .....................................................    6

RISK FACTORS ..............................................................   15
     Risks Associated with the Securities .................................   15
     Risks associated with the Loans ......................................   16
     Risks associated with the Mortgage Loans .............................   16
     Risks Associated with the Contracts ..................................   18
     Legal Considerations .................................................   19

THE TRUSTS ................................................................   22

THE LOAN POOLS ............................................................   28
     General ..............................................................   28
     The Loan Pools .......................................................   28

UNDERWRITING PROGRAM ......................................................   30
     General ..............................................................   30
     Mortgage Loan Program ................................................   31
     Manufactured Housing Contract Program ................................   34

DESCRIPTION OF THE SECURITIES .............................................   35
     General ..............................................................   35
     Form of Securities ...................................................   38
     Assignment of Loans ..................................................   39
     Forward Commitments;
     Pre-Funding ..........................................................   40
     Payments on Loans; Deposits to Distribution Account ..................   41
     Withdrawals from the Principal and Interest Account ..................   44
     Distributions ........................................................   45
     Principal and Interest on the Securities .............................   45
     Advances .............................................................   46
     Reports to Securityholders ...........................................   47
     Collection and Other Servicing Procedures ............................   48
     Realization Upon Defaulted Loans .....................................   50
     Master Servicer ......................................................   50
     Sub-Servicing ........................................................   51

SUBORDINATION .............................................................   52

DESCRIPTION OF CREDIT ENHANCEMENT .........................................   53

HAZARD INSURANCE; CLAIMS THEREUNDER .......................................   58
     Hazard Insurance Policies ............................................   58

THE COMPANY ...............................................................   59

THE SERVICER ..............................................................   59

THE POOLING AND SERVICING AGREEMENT .......................................   59

     Servicing and Other Compensation and
     Payment of Expenses ..................................................   60
     Evidence as to Compliance ............................................   60
     Removal and Resignation of the Servicer ..............................   61
     Resignation of the Master Servicer ...................................   62
     Amendments ...........................................................   62
     Termination; Retirement of Securities ................................   62

THE TRUSTEE ...............................................................   63

YIELD CONSIDERATIONS ......................................................   65

MATURITY AND PREPAYMENT
     CONSIDERATIONS .......................................................   67

CERTAIN LEGAL ASPECTS OF THE LOANS
     AND RELATED MATTERS ..................................................   69
     Mortgage Loans .......................................................   69
     Manufactured Housing Contracts .......................................   76

FEDERAL INCOME TAX CONSIDERATIONS .........................................   82

     General ..............................................................   82
     Grantor Trust Securities .............................................   82
     REMIC Securities .....................................................   84
     Debt Securities ......................................................   90
     Discount and Premium .................................................   91
     Backup Withholding ...................................................   94
     Foreign Investors ....................................................   94
     Taxation of the Securities Classified as
         Partnership Interests ............................................   95

STATE TAX CONSIDERATIONS ..................................................   95

ERISA CONSIDERATIONS ......................................................   95

LEGAL INVESTMENT MATTERS ..................................................   98

USE OF PROCEEDS ...........................................................   99

METHODS OF DISTRIBUTION ...................................................   99

LEGAL MATTERS .............................................................  100

ADDITIONAL INFORMATION ....................................................  100

INDEX OF PRINCIPAL DEFINITIONS ............................................  101

                                        3
<PAGE>

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

                                        4
<PAGE>

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All  documents  filed by each  respective  Trust  pursuant  to Sections
13(a),  13(c),  14 or 15(d) of the Exchange Act  subsequent  to the date of this
Prospectus  and prior to the  termination  of the offering of the  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 Access  Financial  Lending  Corp.,  400 Highway 169 South,
Suite  400,  Post  Office Box  26365,  St.  Louis  Park,  Minnesota  55426-0365,
Attention: Corporate Compliance (telephone number 612-542-6500).

                                        5

<PAGE>

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

                              SUMMARY OF PROSPECTUS

         The following summary of certain pertinent  information is qualified in
its entirety by reference to the  detailed  information  appearing  elsewhere in
this Prospectus and by reference to the information  with respect to each series
of  Securities  contained  in  the  Prospectus  Supplement  to be  prepared  and
delivered in connection with the offering of such series. Capitalized terms used
in this summary that are not otherwise  defined shall have the meanings ascribed
thereto in this Prospectus.  An index indicating where certain terms used herein
are defined appears at the end of this Prospectus.

Securities Offered.................. Asset Backed Securities (the "Securities").

Company............................. Access Financial  Lending  Corp.,  together
                                       with   one  or  more   subsidiaries   and
                                       affiliated  institutions  from  which any
                                       Trust may acquire Loans.

Servicer............................ One or more  servicers  for each  series of
                                       Securities   will  be  specified  in  the
                                       related   Prospectus   Supplement.    The
                                       Company may act as Servicer.

Master Servicer..................... A master  servicer (the "Master  Servicer")
                                       may   be   specified   in   the   related
                                       Prospectus  Supplement  for  the  related
                                       series of Securities. The Company may act
                                       as Master  Servicer.  See "Description of
                                       the Securities -- Master Servicer."

Sub-Servicers....................... The Servicer may service the Loans directly
                                       or  through  one  or  more  sub-servicers
                                       (each, a  "Sub-Servicer")  (any servicer,
                                       Sub-Servicer    and   Master    Servicer,
                                       collectively the "Servicer")  pursuant to
                                       one or more sub-servicing agreements. See
                                       "Description   of   the   Securities   --
                                       Sub-Servicing."

Trustee............................. The trustee (the "Trustee") for each series
                                       of  Securities  will be  specified in the
                                       related Prospectus Supplement.

The Securities...................... Issuance  of  Securities.  Each  series  of
                                       Securities   will   be   issued   at  the
                                       direction  of the  Company  by a separate
                                       Trust  (each,  a  "Trust").  The  primary
                                       assets of each  Trust  will  consist of a
                                       segregated  pool (each, a "Loan Pool") of
                                       (A) (i) conventional  one- to four-family
                                       residential    mortgage    loans,    (ii)
                                       multi-family  residential mortgage loans,
                                       (iii)  mixed  use  mortgage  loans,  (iv)
                                       cooperative  apartment  loans  secured by
                                       security  interests in shares issued by a
                                       cooperative housing  corporation,  or (v)
                                       home improvement loans (collectively, the
                                       "Mortgage Loans") or (B) installment loan
                                       contracts and installment loan agreements
                                       for manufactured  homes (the "Contracts")
                                       (the  Mortgage  Loans  and the  Contracts
                                       together, the "Loans"),  acquired by such
                                       Trust from the Company.  The Company will
                                       originate  the Loans or acquire the Loans
                                       from   one  or  more   originators.   The
                                       Securities   issued   by  any  Trust  may
                                       represent  beneficial ownership interests
                                       in the related  Loans held by the related
                                       Trust,  or may represent  debt secured by
                                       such Loans,  as  described  herein and in
                                       the   related   Prospectus    Supplement.
                                       Securities  which  represent   beneficial
                                       ownership  interests in the related Trust
                                       will be referred to as  "Certificates" in
                                       the   related   Prospectus    Supplement;
                                       Securities which represent debt issued by
                                       the related  Trust will be referred to as
                                       "Notes"   in   the   related   Prospectus
                                       Supplement.

                                       Each Trust will be  established  pursuant
                                       to  to  an  agreement   (each,  a  "Trust
                                       Agreement") byand between the Company and
                                       the  Trustee  named  therein.  Each Trust
                                       Agreement  will describe the related pool

- --------------------------------------------------------------------------------
                                       
                                        6
<PAGE>
                                       
- --------------------------------------------------------------------------------
                                       of assets to be held in trust  (each such
                                       asset pool,  the "Trust  Estate"),  which
                                       will include the related Loans and, if so
                                       specified   in  the  related   Prospectus
                                       Supplement,  may include any  combination
                                       of  a  mortgage  pool  insurance  policy,
                                       letter  of  credit,   financial  guaranty
                                       insurance policy,  special hazard policy,
                                       reserve  fund or  other  form  of  Credit
                                       Enhancement.

                                       The  Loans  held  by each  Trust  will be
                                       serviced  by the  Servicer  pursuant to a
                                       servicing  agreement  (each, a "Servicing
                                       Agreement") by and among the Company, the
                                       related Servicer and the related Trustee.

                                       With respect to Securities that represent
                                       debt  issued by the  related  Trust,  the
                                       related   Trust   will   enter   into  an
                                       indenture  (each,  an "Indenture") by and
                                       between such Trust and the trustee  named
                                       on   such   Indenture   (the   "Indenture
                                       Trustee"),  as set  forth in the  related
                                       Prospectus  Supplement.  Securities  that
                                       represent  beneficial ownership interests
                                       in  the  related  Trust  will  be  issued
                                       pursuant to the related Trust Agreement.

                                       In the case of any individual  Trust, the
                                       contractual  arrangements relating to the
                                       establishment of the Trust, the servicing
                                       of the related  Loans and the issuance of
                                       the related  Securities  may be contained
                                       in a  single  agreement,  or  in  several
                                       agreements  which combine certain aspects
                                       of the  Trust  Agreement,  the  Servicing
                                       Agreement  and  the  Indenture  described
                                       above  (for   example,   a  pooling   and
                                       servicing  agreement,  or a servicing and
                                       collateral  management  agreement).   For
                                       purposes  of this  Prospectus,  the  term
                                       "Pooling and Servicing Agreement" as used
                                       with    respect   to   a   Trust   means,
                                       collectively,  and  except  as  otherwise
                                       specified,   any   and   all   agreements
                                       relating  to  the  establishment  of  the
                                       related  Trust,   the  servicing  of  the
                                       related  Loans  and the  issuance  of the
                                       related Securities.

                                     Securities  Will Be  Recourse to the Assets
                                       of  the  Related  Trust  Only.  The  sole
                                       source  of  payment  for  any  series  of
                                       Securities  will  be  the  assets  of the
                                       related  Trust (i.e.,  the related  Trust
                                       Estate).   The  Securities  will  not  be
                                       obligations,     either    recourse    or
                                       non-recourse    (except    for    certain
                                       non-recourse    debt   described    under
                                       "Federal Income Tax Considerations"),  of
                                       the   Company,    the    Servicer,    any
                                       Sub-Servicer or any Person other than the
                                       related Trust.  In the case of Securities
                                       that   represent   beneficial   ownership
                                       interest  in the  related  Trust  Estate,
                                       such   Securities   will   represent  the
                                       ownership  of  such  Trust  Estate;  with
                                       respect to Securities that represent debt
                                       issued  by  the   related   Trust,   such
                                       Securities will be secured by the related
                                       Trust   Estate.    Notwithstanding    the
                                       foregoing,   certain   types  of   Credit
                                       Enhancement, such as a financial guaranty
                                       insurance  policy or a letter of  credit,
                                       may constitute a full recourse obligation
                                       of the issuer of such Credit  Enhancement
                                       if so specified in the related Prospectus
                                       Supplement.

                                     General   Nature  of  the   Securities   as
                                       Investments.  The Securities will consist
                                       of two basic types: (i) Securities of the
                                       fixed-income    type   ("    Fixed-Income
                                       Securities" or "Offered  Securities") and
                                       (ii)    Securities    of    the    equity
                                       participation type ("Equity Securities").
                                       No Class  of  Equity  Securities  will be
                                       offered  pursuant to this  Prospectus  or
                                       any Prospectus Supplement related hereto.
                                       Fixed-Income Securities will generally be
                                       styled  as  debt  instruments,  having  a
                                       principal   balance   and   a   specified
                                       interest   rate   ("   Interest   Rate").
                                       Fixed-Income  Securities  may  be  either
                                       beneficial  ownership  interests  in  the
                                       related Loans held by the related  Trust,
                                       or may  represent  debt  secured  by such

- --------------------------------------------------------------------------------
                                      
                                        7

<PAGE>

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

                                       Loans.    Each   series   or   class   of
                                       Fixed-Income   Securities   may   have  a
                                       different  Interest Rate,  which may be a
                                       fixed or adjustable  Interest  Rate.  The
                                       related   Prospectus    Supplement   will
                                       specify the Interest Rate for each series
                                       or class of Fixed-Income  Securities,  or
                                       the initial  Interest Rate and the method
                                       for determining subsequent changes to the
                                       Interest Rate.

                                       A series may include one or more  classes
                                       of   Fixed-Income    Securities   ("Strip
                                       Securities")  entitled  (i) to  principal
                                       distributions,   with   disproportionate,
                                       nominal or no interest distributions,  or
                                       (ii)  to  interest  distributions,   with
                                       disproportionate, nominal or no principal
                                       distributions.  In addition, a series may
                                       include   two   or   more    classes   of
                                       Fixed-Income Securities that differ as to
                                       timing,  sequential  order,  priority  of
                                       payment,   Interest  Rate  or  amount  of
                                       distributions of principal or interest or
                                       both,  or as to  which  distributions  of
                                       principal  or  interest  or  both  on any
                                       class may be made upon the  occurrence of
                                       specified  events,  in accordance  with a
                                       schedule or  formula,  or on the basis of
                                       collections  from designated  portions of
                                       the related  Loan Pool,  which series may
                                       include   one   or   more    classes   of
                                       Fixed-Income     Securities     ("Accrual
                                       Securities"), as to which certain accrued
                                       interest  will  not  be  distributed  but
                                       rather  will be  added  to the  principal
                                       balance (or nominal principal balance, in
                                       the case of Accrual  Securities which are
                                       also  Strip  Securities)  thereof on each
                                       Payment Date, as hereinafter  defined and
                                       in  the  manner  described  herein  under
                                       "Description   of   the   Securities   --
                                       General"  and  specified  in the  related
                                       Prospectus Supplement.

                                       If so provided in the related  Prospectus
                                       Supplement,  a series of  Securities  may
                                       include  one or  more  other  classes  of
                                       Fixed-Income  Securities   (collectively,
                                       the "Senior  Securities") that are senior
                                       to  one  or   more   other   classes   of
                                       Fixed-Income  Securities   (collectively,
                                       the "Subordinate  Securities") in respect
                                       of certain distributions of principal and
                                       interest  and  allocations  of  losses on
                                       Loans.  In addition,  certain  classes of
                                       Senior (or Subordinate) Securities may be
                                       senior to other  classes  of  Senior  (or
                                       Subordinate)  Securities  in  respect  of
                                       such distributions or losses.

                                       Equity   Securities  will  represent  the
                                       right  to  receive  the  proceeds  of the
                                       related  Trust  Estate after all required
                                       payments    have   been   made   to   the
                                       Securityholders     of    the     related
                                       Fixed-Income   Securities   (both  Senior
                                       Securities and  Subordinate  Securities),
                                       and  following  any required  deposits to
                                       any   reserve   account   which   may  be
                                       established   for  the   benefit  of  the
                                       Fixed-Income      Securities.      Equity
                                       Securities   may   constitute   what  are
                                       commonly  referred  to as  the  "residual
                                       interest",  "seller's  interest"  or  the
                                       "general partnership interest", depending
                                       upon the  treatment of the related  Trust
                                       for  federal  income  tax  purposes.   As
                                       distinguished   from   the   Fixed-Income
                                       Securities,  the Equity  Securities  will
                                       not be  styled as  having  principal  and
                                       interest components.  Any losses suffered
                                       by  the  related   Trust  will  first  be
                                       absorbed by the  related  class of Equity
                                       Securities,  as  described  herein  under
                                       "Description of the Securities --General"
                                       and  specified in the related  Prospectus
                                       Supplement.

                                       No Class  of  Equity  Securities  will be
                                       offered  pursuant to this  Prospectus  or
                                       any Prospectus Supplement related hereto.
                                       Equity  Securities  may be  offered  on a
                                       private  placement basis or pursuant to a
                                       separate  Registration  Statement  to  be
                                       filed by the  Company. In  addition,  the

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

                                        8

<PAGE>

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

                                       Company may initially or permanently hold
                                       any  Equity   Securities  issued  by  any
                                       Trust.

                                     General  Payment Terms  of  Securities.  As
                                       provided  in  the  related   Pooling  and
                                       Servicing   Agreement  and  as  described
                                       herein   under    "Description   of   the
                                       Securities  -- General"  and as specified
                                       in  the  related  Prospectus  Supplement,
                                       Securityholders   will  be   entitled  to
                                       receive  payments on their  Securities on
                                       specified dates (each, a "Payment Date").
                                       Payment    Dates    with    respect    to
                                       Fixed-Income    Securities   will   occur
                                       monthly,  quarterly or semi-annually,  as
                                       specified   in  the  related   Prospectus
                                       Supplement;     Payments     on    Equity
                                       Securities,  if any, will occur  monthly,
                                       quarterly or  semi-annually  as specified
                                       in the related Prospectus Supplement.

                                       The related  Prospectus  Supplement  will
                                       specify  a  date  (the   "Record   Date")
                                       preceding  such Payment Date, as of which
                                       the Trustee or its paying  agent will fix
                                       the identity of the  Securityholders  for
                                       the purpose of receiving  payments on the
                                       next succeeding Payment Date.

                                       Each Pooling and Servicing Agreement will
                                       specify a period  (each,  a "  Remittance
                                       Period")  antecedent to each Payment Date
                                       (for example,  in the case of monthly-pay
                                       Securities,  the calendar month preceding
                                       the month in which a Payment  Date occurs
                                       or   such   other   specified    period).
                                       Collections  received on or with  respect
                                       to the related  Loans during a Remittance
                                       Period will be required to be remitted by
                                       the Servicer to the related Trustee prior
                                       to the related  Payment  Date and will be
                                       used to fund payments to  Securityholders
                                       on  such   Payment   Date.   The  related
                                       Prospectus    Supplement   will   specify
                                       whether the related Pooling and Servicing
                                       Agreement  will  provide  that  all  or a
                                       portion of the principal  collected on or
                                       with respect to the related  Loans may be
                                       applied  by the  related  Trustee  to the
                                       acquisition of additional  Loans during a
                                       specified  period (rather than be used to
                                       fund    payments    of    principal    to
                                       Securityholders  during such period) with
                                       the result  that the  related  securities
                                       will  possess  an  interest-only  period,
                                       also commonly  referred to as a revolving
                                       period,  which  will  be  followed  by an
                                       amortization     period.     Any     such
                                       interest-only  or  revolving  period may,
                                       upon the  occurrence  of  certain  events
                                       described  herein under  "Description  of
                                       the   Securities   --  General"   and  as
                                       specified   in  the  related   Prospectus
                                       Supplement, terminate prior to the end of
                                       the  specified  period  and result in the
                                       earlier than expected amortization of the
                                       related Securities.

                                       In  addition,   the  related   Prospectus
                                       Supplement   will  specify   whether  the
                                       related  Pooling and Servicing  Agreement
                                       may provide that all or a portion of such
                                       collected  principal  may be  retained by
                                       the   Trustee   (and   held  in   certain
                                       temporary  investments,  including Loans)
                                       for a  specified  period  prior  to being
                                       used to fund  payments  of  principal  to
                                       Securityholders.

                                       The   result   of  such   retention   and
                                       temporary  investment  by the  Trustee of
                                       such  principal  would  be  to  slow  the
                                       amortization    rate   of   the   related
                                       Securities  relative to the  amortization
                                       rate of the related Loans,  or to attempt
                                       to  match  the  amortization  rate of the
                                       related  Securities  to  an  amortization
                                       schedule  established  at the  time  such
                                       Securities  are issued.  Any such feature
                                       applicable   to   any    Securities   may
                                       terminate  upon the  occurrence of events
                                       described  herein under  "Description  of
                                       
- --------------------------------------------------------------------------------

                                        9
<PAGE>

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

                                       the   Securities   --  General"   and  as
                                       specified   in  the  related   Prospectus
                                       Supplement,   resulting  in  the  current
                                       distribution of principal payments to the
                                       specified    Securityholders    and    an
                                       acceleration of the  amortization of such
                                       Securities.

                                       Neither the Securities nor the underlying
                                       Loans  will be  guaranteed  or insured by
                                       any      governmental      agency      or
                                       instrumentality   or  the  Company,   the
                                       Servicer,   any  Master   Servicer,   any
                                       Sub-Servicer or any of their affiliates.

No Investment Companies............. Neither  the   Company  nor  any Trust will
                                       register as an "investment company" under
                                       the  Investment  Company Act of 1940,  as
                                       amended (the "Investment Company Act").

Cross-Collateralization............  The source  of  payment for  Securities  of
                                       each  series  will be the  assets  of the
                                       related Trust Estate only.  However,  the
                                       related Prospectus Supplement may specify
                                       that a Trust Estate includes the right to
                                       receive  moneys  from a  common  pool  of
                                       Credit Enhancement which may be available
                                       for more than one  series of  Securities,
                                       such as a  master  reserve  account  or a
                                       master insurance policy.  Notwithstanding
                                       the  foregoing,  no  collections  on  any
                                       Loans held by any Trust may be applied to
                                       the payment of  Securities  issued by any
                                       other Trust (except to the limited extent
                                       that  certain  collections  in  excess of
                                       amounts   needed   to  pay  the   related
                                       Securities  may be deposited in a common,
                                       master  reserve   account  that  provides
                                       Credit  Enhancement  for  more  than  one
                                       series of Securities).

The Loan Pools...................... Each  Trust  Estate will consist  primarily
                                       of  Loans  secured  by  liens  on  one-to
                                       four-family    residential    properties,
                                       multi-family    residential   properties,
                                       mixed   use    properties,    cooperative
                                       apartments or installment  loan contracts
                                       and   installment   loan  agreements  for
                                       manufactured   homes  (such  liens,   the
                                       "Mortgages",  and  such  property,  the "
                                       Property"),  located  in  any  one of the
                                       fifty  states,  the District of Columbia,
                                       Puerto Rico or any other  Territories  of
                                       the  United  States.  All Loans will have
                                       been  acquired by the related  Trust from
                                       the Company or at the Company's direction
                                       from one or more  originators.  All Loans
                                       will have been  originated  either by (i)
                                       one or more institutions  affiliated with
                                       the    Company,    (ii)   one   or   more
                                       institutions    unaffiliated   with   the
                                       Company   or  (iii)   the   Company.   In
                                       addition,  the Loans may be  purchased by
                                       the Company as bulk  acquisitions  ("Bulk
                                       Acquisitions")   or   on  a   "spot"   or
                                       negotiated       basis       ("Negotiated
                                       Transactions").  The Loans generally will
                                       have  been  originated  pursuant  to  the
                                       Company's   underwriting   guidelines  in
                                       effect  as of the date on which  the Loan
                                       was submitted to the Company  pursuant to
                                       the  Company's  Loan  Program (as defined
                                       herein). See "Underwriting  Program." For
                                       a description  of the types of Loans that
                                       may be included  in the Loan  Pools,  see
                                       "The Loan Pools--The Loans."

                                       If  specified  in the related  Prospectus
                                       Supplement, Loans that are converted from
                                       an  adjustable  rate to a fixed rate will
                                       be   repurchased   by  the   Company   or
                                       purchased by the applicable Sub-Servicer,
                                       Servicer   or   another   party,   or   a
                                       designated remarketing agent will use its
                                       best  efforts to arrange the sale thereof
                                       as  further  described  herein.  See "The
                                       Loan Pools."

                                       A  Current  Report  on Form  8-K  will be
                                       available to purchasers  or  underwriters
                                       of the related  series of Securities  and
                                       
- --------------------------------------------------------------------------------

                                       10

<PAGE>

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

                                       will  generally be filed,  together  with
                                       the   related   Pooling   and   Servicing
                                       Agreement,   with  the   Securities   and
                                       Exchange  Commission  within fifteen days
                                       after  the   initial   issuance  of  such
                                       series.
Forward Commitments;
  Pre-Funding.......................  A Trust may enter into an agreement (each,
                                       a "Forward Purchase  Agreement") with the
                                       Company whereby the Company will agree to
                                       transfer    additional   Loans   (the   "
                                       Subsequent  Loans")  to such  Trust  from
                                       time  to  time  during  the  time  period
                                       specified   in  the  related   Prospectus
                                       Supplement  (the "Funding  Period").  Any
                                       Forward  Purchase  Agreement will require
                                       that any Loans so  transferred to a Trust
                                       conform to the requirements  specified in
                                       such  Forward  Purchase  Agreement,  this
                                       Prospectus  and  the  related  Prospectus
                                       Supplement.   In  addition,  the  Forward
                                       Purchase  Agreement  will  state that the
                                       Company    shall   only    transfer   the
                                       Subsequent Loans upon the satisfaction of
                                       certain  conditions,  including  that the
                                       Company shall have delivered  opinions of
                                       counsel (including bankruptcy,  corporate
                                       and tax  opinions)  with  respect  to the
                                       transfer of the  Subsequent  Loans to the
                                       Certificate  Insurer, the Rating Agencies
                                       and the  Trustee.  If a Forward  Purchase
                                       Agreement is to be utilized,  the related
                                       Trustee  will be required to deposit in a
                                       segregated  account (each, a "Pre-Funding
                                       Account")  a  portion  of  the   proceeds
                                       received  by the  Trustee  in  connection
                                       with the sale of one or more  classes  of
                                       Securities  of the related  series  (such
                                       amount, the "Pre-Funded  Amount").  Prior
                                       to  the   investment  of  the  Pre-Funded
                                       Amount   in   additional    Loans,   such
                                       Pre-Funded Amount will be invested in one
                                       or   more   Eligible   Investments.   Any
                                       Eligible  Investment must mature no later
                                       than the  Business  Day prior to the next
                                       Distribution Date.

                                       During any  Funding  Period,  the Company
                                       will be  obligated  (subject  only to the
                                       availability  thereof) to transfer to the
                                       related Trust Fund, additional Loans from
                                       time to time during such Funding  Period.
                                       Such additional Loans will be required to
                                       satisfy certain eligibility criteria more
                                       fully set forth in the related Prospectus
                                       Supplement  which  eligibility   criteria
                                       will be consistent  with the  eligibility
                                       criteria  of the  Loans  included  in the
                                       Trust Fund as of the Closing Date subject
                                       to  such   exceptions  as  are  expressly
                                       stated in such Prospectus Supplement.

                                       Although the specific  parameters  of the
                                       Pre-Funding  Account  with respect to any
                                       issuance of Securities  will be specified
                                       in the related Prospectus Supplement,  it
                                       is  anticipated  that:  (a)  the  Funding
                                       Period  will not exceed 120 days from the
                                       related   Closing  Date,   (b)  that  the
                                       additional  Loans to be  acquired  during
                                       the Funding Period will be subject to the
                                       same  representations  and  warranties as
                                       the Loans  included in the related  Trust
                                       Fund on the Closing Date and (c) that the
                                       Pre-Funded  Amount will not exceed 25% of
                                       the  principal  amount of the  Securities
                                       issued pursuant to a particular offering.

Credit Enhancement.................. If so   specified    in   the    Prospectus
                                       Supplement, the Trust Estate with respect
                                       to any series of  Securities  may include
                                       any one or any combination of a letter of
                                       credit,  mortgage pool insurance  policy,
                                       special    hazard    insurance    policy,
                                       bankruptcy   bond,   financial   guaranty
                                       insurance  policy,  reserve fund or other
                                       type of  Credit  Enhancement  to  provide
                                       full  or  partial  coverage  for  certain
                                       defaults  and  losses   relating  to  the
                                       Loans.   Credit   support   also  may  be
                                       provided in the form of the related class
                                       of   Equity    Securities,    and/or   by
                                       subordination of  one or  more classes of

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

                                       11

<PAGE>

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

                                       Fixed-Income Securities in a series under
                                       which losses in excess of those  absorbed
                                       by any related class of Equity Securities
                                       are first  allocated  to any  Subordinate
                                       Securities  up  to  a  specified   limit,
                                       cross-support  among  groups  of Loans or
                                       overcollateralization.  If  specified  in
                                       the related  Prospectus  Supplement,  the
                                       mortgage pool insurance  policy will have
                                       certain    exclusions    from    coverage
                                       thereunder,  which may be  accompanied by
                                       one or more separate Credit  Enhancements
                                       that may be obtained to cover  certain of
                                       such  exclusions.  To the  extent not set
                                       forth  herein,  the  amount  and types of
                                       coverage,   the   identification  of  any
                                       entity providing the coverage,  the terms
                                       of   any    subordination   and   related
                                       information  will  be  set  forth  in the
                                       Prospectus   Supplement   relating  to  a
                                       series of Securities. See "Description of
                                       Credit Enhancement" and "Subordination."

Advances............................ If  specified  in  the  related  Prospectus
                                       Supplement, the Servicer may be obligated
                                       to make certain  advances with respect to
                                       payments of delinquent scheduled interest
                                       and/or  principal on the Loans,  but only
                                       to the extent that the Servicer  believes
                                       that such amounts will be  recoverable by
                                       it. Any such advance made by the Servicer
                                       with respect to a Loan is  recoverable by
                                       it as provided herein under  "Description
                                       of the Securities--Advances"  either from
                                       recoveries  on the specific Loan or, with
                                       respect to any such advance  subsequently
                                       determined to be  nonrecoverable,  out of
                                       funds  otherwise   distributable  to  the
                                       holders   of  the   related   series   of
                                       Securities, which may include the holders
                                       of any Senior Securities of such series.

                                       If  specified  in the related  Prospectus
                                       Supplement,  the Servicer may be required
                                       to  advance   Compensating   Interest  as
                                       defined  hereafter under  "Description of
                                       the Securities--Advances."

                                       In  addition,   the   Servicer   will  be
                                       required to pay all "out of pocket" costs
                                       and expenses  incurred in the performance
                                       of its servicing obligations, but only to
                                       the extent that the  Servicer  reasonably
                                       believes  that such amounts will increase
                                       Net  Liquidation  Proceeds on the related
                                       Loan.    See    "Description    of    the
                                       Securities--Advances."

Optional Termination................ The Servicer, the Company, or, if specified
                                       in the related Prospectus Supplement, the
                                       holders  of the  related  class of Equity
                                       Securities or the Credit  Enhancer may at
                                       their  respective   option  effect  early
                                       retirement  of  a  series  of  Securities
                                       through  the  purchase  of the  Loans and
                                       other assets in the related  Trust Estate
                                       under the circumstances and in the manner
                                       set forth  herein  under "The Pooling and
                                       Servicing         Agreement--Termination;
                                       Retirement  of  Securities"  and  in  the
                                       related Prospectus Supplement.  Generally
                                       such  parties  will  have the  repurchase
                                       option  only  after  the  aggregate  Pool
                                       principal  balance  has  declined  to ten
                                       percent or a  percentage  to be set forth
                                       in the related  Prospectus  Supplement of
                                       the initial Pool principal balance.

Mandatory Termination;
  Auction Sale...................... The Trustee,  the Servicer or certain other
                                       entities   specified   in   the   related
                                       Prospectus  Supplement may be required to
                                       effect  early  retirement  of a series of
                                       Securities by soliciting competitive bids
                                       for the  purchase  of the  related  Trust
                                       Estate   or   otherwise,    under   other
                                       circumstances and in the manner specified
                                       in    "The    Pooling    and    Servicing
                                       Agreement--Termination;   Retirement   of
                                       Securities" and in the related Prospectus
                                       Supplement.

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

                                       12

<PAGE>

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

                                     If set  forth  in the  related   Prospectus
                                       Supplement, the mandatory termination may
                                       take the form of an auction sale.  Within
                                       a  certain  period  following  the  first
                                       Remittance Date as of which the aggregate
                                       Pool  principal  balance is less than 10%
                                       or a percentage  set forth in the related
                                       Prospectus   Supplement  of  the  initial
                                       aggregate Pool principal balance,  if the
                                       optional  termination  right has not been
                                       exercised  by  the  parties  having  such
                                       right by such  date,  the  Trustee  shall
                                       solicit  bids  for  the  purchase  of all
                                       Loans  remaining  in  the  Trust.  In the
                                       event that satisfactory bids are received
                                       as specified  in the related  Pooling and
                                       Servicing   Agreement,   the   net   sale
                                       proceeds   will   be    distributed    to
                                       Certificateholders,  in the same order of
                                       priority  as   collections   received  in
                                       respect  of the  Loans.  If  satisfactory
                                       bids are not received,  the Trustee shall
                                       decline  to sell the  Loans and shall not
                                       be under any  obligation  to solicit  any
                                       further bids or otherwise  negotiate  any
                                       further sale of the Loans.  Such sale and
                                       consequent  termination of the Trust must
                                       constitute a "qualified  liquidation"  of
                                       each REMIC established by the Trust under
                                       Section 860F of the Internal Revenue Code
                                       of 1986, as amended,  including,  without
                                       limitation,   the  requirement  that  the
                                       qualified  liquidation takes place over a
                                       period not to exceed 90 days.

Legal Investment.................... Not all of the Loans in a  particular  Loan
                                       Pool   may    represent    first   liens.
                                       Accordingly,  as disclosed in the related
                                       Prospectus Supplement, certain classes of
                                       Offered  Securities  and by  the  related
                                       Prospectus  Supplement may not constitute
                                       "mortgage    related    securities"   for
                                       purposes of the Secondary Mortgage Market
                                       Enhancement Act of 1984 ("SMMEA") and, if
                                       so,  will  not be legal  investments  for
                                       certain types of institutional  investors
                                       under SMMEA.

                                       Institutions whose investment  activities
                                       are subject to legal  investment laws and
                                       regulations   or  to  review  by  certain
                                       regulatory  authorities may be subject to
                                       additional  restrictions on investment in
                                       certain  classes of Securities.  Any such
                                       institution  should consult its own legal
                                       advisors  in  determining  whether and to
                                       what   extent  a  class   of   Securities
                                       constitutes  legal  investments  for such
                                       investors. See "Legal Investment" herein.

ERISA Considerations................ A fiduciary of an employee benefit plan and
                                       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,     annuities     or
                                       arrangements   are   invested,   that  is
                                       subject to the Employee Retirement Income
                                       Security  Act  of  1974,  as  amended  ("
                                       ERISA"),  or  Section  4975  of the  Code
                                       (each  such  entity,   a  "Plan")  should
                                       carefully  review with its legal advisors
                                       whether   the   purchase  or  holding  of
                                       Securities   could   give   rise   to   a
                                       transaction  that is prohibited or is not
                                       otherwise  permissible either under ERISA
                                       or  Section  4975 of the Code.  Investors
                                       are advised to consult  their counsel and
                                       to review "ERISA  Considerations"  herein
                                       and in the Prospectus Supplement.

Federal Income Tax
  Considerations.................... Securities  of each series  offered  hereby
                                       will,  for federal  income tax  purposes,
                                       constitute either (i) interests ("Grantor
                                       Trust  Securities") in a Trust treated as
                                       a   grantor   trust   under    applicable
                                       provisions  of the  Code,  (ii)  "regular
                                       interests"  ("REMIC Regular  Securities")
                                       or "residual  interests" ("REMIC Residual
                                       Securities")  in  a  Trust  treated  as a
                                       REMIC   (or,   in   certain    instances,
                                       containing  one or  more  REMIC's)  under

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

                                       13
<PAGE>

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

                                       Sections  860A  through 860G of the Code,
                                       (iii)  debt  issued  by  a  Trust  ("Debt
                                       Securities") or (iv) interests in a Trust
                                       which  is  treated  as a  partnership  ("
                                       Partnership Interests").

                                       Investors  are  advised to consult  their
                                       tax  advisors  and  to  review   "Federal
                                       Income Tax Considerations"  herein and in
                                       the related Prospectus Supplement.

Registration of
  Securities........................ Securities  may be  represented  by  global
                                       securities registered in the name of Cede
                                       &  Co.   ("Cede"),   as  nominee  of  The
                                       Depository  Trust  Company  ("DTC"),   or
                                       another   nominee  as  specified  in  the
                                       related  Prospectus  Supplement.  In such
                                       case,   Securityholders   will   not   be
                                       entitled to receive definitive securities
                                       representing    such     Securityholders'
                                       interests,      except     in     certain
                                       circumstances described herein and in the
                                       related   Prospectus   Supplement.    See
                                       "Description of the  Securities--Form  of
                                       Securities" herein.

Ratings............................. Each  class  of   Fixed-Income   Securities
                                       offered    pursuant    to   the   related
                                       Prospectus  Supplement  will be  rated in
                                       one of the four highest rating categories
                                       by  one  or  more  "national  statistical
                                       rating organizations",  as defined in the
                                       Securities   Exchange  Act  of  1934,  as
                                       amended   (the   "Exchange   Act"),   and
                                       commonly    referred    to   as   "Rating
                                       Agencies".  Such ratings will address, in
                                       the opinion of such Rating Agencies,  the
                                       likelihood that the related Trust will be
                                       able  to  make  timely   payment  of  all
                                       amounts due on the  related  Fixed-Income
                                       Securities in  accordance  with the terms
                                       thereof.   Such   ratings   will  neither
                                       address   any    prepayment    or   yield
                                       considerations    applicable    to    any
                                       Securities      nor      constitute     a
                                       recommendation  to buy,  sell or hold any
                                       Securities.

                                       Equity Securities generally  will  not be
                                       rated,  but if such Securities are rated,
                                       they   likely   will   be   rated   below
                                       investment grade.

                                       The ratings  expected to be received with
                                       respect  to any  Securities  will  be set
                                       forth   in   the    related    Prospectus
                                       Supplement.

Risk Factors........................ For a  discussion  of certain  factors that
                                       should  be  considered   by   prospective
                                       investors  in the  Securities,  see "Risk
                                       Factors"   herein  and  in  the   related
                                       Prospectus Supplement.

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

                                       14
<PAGE>

                                  RISK FACTORS

         Investors should consider, among other things, the following factors in
connection with the purchase of the Securities.

Risks associated with the Securities

         The  assets  of the  Trust  Fund,  as  well  as any  applicable  Credit
Enhancement,  will be limited  and, if such  assets  and/or  Credit  Enhancement
becomes  insufficient to service the related Securities,  losses may result. The
Securities  will not represent an interest in or obligation,  either recourse or
non-recourse  (except for certain  non-recourse  debt  described  under "Federal
Income Tax Considerations"),  of the Company, the Servicer, the Master Servicer,
if any, or any person other than the related Trust.  The only obligations of the
foregoing  entities  with  respect  to the  Securities  or the Loans will be the
obligations (if any) of the Company,  the Servicer and the Master  Servicer,  if
any,  pursuant  to certain  limited  representations  and  warranties  made with
respect to the Loans,  the Servicer's  servicing  obligations  under the related
Pooling and Servicing Agreement  (including its limited  obligation,  if any, to
make certain  advances in the event of  delinquencies  on the Loans, but only to
the extent deemed  recoverable) and, if and to the extent expressly specified in
the related Prospectus  Supplement,  certain limited obligations of the Company,
Servicer,  applicable  Sub-Servicer,  or  another  party  in  connection  with a
purchase obligation  ("Purchase  Obligation") or an agreement to purchase or act
as remarketing agent with respect to a Convertible Loan (as defined herein) upon
conversion  to a  fixed  rate.  Notwithstanding  the  foregoing,  and  as  to be
specified  in  the  related  Prospectus  Supplement,  certain  types  of  Credit
Enhancement,  such as a  financial  guaranty  insurance  policy  or a letter  of
credit,  may constitute a full recourse  obligation of the issuer of such Credit
Enhancement. See "Description of Credit Enhancement" herein. Unless specified in
the related  Prospectus  Supplement,  neither the  Securities nor the underlying
Loans  will  be   guaranteed   or  insured   by  any   governmental   agency  or
instrumentality,  or by the  Company,  the  Trustee,  the  Servicer,  the Master
Servicer,  if any, any Sub-Servicer or any of their affiliates.  Proceeds of the
assets  included  in the  related  Trust  Estate for each  series of  Securities
(including the Loans and any form of Credit Enhancement) will be the sole source
of payments on the  Securities,  and there will be no recourse to the Company or
any other entity in the event that such proceeds are  insufficient  or otherwise
unavailable to make all payments provided for under the Securities.

         An investment in any Security may be an Illiquid Investment,  which may
result in the Securityholder  holding such investment to maturity.  There can be
no assurance  that a secondary  market for the Securities of any series or class
will develop or, if it does develop,  that it will provide  Securityholders with
liquidity of investment or that it will continue for the life of the  Securities
of any  series.  The  Prospectus  Supplement  for any series of  Securities  may
indicate that an underwriter  specified therein intends to establish a secondary
market in such Securities;  however,  no underwriter will be obligated to do so.
The Securities will not be listed on any securities exchange.

         Credit  Enhancement will be limited in amount and scope of coverage and
may  not be  sufficient  to  cover  losses.  With  respect  to  each  series  of
Securities,  Credit  Enhancement  will be provided  in limited  amounts to cover
certain types of losses on the  underlying  Loans.  Credit  Enhancement  will be
provided  in one or more of the forms  referred  to herein,  including,  but not
limited to: a letter of credit; a Purchase Obligation; a mortgage pool insurance
policy; a special hazard insurance  policy; a bankruptcy bond; a reserve fund; a
financial  guaranty  insurance  policy or other  type of Credit  Enhancement  to
provide partial  coverage for certain defaults and losses relating to the Loans.
Credit  Enhancement  also may be provided  in the form of the  related  class of
Equity  Securities,  subordination  of  one  or  more  classes  of  Fixed-Income
Securities  in a series  under which  losses in excess of those  absorbed by any
related  class of Equity  Securities  are  first  allocated  to any  Subordinate
Securities up to a specified limit,  cross-support  among groups of Loans and/or
overcollateralization.  In addition,  Credit  Enhancement may take the form of a
master  reserve  account,  into which certain  collections  in excess of amounts
needed to pay the related  Securities may be deposited,  which provides  support
for more than one series of Securities.  See "Subordination" and "Description of
Credit  Enhancement"  herein.  Regardless  of the  form  of  Credit  Enhancement
provided,  the  coverage  will be  limited  in amount  and in most cases will be
subject  to  periodic  reduction  in  accordance  with a  schedule  or  formula.
Furthermore,  such Credit Enhancements may provide only very limited coverage as
to certain types of losses, and may  provide  no  coverage as to  certain  other

                                       15

<PAGE>

types of losses.  Generally,  Credit  Enhancements do not directly or indirectly
guarantee to the investors any specified rate of prepayments.  To the extent not
set forth herein,  the amount and types of coverage,  the  identification of any
entity  providing  the  coverage,  the terms of any  subordination  and  related
information will be set forth in the Prospectus  Supplement relating to a series
of Securities. See "Description of Credit Enhancement" and "Subordination."

Risks associated with the Loans

         Bankruptcy of Obligors may cause losses.  General  economic  conditions
have an impact on the  ability of an obligor of a Loan (an  "Obligor")  to repay
the Loan.  Loss of earnings,  illness and other similar factors also may lead to
an increase in delinquencies and bankruptcy filings by Obligors. In the event of
personal  bankruptcy of an Obligor, it is possible that a Trust could experience
a loss with respect to such  Obligor's  Loan. In  conjunction  with an Obligor's
bankruptcy,  a bankruptcy  court may suspend or reduce the payments of principal
and  interest  to be paid with  respect to such Loan or  permanently  reduce the
principal  balance of such Loan thereby either delaying or permanently  limiting
the amount  received by the Trust with  respect to such Loan.  Moreover,  in the
event a bankruptcy  court  prevents  the  transfer of the related  Property to a
Trust, any remaining balance on such Loan may not be recoverable.

         Certain Loans may be  originated  or  structured  in  "non-traditional"
ways, which could increase risk. The Company's  underwriting standards consider,
among other things,  an obligor's  credit  history,  repayment  ability and debt
service-to-income  ratio,  as well as the value of the  property;  however,  the
Company's  Loan  Program (as  hereinafter  defined)  generally  provides for the
origination of Loans relating to non-conforming credits. Certain of the types of
loans  that  may  be  included   in  the  Loan  Pools  may  involve   additional
uncertainties not present in traditional types of loans. For example, certain of
the Loans may provide for escalating or variable  payments by the borrower under
the Loan,  as to which the Obligor is  generally  qualified  on the basis of the
initial  payment  amount.  In some  instances  the  Obligors'  income may not be
sufficient  to enable  them to  continue  to make  their loan  payments  as such
payments  increase and thus the likelihood of default will increase.  For a more
detailed discussion, see "Loan Program."

         Certain risks relating to differing  underwriting  criteria.  The Loans
used in a particular  Trust Fund may have been purchased by the Company from one
or more originators,  and may, to the extent specified in the related Prospectus
Supplement, have been originated using underwriting criteria different from that
of the Company.  However,  the Loans  included in a  particular  Trust Fund will
satisfy the criteria set forth in the related Prospectus Supplement.

Risks associated with the Mortgage Loans

         Junior Liens may experience  higher rates of delinquencies  and losses.
Certain of the Mortgage Loans will be secured by junior liens subordinate to the
rights of the mortgagee or  beneficiary  under each related  senior  mortgage or
deed of trust.  As a result,  the proceeds  from any  liquidation,  insurance or
condemnation proceedings will be available to satisfy the principal balance of a
mortgage  loan only to the extent that the  claims,  if any, of each such senior
mortgagee  or  beneficiary   are  satisfied  in  full,   including  any  related
foreclosure  costs.  In addition,  a mortgagee  secured by a junior lien may not
foreclose on the related mortgaged  property unless it forecloses subject to the
related  senior  mortgage  or  mortgages,  in which case it must  either pay the
entire amount of each senior mortgage to the applicable mortgagee at or prior to
the foreclosure sale or undertake the obligation to make payments on each senior
mortgage in the event of default  thereunder.  In servicing junior lien loans, a
Servicer  generally  would satisfy each such senior  mortgage at or prior to the
foreclosure  sale only to the extent that it determines any amounts so paid will
be recoverable from future payments and collections on such junior lien loans or
otherwise.  The Trusts  will not have any  source of funds to  satisfy  any such
senior mortgage or make payments due to any senior mortgagee. See "Certain Legal
Aspects of the Loans and Related Matters--Foreclosure."

         Property values may decline, leading to higher losses. An investment in
securities such as the Securities that generally represent  beneficial ownership
interests in the Mortgage Loans or debt secured by such  Mortgage  Loans  may be

                                       16
<PAGE>

affected by, among other things,  a decline in real estate values and changes in
the borrowers' financial condition. 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 Mortgage Loans. If the residential real estate market
should   experience  an  overall  decline  in  property  values  such  that  the
outstanding  balances of any senior liens,  the Mortgage Loans and any secondary
financing on the Properties in a particular Loan Pool become equal to or greater
than  the  value  of  the  Properties,   the  actual  rates  of   delinquencies,
foreclosures and losses could be higher than those now generally  experienced in
the  nonconforming  credit  mortgage  lending  industry.  Such a  decline  could
extinguish the interest of the related Trust in the Properties before having any
effect on the interest of the related senior mortgagee. In addition, in the case
of Mortgage Loans that are subject to negative amortization, due to the addition
to principal balance of deferred interest ("Deferred  Interest"),  the principal
balances of such  Mortgage  Loans could be increased to an amount equal to or in
excess  of the  value  of the  underlying  Properties,  thereby  increasing  the
likelihood  of  default.  To the extent  that such losses are not covered by the
applicable  Credit  Enhancement,  holders of Securities of the series evidencing
interests  in the related  Loan Pool will bear all risk of loss  resulting  from
default  by  Obligors  and  will  have to look  primarily  to the  value  of the
Properties for recovery of the outstanding  principal and unpaid interest on the
defaulted Mortgage Loans.

         Balloon Loans may experience  higher rates of delinquencies and losses.
Certain of the Mortgage Loans may constitute " Balloon Loans." Balloon Loans are
originated  with a  stated  maturity  of less  than  the  period  of time of the
corresponding  amortization  schedule.  Consequently,  upon  the  maturity  of a
Balloon Loan, the Obligor will be required to make a "balloon" payment that will
be  significantly  larger than such Obligor's  previous  monthly  payments.  The
ability of such a Obligor to repay a Balloon  Loan at maturity  frequently  will
depend on such Obligor's  ability to refinance the Mortgage Loan. The ability of
a Obligor to  refinance  such a Mortgage  Loan will be  affected  by a number of
factors,  including the level of available mortgage rates at the time, the value
of the related  Property,  the  Obligor's  equity in the related  Property,  the
financial condition of the Obligor, the tax laws and general economic conditions
at the time.

         Although a low interest rate environment may facilitate the refinancing
of a balloon  payment,  the receipt and reinvestment by  Securityholders  of the
proceeds in such an environment  may produce a lower return than that previously
received in respect of the related  Mortgage Loan.  Conversely,  a high interest
rate  environment  may make it more  difficult  for the Obligor to  accomplish a
refinancing and may result in  delinquencies  or defaults.  None of the Company,
the Servicer,  the Master Servicer, if any, any Sub-Servicer or the Trustee will
be obligated to provide funds to refinance any Mortgage Loan,  including Balloon
Loans.

         Foreclosure  of  Properties  may  be  subject  to  substantial   delay,
resulting in longer maturity  securities as well as higher losses. Even assuming
that  the  Properties   provide  adequate   security  for  the  Mortgage  Loans,
substantial  delays could be encountered in connection  with the  liquidation of
defaulted  Mortgage  Loans and  corresponding  delays in the  receipt of related
proceeds  by the  Securityholders  could  occur.  An  action to  foreclose  on a
Property  securing a Mortgage  Loan is  regulated by state  statutes,  rules and
judicial  decisions  and is subject to many of the delays and  expenses of other
lawsuits  if defenses  or  counterclaims  are  interposed,  sometimes  requiring
several  years to  complete.  Furthermore,  in some states an action to obtain a
deficiency judgment is not permitted following a nonjudicial sale of a Property.
In the event of a default by a Obligor, these restrictions,  among other things,
may impede the ability of the  Servicer to  foreclose on or sell the Property or
to  obtain  liquidation  proceeds  (net of  expenses)  ("Liquidation  Proceeds")
sufficient to repay all amounts due on the related  Mortgage  Loan. The Servicer
will be entitled to deduct from  Liquidation  Proceeds all  expenses  reasonably
incurred in attempting to recover amounts due on the related liquidated Mortgage
Loan (" Liquidated  Mortgage  Loan") and not yet repaid,  including  payments to
prior lienholders, accrued Servicing Fees, legal fees and costs of legal action,
real estate taxes, and maintenance and preservation  expenses. In the event that
any Properties fail to provide adequate  security for the related Mortgage Loans
and  insufficient  funds are available from any applicable  Credit  Enhancement,
Securityholders could experience a loss on their investment.

         Liquidation  expenses with respect to defaulted  Mortgage  Loans do not
vary directly with the outstanding principal balance of the Mortgage Loan at the
time of default.  Therefore,  assuming  that a servicer  takes the same steps in
realizing  upon a defaulted  Mortgage  Loan having a small  remaining  principal
balance as it would in the case of a  defaulted  Mortgage  Loan  having a larger

                                       17
<PAGE>

principal  balance,  the amount realized after expenses of liquidation  would be
less  as a  percentage  of the  outstanding  principal  balance  of the  smaller
principal  balance  Mortgage Loan than would be the case with a larger principal
balance Mortgage Loan.

         Under  environmental  legislation and judicial decisions  applicable in
various  states,  a secured party that takes a deed in lieu of  foreclosure,  or
acquires at a foreclosure sale a Property that,  prior to foreclosure,  has been
involved in decisions or actions which may lead to  contamination of a Property,
may be liable for the costs of cleaning up the  purportedly  contaminated  site.
Although such costs could be  substantial,  it is unclear  whether they would be
imposed on a holder of a mortgage Note (such as a Trust) which,  under the terms
of the Pooling and Servicing  Agreement,  is not required to take an active role
in operating  the  Properties.  See "Certain  Legal Aspects of Loans and Related
Matters--Environmental Legislation."

         Certain of the  Properties  relating to Mortgage Loans may not be owner
occupied. It is possible that the rate of delinquencies, foreclosures and losses
on Mortgage Loans secured by non-owner occupied  properties could be higher than
for loans secured by the primary residence of the Obligor.

         Geographic  Concentration of Properties may result in higher losses, if
particular regions experience downturns. Certain geographic regions from time to
time will  experience  weaker regional  economic  conditions and housing markets
than will other regions, and, consequently, will experience higher rates of loss
and  delinquency on mortgage  loans  generally.  The Mortgage  Loans  underlying
certain  series of Securities  may be  concentrated  in such  regions,  and such
concentrations  may present risk  considerations  in addition to those generally
present  for  similar  mortgage  loan  asset-backed   securities   without  such
concentrations.   Information  with  respect  to  geographic   concentration  of
Properties  will be specified in the related  Prospectus  Supplement  or related
Current Report on Form 8-K.

Risks associated with the Contracts

         Security  Interests in the Manufactured  Homes may not be perfected and
the Trust may not realize  upon the full amount due under the related  Contract.
Each Contract is secured by a security  interest in a Manufactured Home together
with,  in the case of land  secured  contracts,  the real  estate  on which  the
related  Manufactured  home  is  located  (such  Contracts,  the  "Land  Secured
Contracts").  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 (the "UCC") as adopted in the states in
which the Manufactured  Homes are located and such states'  certificate of title
statutes, but generally not their real estate laws. Under such federal and state
laws,  a number of  factors  may limit the  ability  of a holder of a  perfected
security interest in Manufactured  Homes to realize upon such Manufactured Homes
or may limit the amount  realized  to less than the amount due under the related
Contract. See "Certain Legal Aspects of the Loans -Contracts."

         In addition,  because of the expense and  administrative  inconvenience
involved,  the Company will not amend any  certificates  of title related to any
Manufactured Home to change the lienholder specified therein to the Trustee, and
will not execute any transfer  instrument  (including,  among other instruments,
UCC-3 assignments)  relating to any Manufactured Home in favor of the Trustee or
note thereon the Trustee's  interest.  Such amendment would require,  consistent
with the law of the related State, filings at the state or county level for each
Contract.  The  Company  believes  it is  industry  practice  not to  make  such
amendments,  and does not do so for its own  benefit.  As a result,  the Company
will  remain  the  lienholder  on  the  certificate  of  title  relating  to the
Manufactured  Home.  In some  states,  in the  absence  of  such  an  amendment,
execution or notation, the assignment to the Trustee of the security interest in
the  Manufactured  Homes  located  therein may not be effective or such security
interest may not be perfected.  If any otherwise  effectively  assigned security
interest  in favor of the  Trustee  is not  perfected,  such  assignment  of the
security  interest to the Trustee may not be effective  against creditors of the
Company  to the  extent  it  continues  to be  specified  as  lienholder  on any
certificate of title or as secured party on any UCC filing, or against a trustee
in bankruptcy of the Company.

         Each  Contract  (other than a Land Secured  Contract)  will be "chattel
paper" as  defined  in the UCC in  effect  in  Minnesota  (where  the  Company's
executive  office  is  currently  located),  and the  jurisdiction  in which the

                                       18
<PAGE>

related Manufactured Home was located at origination. Under the UCC as in effect
in each such  jurisdiction,  the sale of  chattel  paper is  treated in a manner
similar to perfection of a security interest in chattel paper. Under the Pooling
and Servicing Agreement,  the Trustee will have possession of the Contracts.  In
addition,   the  Company  will  make  appropriate  filings  of  UCC-1  financing
statements  in the  office  of the  Secretary  of State of the  state  where its
principal place of business is located to give notice of the Trustee's ownership
of the Contracts.  The Trustee's  interest in the Contracts  could,  through the
fraud or negligence of the Trustee,  be defeated if a subsequent  purchaser were
able to  take  physical  possession  of the  Contracts  without  notice  of such
assignment.

         Further,  because  of the  expenses  and  administrative  inconvenience
involved,  the assignment of mortgages or deeds of trust to the Trustee will not
be recorded with respect to the mortgages or deeds of trust (each, a "Mortgage")
securing  each Land Secured  Contract.  Recordation  of such  assignments  would
require  the Company to retain  counsel in the  respective  state,  and make the
appropriate  filing  at the local  level.  The  Company  believes  the  industry
practice not to make such filings,  and does not do so for its own benefit.  The
failure to record the  assignments to the Trustee of the Mortgage  securing Land
Secured  Contracts  may result in the sale of such  Contracts  or the  Trustee's
rights in the land secured by the Mortgage being  ineffective  against creditors
of the  Company or against a trustee in  bankruptcy  of the Company or against a
subsequent  purchaser of such Contracts from the Company,  without notice of the
sale to the  Trustee.  See "The  Loan  Pool"  herein  for a  description  of the
programs under which Contracts are originated or purchased by the Company.

Legal Considerations

         Bankruptcy of the Company could prevent  timely  payment of amounts due
to the Trust.  In the event of the  bankruptcy  of the Company at a time when it
holds an Equity  Security,  a  trustee  in  bankruptcy  of the  Company,  or its
creditors could attempt to  recharacterize  the sale of the Loans to the related
Trust as a borrowing by the Company, with the result, if such recharacterization
is upheld,  that the  Securityholders  would be deemed creditors of the Company,
secured by a pledge of the Loans. In such a case, a bankruptcy court may suspend
or reduce the  payment of  principal  and  interest  to the  Securityholders  or
permanently reduce the principal balance of the Securities,  thereby delaying or
permanently limiting the amounts received by the  Securityholders.  In addition,
if the  Company  is the  Servicer,  a  bankruptcy  of the  Company  may  disrupt
servicing of the Loans,  causing  losses or a delay in timely payment of amounts
due the  Securityholders.  The Pooling and Servicing Agreement will provide that
bankruptcy  of the Servicer is an event of default and the Back-up  Servicer may
take over servicing in such a case.  However,  a bankruptcy  court may hold that
such provision is unenforceable as an executory  contract  triggered only by the
bankruptcy of the contracting party.

         Prepayments and repurchases may adversely  affect the yield to maturity
of the  Securities.  The yield to maturity of the Securities of each series will
depend on the rate of payment of principal (including prepayments,  liquidations
due to defaults,  and repurchases due to conversion of adjustable-rate  mortgage
loans ("ARM  Loans") to  fixed-rate  loans or breaches  of  representations  and
warranties) on the Loans and the price paid by  Securityholders.  Such yield may
be adversely  affected by a higher or lower than anticipated rate of prepayments
on the related  Loans.  The yield to maturity on Strip  Securities or Securities
purchased at premiums or  discounted  to par will be extremely  sensitive to the
rate of prepayments on the related Loans. In addition,  the yield to maturity on
certain other types of classes of Securities,  including  Accrual  Securities or
certain other classes in a series  including  more than one class of Securities,
may be relatively  more sensitive to the rate of prepayment on the related Loans
than other classes of Securities.

         The Loans may be  prepaid  in full or in part at any time;  however,  a
prepayment  penalty or premium  may be imposed  in  connection  therewith.  Such
penalties will not be property of the related Trust.  The rate of prepayments of
the Loans cannot be predicted  and is  influenced by a wide variety of economic,
social, and other factors,  including prevailing mortgage market interest rates,
the  availability  of  alternative   financing,   local  and  regional  economic
conditions and homeowner  mobility.  Therefore,  no assurance can be given as to
the level of prepayments that a Trust will experience.

                                       19
<PAGE>

         Prepayments  may result from mandatory  prepayments  relating to unused
moneys  held in  Pre-Funding  Accounts,  if any,  voluntary  early  payments  by
Obligors  (including  payments in connection  with  refinancings  of the related
senior Loan or Loans),  sales of Properties subject to "due-on-sale"  provisions
and  liquidations  due to  default,  as well as the  receipt  of  proceeds  from
physical damage,  credit life and disability  insurance  policies.  In addition,
repurchases  or  purchases  from a Trust of Loans  or  substitution  adjustments
required to be made under the Pooling and Servicing Agreement will have the same
effect on the  Securityholders  as a prepayment of such Loans.  All of the Loans
contain "due-on-sale"  provisions,  and the Servicer will be required to enforce
such provisions unless (i) the "due-on-sale" clause, in the reasonable belief of
the  Servicer,  is not  enforceable  under  applicable  law or (ii) the Servicer
reasonably  believes  that  to  permit  an  assumption  of the  Loan  would  not
materially and adversely affect the interests of the  Securityholders  or of the
related Credit  Enhancer,  if any. See "The Pooling and Servicing  Agreement" in
the related Prospectus Supplement.

         Collections  on the  Loans may vary due to the  level of  incidence  of
delinquent  payments and of prepayments.  Collections on the Loans may also vary
due to seasonal purchasing and payment habits of Obligors.

         Co-mingling  of  collections  with the  Servicer's  general funds could
cause losses to the Trust. To the extent that the ratings, if any, then assigned
to the unsecured debt of the Servicer or of the Servicer's  corporate parent are
satisfactory to the Rating Agencies,  the Servicer may be permitted to co-mingle
Loan payments and collections  with the Servicer's  general funds rather than be
required to deposit such amounts in a segregated Principal and Interest Account.
In the event of fraud or mistake, the Servicer may utilize amounts due the Trust
for its  own  purposes,  resulting  in a  delay  in  payment  or  losses  to the
Securityholders.

         State Credit  Protection  Laws May Limit  Collection  of Principal  and
Interest on the Loans.  Applicable state laws generally  regulate interest rates
and other charges,  require certain  disclosures,  and require  licensing of the
originators,  the Trustee,  the Servicer and  Sub-Servicers.  In addition,  most
states have other laws, public policy and general  principles of equity relating
to the  protection  of consumers,  unfair and deceptive  practices and practices
that may  apply to the  origination,  servicing  and  collection  of the  Loans.
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 Servicer to collect all or part of the  principal of or
interest on the Loans, may entitle the Obligor to a refund of amounts previously
paid and, in addition,  could subject the Servicer to damages and administrative
sanctions. See "Certain Legal Aspects of Loans and Related Matters."

         Federal Credit  Protection  Laws May Limit  Collection of Principal and
Interest on the Loans. The Loans may also be subject to federal laws, including:
(i) the Federal Truth-in-Lending Act and Regulation Z promulgated thereunder and
the  Real  Estate  Settlement   Procedures  Act  and  Regulation  X  promulgated
thereunder,  which require  certain  disclosures to the borrowers  regarding the
terms of the 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 Obligor's  credit
experience.  Depending on the  provisions of the applicable law and the specific
facts and circumstances involved, violations of these laws, policies and general
principles  of equity may limit the  ability of the  Servicer  to collect all or
part of the  principal  of or interest on the Loans,  may entitle the Obligor to
rescind the loan or to a refund of amounts  previously  paid and,  in  addition,
could  subject  the  Servicer to damages and  administrative  sanctions.  If the
Servicer  is unable to collect all or part of the  principal  or interest on the
Loans  because of a violation of the  aforementioned  laws,  public  policies or
general  principles  of equity  then the Trust may be delayed or unable to repay
all amounts owed to the  Securityholders.  Furthermore,  depending  upon whether
damages and  sanctions  are assessed  against the Servicer or the Company,  such
violations  may  materially  impact the  financial  ability of the  Servicer  to
continue  to act as Servicer  or the  ability of the  Company to  repurchase  or
replace Loans if such violation  breaches a representation or warranty contained
in a Pooling and Servicing Agreement.

         Certain additional  provisions under the Federal  Truth-in-Lending  Act
become  effective on October 1, 1995. These provisions apply to certain types of
mortgage  loans,  generally as a result of such loan's  coupon rate being 10% or
more greater than the yield on United States  Treasury  Securities of comparable

                                       20
<PAGE>


maturity,  or if the "total  points and fees"  payable by the  obligor  exceed a
specified  level.  If  the  requirements  are  triggered,   certain   additional
disclosures   are  required  to  be  made  to  the  obligor  and  certain  other
restrictions  on the loan and its terms apply  (e.g.,  restrictions  relating to
prepayment penalties and balloon maturities.)

         These  provisions  further require persons who sell or assign mortgages
which are  subject to these  requirements  to furnish a notice to such effect to
the  purchaser or assignee.  Such  purchasers  or  assignees  may under  certain
circumstances be liable for the failure of the originating lender to provide the
required disclosures or for the inclusion in the loan of any prohibited terms.

         Book-Entry registration may limit the liquidity of the Securities,  the
ability   of   Securityholders   to  pledge  the   Securities,   and  may  delay
Securityholders'  receipt  of  distributions.  Issuance  of  the  Securities  in
book-entry  form may reduce the  liquidity of such  Securities  in the secondary
trading market since investors may be unwilling to purchase Securities for which
they  cannot   obtain   definitive   physical   securities   representing   such
Securityholders' interests, except in certain circumstances described herein and
in the related Prospectus Supplement. See "Description of the Securities -- Form
of Securities" herein.

         Since  transactions  in Securities  will, in most cases,  be able to be
effected only through DTC, direct or indirect  participants in DTC's  book-entry
system ("Direct or Indirect  Participants")  and certain banks, the ability of a
Securityholder  to  pledge  a  Security  to  persons  or  entities  that  do not
participate  in the DTC system,  or otherwise to take actions in respect of such
Securities,  may be limited due to lack of a physical security  representing the
Securities.

         Securityholders   may  experience   some  delay  in  their  receipt  of
distributions of interest on and principal of the Securities since distributions
may be required to be forwarded  by the Trustee to DTC and, in such a case,  DTC
will  be  required  to  credit  such   distributions  to  the  accounts  of  its
Participants which thereafter will be required to credit them to the accounts of
the applicable class of  Securityholders  either directly or indirectly  through
Indirect Participants. See "Description of the Securities--Form of Securities."

         The  Soldiers'  and  Sailors'  Civil  Relief Act of 1940 could limit or
delay collection of amounts due under certain Loans. Generally,  under the terms
of the Soldiers' and Sailors'  Civil Relief Act of 1940, as amended (the "Relief
Act"),  or similar state  legislation,  an Obligor who enters  military  service
after the  origination of the related Loan (including an Obligor who is a member
of the National Guard or is in reserve status at the time of the  origination of
the 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  Obligor'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 Servicer to collect
full amounts of interest on certain of the Loans.  In  addition,  the Relief Act
imposes  limitations  that would impair the ability of the Servicer to foreclose
on an affected Loan during the Obligor's period of active duty status.  Thus, in
the event  that such a Loan goes into  default,  there may be delays  and losses
occasioned  by the  inability  of the Servicer to realize upon the Property in a
timely fashion.

         Reduction in the rating of any credit  enhancer  would likely cause the
reduction  in the  rating of the  Securities.  The rating of  Securities  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  Securities  would  likely  result in a reduction in the
rating of the Securities. See "Ratings" in the Prospectus Supplement.

                                       21
<PAGE>

                                   THE TRUSTS

         A Trust for any series of Securities  will consist of a segregated pool
(a "Loan Pool") comprised of (A) (i) conventional one-to-four-family residential
mortgage loans (" Single Family Loans"), (ii) multi-family  residential mortgage
loans ("Multi-family Loans"), (iii) mortgage loans secured by mortgages on small
properties used primarily for residential  purposes but also used for commercial
purposes (the "Mixed Use Loans"),  (iv)  cooperative  apartment loans secured by
security  interests  in  shares  issued  by a  cooperative  housing  corporation
("Cooperative  Loans") or (v) home improvement loans ("Home Improvement  Loans")
each of which is secured by a mortgage on a "dwelling or mixed  residential  and
commercial  structure"  within  the  meaning of  Section  3(a)(41)(A)(i)  of the
Securities Exchange Act of 1934, as amended (collectively, the "Mortgage Loans")
or (B)  contracts  for  manufactured  homes  ("Contracts"),  in  each  case,  as
specified  in the related  Prospectus  Supplement  (the  Mortgage  Loans and the
Contracts  together,  the  "Loans"),  together with payments with respect to the
Loans and certain other  accounts,  obligations or agreements,  in each case, as
specified in the related Prospectus Supplement.

         The Securities  will be entitled to payment only from the assets of the
related  Trust  (i.e.  the  related  Trust  Estate)  and will not be entitled to
payments in respect of the assets of any other related Trust Estate  established
by the  Company.  If  specified in the related  Prospectus  Supplement,  certain
Securities will evidence the entire fractional  undivided  ownership interest in
the related Loans held by the related Trust or may represent debt secured by the
related Loans.

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

The Loans--General

         The real properties, interests in a Cooperative (as defined herein) and
Manufactured  Homes  (as  defined  herein),  as the  case  may be,  that  secure
repayment of the Loans (the "Properties") may be located in any one of the fifty
states,  the District of Columbia,  Puerto Rico or any other  Territories of the
United States. The Mortgage Loans will be "Conventional Loans" (i.e., loans that
are not insured or guaranteed  by any  governmental  agency).  Loans will not be
covered wholly or partially by primary mortgage insurance  policies.  All of the
Loans will be covered by standard hazard insurance  policies  providing for fire
and extended coverage with a generally  acceptable  carrier (which may be in the
form of a blanket or forced  placed  hazard  insurance  policy)  generally in an
amount not less than the lesser of (i) the  outstanding  principal loan balance,
(ii) the minimum amount required to compensate for losses on a replacement  cost
basis and (iii) the insurable value of the Property.  The existence,  extent and
duration of any such  coverage  will be specified in the  applicable  Prospectus
Supplement. The Loans will not be guaranteed or insured by any government agency
or other insurer.

         All of the Loans in a Loan Pool will  provide  for  payments to be made
monthly  ("monthly  pay") or  bi-weekly.  The  payment  terms of the Loans to be
included in a Trust will be specified in the related  Prospectus  Supplement and
may  include  any of the  following  features  or  combination  thereof or other
features specified in the related Prospectus Supplement:

          (a) Interest  may be payable at a Fixed Rate,  or an  Adjustable  Rate
     (i.e., a rate that is adjustable from time to time in relation to an index,
     a rate that is fixed for period of time and under certain  circumstances is
     followed by an adjustable  rate, a rate that otherwise  varies from time to
     time,  or a rate that is  convertible  from an  adjustable  rate to a fixed

                                       22
<PAGE>

     rate). The specified rate of interest on a Loan is its "Loan Rate." Changes
     to an  Adjustable  Rate may be subject  to  periodic  limitations,  maximum
     rates, minimum rates or a combination of such limitations. Accrued interest
     may be deferred  and added to the  principal of a Loan for such periods and
     under such  circumstances  as may be  specified  in the related  Prospectus
     Supplement. If provided for in the Prospectus Supplement, certain Loans may
     be subject to temporary  buydown plans (" Buydown Loans") pursuant to which
     the monthly payments made by the Obligor during the early years of the Loan
     (the " Buydown Period") will be less than the scheduled monthly payments on
     the Loan, and the amount of any  difference may be contributed  from (i) an
     amount  (such  amount,  exclusive of  investment  earnings  thereon,  being
     hereinafter referred to as "Buydown Funds") funded by the originator of the
     Loan or  another  source  (including  the  Servicer  or the  builder of the
     Property)  and placed in a custodial  account (the  "Buydown  Account") and
     (ii) if the  Buydown  Funds  are  contributed  on a  present  value  basis,
     investment earnings on such Buydown Funds.

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

          (c) Monthly  payments of  principal  and interest may be fixed for the
     life of the Loan, may increase over a specified  period of time ("graduated
     payments") or may change from period to period. Loans may include limits on
     periodic  increases or decreases in the amount of monthly  payments and may
     include  maximum or  minimum  amounts of  monthly  payments.  Loans  having
     graduated payment  provisions may provide for deferred payment of a portion
     of the  interest  due  monthly  during a specified  period,  and recoup the
     deferred interest through negative  amortization during such period whereby
     the  difference  between the interest  paid during such period and interest
     accrued  during such period is added monthly to the  outstanding  principal
     balance.  Other Loans sometimes  referred to as "growing  equity" loans may
     provide for periodic  scheduled  payment  increases for a specified  period
     with the full amount of such increases being applied to principal.

          (d)  Prepayments  of principal may be subject to a prepayment  fee, if
     allowed by state or applicable  law, which may be fixed for the life of the
     Loan or may decline over time,  and may be  prohibited  for the life of the
     Loan or for certain periods ("lockout  periods").  Certain Loans may permit
     prepayments  after  expiration  of the  applicable  lockout  period and may
     require the payment of a  prepayment  fee in  connection  therewith.  Other
     Loans may permit prepayments without payment of a fee unless the prepayment
     occurs during  specified  time periods.  The Loans may include  due-on-sale
     clauses which permit the mortgagee to demand  payment of the entire Loan in
     connection  with the sale or certain  transfers  of the  related  Property.
     Other  Loans  may be  assumable  by  persons  meeting  the then  applicable
     underwriting standards of the Servicer and/or the Company.

         As specified  in the related  Prospectus  Supplement  or in the related
Current Report on Form 8-K, interest will be calculated on each Loan pursuant to
one of three methods:

         Date of Payment  Loans.  Date of Payment Loans provide that interest is
charged to the Obligor at the applicable Loan Rate on the outstanding  principal
balance of such Note and calculated  based on the number of days elapsed between
receipt of the Obligor's  last payment  through  receipt of the  Obligor's  most
current payment. Such interest is deducted from the Obligor'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 Obligor 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 Obligor after the due date therefor
would cause the outstanding  principal balance of such Note not to be reduced to
zero.  In such a case,  the  Obligor  would be  required  to make an  additional
principal  payment at the maturity  date for such Note. On the other hand, if an
Obligor makes a payment (other than a prepayment)  before the due date therefor,

                                       23
<PAGE>

the reduction in the outstanding principal balance of such Note would occur over
a shorter  period of time than it would have  occurred  had it been based on the
original amortization schedule of such Note.

         Actuarial  Loans.  Actuarial  Loans provide that interest is charged to
the  Obligor  thereunder,  and  payments  are due  from  such  Obligor,  as of a
scheduled day of each month which is fixed at the time of origination. Scheduled
monthly  payments made by the Obligors 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.

         Rule of 78's Loans. A Rule of 78's Loan provides for the payment by the
related  Obligor  of a  specified  total  amount of  payments,  payable in equal
monthly  installments  on each due date,  which total  represents  the principal
amount financed and add-on interest in an amount  calculated on the basis of the
stated  Loan Rate for the term of the  Loan.  The rate at which  such  amount of
add-on interest is earned and, correspondingly, the amount of each fixed monthly
payment  allocated to reduction of the  outstanding  principal are calculated in
accordance  with the "Rule of 78's".  Under a Rule of 78's Loan, the amount of a
payment  allocable to interest is determined by multiplying  the total amount of
add-on  interest  payable  over the term of the loan by a  fraction  derived  as
described below.

         The fraction used in the  calculation  of add-on  interest  earned each
month under a Rule of 78's Loan has as it  denominator a number equal to the sum
of a series of numbers.  The series of numbers begins with one and ends with the
number  of  monthly  payments  due  under the  loan.  For  example,  with a loan
providing for 12 payments,  the denominator of each month's fraction will be 78,
the sum of the series of numbers from 1 to 12. The numerator of the fraction for
a given month is the number of original  payments  to stated  maturity  less the
number of payments made up to but not including the current month.  Accordingly,
in the example of a  twelve-month  loan,  the fraction for the first  payment is
12/78,  for the second  payment  11/78,  for the third  party  10/78,  and so on
through  the final  payment,  for which the  fraction  is 1/78.  The  applicable
fraction is then multiplied by the total add-on interest payable over the entire
term of the loan,  and the  resulting  amount is the  amount of add-on  interest
"earned" that month. The difference between the amount of the monthly payment by
the obligor and the amount of earned add-on interest calculated for the month is
applied  to  principal  reduction.  Rule  of  78's  Loans  are  non-level  yield
instruments. The yield in the initial months of a Rule of 78's Loans is somewhat
higher than the stated Loan Rate (computed on an actuarial  basis) and the yield
in the later months of the loan is somewhat less than such stated Loan Rate.

         The Prospectus  Supplement for each series of Securities or the Current
Report on Form 8-K will contain  certain  information  with respect to the Loans
(or a sample  thereof)  contained  in the related Loan Pool;  such  information,
insofar as it may relate to statistical  information relating to such Loans will
be presented as of a date certain (the "Statistic  Calculation  Date") which may
also be the related cut-off date (the "Cut-Off  Date").  Such  information  will
include to the extent applicable to the particular Loan Pool (in all cases as of
the  Cut-Off  Date) (i) the  aggregate  outstanding  principal  balance  and the
average  outstanding  principal balance of the Loans, (ii) the largest principal
balance and the smallest  principal balance of any of the Loans, (iii) the types
of Property securing the Loans (e.g., one- to four-family  houses,  vacation and
second  homes,   Manufactured  Homes,   multifamily  apartments  or  other  real
property),  (iv) the  original  terms to stated  maturity of the Loans,  (v) the
weighted  average  remaining  term to maturity of the Loans and the range of the
remaining  terms to  maturity;  (vi) the  earliest  origination  date and latest
maturity date of any of the Loans, (vii) the weighted average CLTV and the range
of CLTV's of the Loans at origination,  (viii) the weighted average Loan Rate or
annual percentage rate (as determined under Regulation Z) (the "APR") and ranges
of Loan  Rates or APRs  borne  by the  Loans,  (ix) in the case of Loans  having
adjustable  rates, the weighted average of the adjustable rates and indices,  if
any; (x) the aggregate  outstanding principal balance, if any, of Buy-Down Loans
and Loans having graduated payment  provisions;  (xi) the amount of any mortgage
pool insurance policy,  special hazard insurance policy or bankruptcy bond to be
maintained  with respect to such Loan Pool;  (xii) a description of any standard
hazard insurance  required to be maintained with respect to each Loan;  (xiii) a
description of any Credit  Enhancement to be provided with respect to all or any
Loans or the Loan Pool; and (xiv) the geographical  distribution of the Loans on
a state-by-state basis. In addition,  preliminary or more general information of
the nature  described  above may be provided in the Prospectus  Supplement,  and

                                       24
<PAGE>

specific or final  information may be set forth in a Current Report on Form 8-K,
together with the related Pooling and Servicing  Agreement,  which will be filed
with the  Securities  and  Exchange  Commission  and will be made  available  to
holders  of the  related  series of  Securities  within  fifteen  days after the
initial issuance of such Securities.

         The  loan-to-value  ratio  (the  "LTV") of a Loan is equal to the ratio
(expressed as a percentage)  of the original  principal  balance of such Loan to
appraised value of the related Property (less the amount, if any, of the premium
for any credit life insurance) at the time of origination of the Loan or, in the
case where the Loan  represents a purchase money  instrument,  the lesser of (a)
the appraised value or (b) the purchase price. The combined  loan-to-value ratio
(the  "CLTV")  of a  Loan  at  any  given  time  is the  ratio,  expressed  as a
percentage, determined by dividing (x) the sum of the original principal balance
of such Loan  (less the  amount,if  any,  of the  premium  for any  credit  life
insurance) plus the then-current  principal balance of all mortgage loans (each,
a "Senior  Lien")  secured by liens on the related  Property  having  priorities
senior to that of the lien  which  secures  such  Loan,  by (y) the value of the
related  Property,  based upon the appraisal or valuation  (which may in certain
instances  include  estimated  increases  in value as a result of  certain  home
improvements  to be financed with the proceeds of such Loan) made at the time of
origination  of the Loan.  If the related  Obligor  will use the proceeds of the
Loan to  refinance  an  existing  Loan  which  is  being  serviced  directly  or
indirectly by the Servicer,  the  requirement of an appraisal or other valuation
at the time the new Loan is made may be waived.  For purposes of calculating the
CLTV of a  Contract  relating  to a new  Manufactured  Home,  the  value of such
Manufactured  Home will be 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 value of a
used  Manufactured  Home will be the least of the sales price,  appraised value,
and National Automobile  Dealer's  Association book value plus prepaid taxes and
hazard insurance  premiums.  The appraised value of a Manufactured  Home will be
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.

         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
Mortgage  Loans.  If the  residential  real estate market  should  experience an
overall decline in property values such that the outstanding  principal balances
of the Mortgage  Loans (plus any  additional  financing by other  lenders on the
same  Properties) in a particular Pool become equal to or greater than the value
of such Properties,  the actual rates of delinquencies,  foreclosures and losses
could be higher  than  those now  generally  experienced  in the  non-conforming
credit  mortgage  lending  industry.  An overall  decline in the market value of
residential real estate, the general condition of a Property,  or other factors,
could  adversely  affect the values of the Properties  such that the outstanding
balances  of the  Mortgage  Loans,  together  with any  additional  liens on the
Properties,   equal  or  exceed  the  value  of  the   Properties.   Under  such
circumstances, the actual rates of delinquencies,  foreclosures and losses could
be higher than those now  generally  experienced  in the  non-conforming  credit
mortgage lending industry.

         Certain  Loans may be secured by junior  liens  ("Junior  Lien  Loans")
subordinate  to the rights of the obligee under any related  Senior  Liens.  The
proceeds from any liquidation,  insurance or condemnation of Properties relating
to Junior Lien Loans in a Loan Pool will be available  to satisfy the  principal
balance of such Junior Lien Loans only to the extent that the claims, if any, of
all related  senior  obligees,  including  any related  foreclosure  costs,  are
satisfied  in full.  In addition,  the Servicer may not  foreclose on a Property
relating  to a Junior  Lien Loan  unless it  forecloses  subject to the  related
senior lien or liens, in which case it must either pay the entire amount of each
senior lien to the  applicable  obligee at or prior to the  foreclosure  sale or
undertake  the  obligation  to make payments on each Senior Lien in the event of
default  thereunder.  Generally,  in servicing Junior Lien Loans, it is standard
practice for a Servicer to satisfy each Senior Lien at or prior to a foreclosure
sale  only to the  extent  that  it  determines  any  amounts  so  paid  will be
recoverable from future payments and collections on the Loans or otherwise.  The
Trusts will not have any source of funds to satisfy any such senior lien or make
payments  due to any senior  obligee.  See "Certain  Legal  Aspects of Loans and
Related Matters--Foreclosure."

                                       25
<PAGE>

         Other  factors  affecting  obligors'  ability  to repay  Loans  include
excessive  building resulting in an oversupply of housing stock or a decrease in
employment  reducing  the demand for units in an area;  federal,  state or local
regulations  and  controls   affecting  rents;   prices  of  goods  and  energy;
environmental  restrictions;  increasing  labor  and  material  costs;  and  the
relative  attractiveness  of the  Properties.  To the extent  that losses on the
Loans are not covered by Credit  Enhancements,  such  losses  will be borne,  at
least in part, by the Securityholders of the related series.

         The  Company  will  cause  the  Loans  comprising  each Loan Pool to be
assigned  to the  Trustee  named in the related  Prospectus  Supplement  for the
benefit of the  Securityholders of the related series. The Servicer will service
the Loans, either directly or through Sub-Servicers, pursuant to the Pooling and
Servicing Agreement and will receive a fee for such services. See "Loan Program"
and "The  Pooling  and  Servicing  Agreement."  With  respect to Loans  serviced
through a  Sub-Servicer,  the  Servicer  will  remain  liable for its  servicing
obligations under the related Pooling and Servicing Agreement as if the Servicer
alone were servicing such Loans.

         The only  obligations  of the  Company  with  respect  to a  series  of
Securities  will be to  provide  (or,  where the  Company  acquired  a Loan from
another  originator,  obtain from such originator)  certain  representations and
warranties  concerning the Loans and to assign to the Trustee for such series of
Securities  such  Company's  rights  with  respect to such  representations  and
warranties.  See "The Pooling and Servicing  Agreement."  The obligations of the
Servicer with respect to the Loans will consist  principally of its  contractual
servicing  obligations under the related Pooling and Servicing Agreement and its
obligation,  as described herein and in the related  Prospectus  Supplement,  to
make  certain  cash  advances in the event of  delinquencies  in payments on, or
prepayments  received with respect to, the Loans in the amounts described herein
under "Description of the  Securities--Advances."  The obligations of a Servicer
to make advances may be subject to  limitations,  to the extent  provided herein
and in the related Prospectus Supplement.

Single Family and Mixed Use Loans

         Single Family Loans will consist of mortgage  loans,  deeds of trust or
participation or other beneficial interests therein,  secured by first or junior
liens on one-to four-family properties. The Properties relating to Single Family
Loans will consist of detached or semi-detached one-family dwelling units, twoto
four-family dwelling units, townhouses,  rowhouses, individual condominium units
in condominium developments,  individual units in planned unit developments, and
certain   other   dwelling   units.   Such  Mortgage   Properties   may  include
owner-occupied (which includes vacation and second homes) and non-owner occupied
investment properties.

         If  so  specified,  the  Single  Family  Loans  may  include  loans  or
participations  therein  secured by mortgages  or deeds of trust on  condominium
units  in  low-  or  high-rise  condominium   developments  together  with  such
condominium  units'  appurtenant  interests  in  the  common  elements  of  such
condominium developments.

         Mixed Use Loans  will  consist  of  mortgage  loans,  deeds of trust or
participation or other beneficial interests therein,  secured by first or junior
mortgages on small  properties used primarily for residential  purposes but also
commercial purposes.

Multi-family and Cooperative Loans

         Multi-family  Loans will consist of mortgage  loans,  deeds of trust or
participation or other beneficial interests therein,  secured by first or junior
liens  on  rental  apartment  buildings  or  projects  containing  five  or more
residential units.

         Cooperative  Loans will be secured by security  interests in or similar
liens on stock, shares or membership  certificates issued by private cooperative
housing  corporations  ("Cooperative")  in the  related  proprietary  leases  or
occupancy agreements granting exclusive rights to occupy specific dwelling units
in such Cooperatives' buildings.

                                       26

<PAGE>

         Properties  that  secure  Multi-family  Loans  may  include  high-rise,
mid-rise and garden apartments. Certain of the Multi-family Loans may be secured
by apartment  buildings owned by  Cooperatives.  In such cases,  the Cooperative
owns  all the  apartment  units  in the  building  and  all  common  areas.  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  that  confer  exclusive  rights  to  occupy  specific
apartments or 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 mortgage loan,  real property
taxes,  maintenance  expenses  and other  capital or  ordinary  expenses.  Those
payments  are  in  addition  to any  payments  of  principal  and  interest  the
tenant-stockholder  must make on any loans to the tenant-stockholder  secured by
its shares in the Cooperative.  The Cooperative will be directly responsible for
building management and, in most cases,  payment of real estate taxes and hazard
and  liability  insurance.   A  Cooperative's   ability  to  meet  debt  service
obligations on a  Multi-family  Loan, as well as all other  operating  expenses,
will be dependent in large part on the receipt of maintenance  payments from the
tenant-stockholders, as well as any rental income from units or commercial areas
the Cooperative might control. Unanticipated expenditures may in some cases have
to be paid by special assessments on the tenant-stockholders.

Home Improvement Loans

         Home  Improvement  Loans may be  secured  by first or  junior  liens on
conventional   one-to  four-family   residential   properties  and  multi-family
residential  properties.  Home Improvement Loans generally will be conventional,
or if specified in the related Prospectus  Supplement,  may be partially insured
by the  Federal  Housing  Administration  ("FHA")  or  another  federal or state
agency.  The loan  proceeds  from such  Home  Improvement  Loans  are  typically
disbursed  to an escrow  agent which,  according  to the  Company's  Guidelines,
Approved Guidelines or Bulk Guidelines, releases such proceeds to the contractor
upon completion of the  improvements or in draws as the work on the improvements
progresses.  Costs  incurred  by the  Obligor  for  loan  origination  including
origination  points and  appraisal,  legal and title fees, are often included in
the amount  financed.  In addition,  Home  Improvement  Loans generally  provide
additional security to a first or junior mortgage loan because home improvements
typically retain or increase the value of a property.

Contracts

         Contracts  will  consist  of  manufactured  housing  conditional  sales
contracts  and   installment   sales  or  loan  agreements  each  secured  by  a
Manufactured Home.  Contracts may be conventional,  insured partially by the FHA
or  partially  guaranteed  by the Veterans  Administration,  as specified in the
related Prospectus  Supplement.  Each Contract will be fully amortizing and will
bear interest at its APR.

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

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

                                       27

<PAGE>

                                 THE LOAN POOLS

General

         Each Loan Pool will  consist  primarily  of (i) Loans,  minus any other
interest  retained by the Company  evidenced by  promissory  notes (the "Notes")
secured by mortgages  or deeds of trust or other  similar  security  instruments
creating a lien on, or security interest in, (a) one- to four-family residential
properties,  (b) multi-family residential properties,  (c) mixed use properties,
(d)  apartment  units  in a  Cooperative  or  (e)  Manufactured  Homes  or  (ii)
certificates  of  interest  or   participations  in  such  Mortgage  Notes.  The
Properties will consist  primarily of attached or detached  one-family  dwelling
units, two- to four-family dwelling units, condominiums, townhouses, row houses,
individual units in planned-unit developments,  mixed use properties and certain
other  dwelling  units,  and  the  fee,  leasehold  or  other  interests  in the
underlying real property.  The Properties may also consist of apartment units in
Cooperatives and Manufactured Homes. The Properties may be owner-occupied (which
includes   second  and  vacation  homes)  and  non-owner   occupied   investment
properties.  If specified  in the related  Prospectus  Supplement  relating to a
series of Securities,  a Loan Pool may contain  Cooperative  Loans  evidenced by
promissory notes  ("Cooperative  Notes") 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 the
related  buildings.  As used  herein,  unless the context  indicates  otherwise,
"Loans" include  Cooperative Loans,  "Properties"  include shares in the related
cooperative and the related proprietary leases or occupancy  agreements securing
Cooperative  Notes,  "Notes"  include  Cooperative  Notes  and  "Loans"  include
security agreements with respect to Cooperative Notes.

         Each Loan will be selected by the Company for  inclusion in a Loan Pool
from among loans originated by the Company or one or more originators, including
banks,  savings  and loan  associations,  mortgage  bankers,  mortgage  brokers,
investment  banking  firms,  the FDIC and other  mortgage  loan  originators  or
purchasers not affiliated  with the Company,  all as described below under "Loan
Program."  The  characteristics  of the Loans will be  described  in the related
Prospectus Supplement. Other loans available for acquisition by a Trust may have
characteristics  that would make them  eligible for inclusion in a Loan Pool but
may not be selected by the Company for inclusion in such Loan Pool.

         Each  Security  will evidence an interest in only the related Loan Pool
and  corresponding  Trust  Estate,  and not in any other  Loan Pool or any other
Trust Estate  (except in those  situations  whereby  certain  collections on any
Loans in a related  Loan Pool in excess  of  amounts  needed to pay the  related
securities may be deposited in a common,  master  reserve  account that provides
Credit Enhancement for more than one series of Securities).

The Loan Pools

         All of the  Loans in a Loan Pool  will (i) have  payments  that are due
monthly or bi-weekly,  (ii) be secured by Properties located in any of the fifty
states,  the District of Columbia,  Puerto Rico or any other  Territories of the
United States and (iii) consist of one or more of the following types of loans:

          (1)  Fixed-rate,  fully-amortizing  loans  (which  may  include  loans
     converted from  adjustable-rate  loans or otherwise modified) providing for
     level monthly  payments of principal and interest and terms at  origination
     or modification of generally not more than 30 years;

          (2) ARM  Loans  having  original  or  modified  terms to  maturity  of
     generally  not more  than 30 years  with a related  Loan Rate that  adjusts
     periodically,   at  the  intervals  specified  in  the  related  Prospectus
     Supplement (which may have adjustments in the amount of monthly payments at
     periodic  intervals)  over the term of the loan to equal the sum of a fixed
     percentage  set forth in the related  Mortgage Note (the "Note Margin") and
     an  index  (the  "Index")  to  be  specified  in  the  related   Prospectus
     Supplement,  such as, by way of example:  (i) U.S. Treasury securities of a
     specified constant  maturity,  (ii) weekly auction average investment yield
     of U.S. Treasury bills of specified maturities,  (iii) the daily Bank Prime
     Loan rate made  available by the Federal  Reserve Board or as quoted by one
     or more specified  lending  institutions,  (iv) the cost of funds of member
     
                                       28
<PAGE>

     institutions  for the Federal Home Loan Bank of San  Francisco,  or (v) the
     interbank  offered rates for U.S.  dollar  deposits in the London  Markets,
     each  calculated  as of a  date  prior  to  each  scheduled  interest  rate
     adjustment   date  that  will  be  specified  in  the  related   Prospectus
     Supplement.  The related Prospectus  Supplement will set forth the relevant
     Index, and the related Prospectus  Supplement or the related Current Report
     on Form 8-K will  indicate the highest,  lowest and  weighted-average  Note
     Margin with respect to the ARM Loans in the related Loan Pool. If specified
     in the related Prospectus  Supplement,  an ARM Loan may include a provision
     that allows the Obligor to convert the adjustable Loan Rate to a fixed rate
     at some point  during the term of such ARM Loan  subsequent  to the initial
     payment date;

          (3)  Fixed-rate,  graduated  payment loans having original or modified
     terms to maturity of generally not more than 30 years with monthly payments
     during the first year  calculated on the basis of an assumed  interest rate
     that will be lower than the Loan Rate applicable to such loan in subsequent
     years. Deferred Interest, if any, will be added to the principal balance of
     such loans;

          (4) Balloon loans ("Balloon  Loans"),  which are loans having original
     or modified  terms to maturity of  generally 5 to 15 years as  specified in
     the related Prospectus Supplement, which may have level monthly payments of
     principal  and interest  based  generally on a 10- to 30-year  amortization
     schedule.  The amount of the monthly  payment may remain constant until the
     maturity date, upon which date the full  outstanding  principal  balance on
     such  Balloon  Loan will be due and  payable  (such  amount,  the  "Balloon
     Amount"); or

          (5)   Modified   loans   ("Modified   Loans"),   which  are  fixed  or
     adjustable-rate  loans  providing for terms at the time of  modification of
     generally  not more than 30 years.  Modified  Loans may be loans which have
     been consolidated  and/or have had various terms changed,  loans which have
     been  converted  from  adjustable  rate  loans  to  fixed  rate  loans,  or
     construction loans which have been converted to permanent loans.

         If provided for in the related Prospectus  Supplement,  a Loan Pool may
contain ARM Loans which allow the  Obligors to convert the  adjustable  rates on
such  Loans to a fixed rate at some  point  during the life of such Loans  (each
such Loan,  a "  Convertible  Loan").  If  specified  in the related  Prospectus
Supplement,  upon any  conversion,  the Company will repurchase or the Servicer,
the applicable  Sub-Servicer,  or a third party will purchase the converted Loan
as  and  to  the  extent  set  forth  in  the  related  Prospectus   Supplement.
Alternatively, if specified in the related Prospectus Supplement, the Company or
the  Servicer  (or  another  party  specified  therein)  may  agree  to  act  as
remarketing agent with respect to such converted Loans and, in such capacity, to
use its best efforts to arrange for the sale of converted  Loans under  specific
conditions.  Upon the failure of any party so  obligated  to  purchase  any such
converted  Loan,  the inability of any  remarketing  agent to so arrange for the
sale of the converted Loan and the  unwillingness  of the  remarketing  agent to
exercise any election to purchase the  converted  Loan for its own account,  the
related Loan Pool will  thereafter  include both fixed rate and adjustable  rate
Loans.

         If provided for in the related  Prospectus  Supplement,  certain of the
Loans may be Buydown  Loans  pursuant to which the monthly  payments made by the
Obligor  during  the  Buydown  Period  will be less than the  scheduled  monthly
payments on the Loan,  the  resulting  difference to be made up from (i) Buydown
Funds funded by the  originator  of the Loan or another  source  (including  the
Servicer,  the  Company or the  related  originator)  and placed in the  Buydown
Account and (ii) if the Buydown Funds are  contributed on a present value basis,
investment   earnings  on  such  Buydown   Funds.   See   "Description   of  the
Securities--Payments  on Loans; Deposits to Distribution  Account." The terms of
the Buydown Loans,  if such loans are included in a Trust,  will be as set forth
in the related Prospectus Supplement.

         The  Company  will  cause the Loans  constituting  each Loan Pool to be
assigned to the  Trustee  named in the related  Prospectus  Supplement,  for the
benefit of the  holders of all of the  Securities  of a series and such  Trustee
will  receive  a fee  for  its  services.  The  Servicer  named  in the  related
Prospectus  Supplement will service the Loans,  either directly or through other
mortgage  servicing  institutions  (Sub-Servicers),  pursuant  to a Pooling  and
Servicing Agreement and will receive a fee for such services. See "Loan Program"

                                       29
<PAGE>

and "Description of the Securities." With respect to those Loans serviced by the
Servicer  through a  Sub-Servicer,  the  Servicer  will  remain  liable  for its
servicing  obligations  under the related Pooling and Servicing  Agreement as if
the Servicer alone were servicing such Loans.

         As  described  herein and in the  related  Prospectus  Supplement,  the
Company may make certain representations and warranties regarding the Loans, but
the  assignment  of the  Loans to the  Trustee  will be  without  recourse.  See
"Description of the Securities--Assignment of Loans." The Servicer's obligations
with respect to the Loans will consist principally of its contractual  servicing
obligations  under the related  Pooling and Servicing  Agreement  (including its
obligation to enforce certain purchase and other obligations of the Company,  as
more  fully   described   herein  under  "Loan   Program--Representations"   and
"Description of the  Securities--Assignment  of Loans," and its  obligation,  if
any, to make certain cash advances in the event of  delinquencies in payments on
or with respect to the Loans and interest shortfalls due to prepayment of Loans,
in amounts  described herein under  "Description of the  Securities--Advances").
Generally,  the obligation of the Servicer to make delinquency  advances will be
limited to amounts which the Servicer believes  ultimately would be reimbursable
out of the  proceeds  of  liquidation  of the  Loans.  See  "Description  of the
Securities--Advances."

                              UNDERWRITING PROGRAM
General

         The Company's finance programs consist of a Mortgage Loan Program and a
Manufactured Housing Program, each of which is described
below.

         Loans  originated  or  purchased  by  originators  and  acquired by the
Company  generally  will have been  originated in accordance  with the Company's
guidelines (the  "Guidelines").  Management permits deviations from the specific
criteria of the  Company's  Guidelines to reflect local  economic  trends,  real
estate  valuations,  and  credit  factors  specific  to each Loan.  The  Company
generally  will review or cause to be reviewed  all of the Loans in any delivery
of Loans from Originators for conformity with the Company's Guidelines.

         The Company will make  representations  and warranties  with respect to
the Loans sold to the Trust pursuant to the Pooling and Servicing Agreement. The
Company may be obligated to repurchase the Loans in respect of which a breach of
representation or warranty has occurred.

         Representations.  The Company will make  representations and warranties
in  respect of the Loans sold by the  Company  to the Trust and  evidenced  by a
series of Securities.  Such  representations  and warranties  generally include,
among other things,  that at the time of the sale to the Trust of each Loan: (i)
the information  with respect to each Loan set forth in the Schedule of Loans is
true and  correct;  (ii) all real  estate  appraisals  have  been  performed  in
accordance  with  industry  standards;  (iii)  no  Loan is in  violation  of any
applicable  state or federal law or regulation;  (iv) each Loan had, at the time
of origination, either an attorney's certification of title or a title search or
title policy;  (v) as of the related  settlement date, each Loan is secured by a
valid  and  subsisting  lien of  record  on the  Property  having  the  priority
indicated in the related Loan file subject in all cases to  exceptions  to title
set forth in the title  insurance  policy,  if any,  with respect to the related
Loan;  (vi) the Company  held good and  indefeasible  title to, and was the sole
owner of,  each Loan  conveyed  by it;  and (vii)  each Loan was  originated  in
accordance  with law and is the  valid,  legal  and  binding  obligation  of the
related Obligor.

         If the Company cannot cure a breach of any  representation  or warranty
made by it in  respect  of a Loan that  materially  and  adversely  affects  the
interests of the  Securityholders in such Loan within a time period specified in
the related  Pooling and Servicing  Agreement,  the Company will be obligated to
purchase from the related Trust such Loan at a price (the "Loan Purchase Price")
set forth in the related  Pooling and  Servicing  Agreement  which Loan Purchase
Price will be equal to the principal  balance thereof as of the date of purchase
plus one  month's  interest  at the Loan Rate less the  amount,  expressed  as a
percentage  per annum,  payable in respect of  servicing  compensation,  Trustee
compensation  and REMIC reporting  compensation,  as applicable,  together with,
without duplication, the aggregate amount of all delinquent interest, if any.

                                       30
<PAGE>

         As to any  such  Loan  required  to be  purchased  by the  Company,  as
provided  above,  rather than repurchase the Loan, the Servicer may, at its sole
option, remove such Loan (a "Deleted Loan") from the related Trust and cause the
Company  to  substitute  in its place  another  Loan of like kind (a  "Qualified
Replacement  Loan" as such term is defined in the related  Pooling and Servicing
Agreement).  With  respect to a Trust for which a REMIC  election is to be made,
except as otherwise provided in the Prospectus  Supplement  relating to a series
of Securities, such substitution of a defective Loan must be effected within two
years of the date of the initial issuance of the Securities, and may not be made
if such  substitution  would cause the Trust to not qualify as a REMIC or result
in a prohibited  transaction tax under the Code. The Company generally will have
no option  to  substitute  for a Loan  that it is  obligated  to  repurchase  in
connection with a breach of a representation and warranty.

         The  Servicer  will  be  required  under  the  applicable  Pooling  and
Servicing Agreement to enforce such purchase or substitution obligations for the
benefit of the Trustee and the Securityholders, following the practices it would
employ in its good faith business judgment if it were the owner of such Mortgage
Loan; provided,  however, that this purchase or substitution  obligation will in
no event become an  obligation of the Servicer in the event the Company fails to
honor such  obligation.  The foregoing will constitute the sole remedy available
to Securityholders or the Trustee for a breach of representation by the Company.

Mortgage Loan Program

         The Mortgage Loans will be originated by the Company or acquired by the
Company  from  originators.  All of the  Mortgage  Loans will be  originated  or
acquired by Originators generally in accordance with the Company's Guidelines.

         As more fully described below and in the related Prospectus Supplement,
under the Company's Loan Program,  the Company will originate  Loans or purchase
Loans from originators:  (1) in accordance with its loan program (the "Company's
Loan Program")  described in the Company's Seller's Guide, as modified from time
to time (the "Company's  Seller's  Guide"),  (2) on a "spot" or negotiated basis
("Negotiated Transactions"), and (3) as bulk acquisitions ("Bulk Acquisitions").
The Company's Loan Program,  Negotiated Transactions,  Bulk Acquisitions and the
respective underwriting guidelines relating thereto are described below.

         The Company's Loan Program.  Mortgage Loans  originated or purchased by
Originators  and  acquired  by the Company  generally  have been  originated  in
accordance  with the  Guidelines as set forth in the Company's  Seller's  Guide.
Management  permits  deviations from the specific  criteria of the Guidelines to
reflect  local  economic  trends,  real estate  valuations,  and credit  factors
specific to each Mortgage  Loan. The Company  generally  reviews or causes to be
reviewed  all of the  Mortgage  Loans in any  delivery  of  Mortgage  Loans from
Originators  for  conformity  with the Company's  Seller's  Guide.  See "Quality
Control."

         The following is a brief description of the Guidelines set forth in the
Company's Seller's Guide currently employed by the Company. The Company believes
that these  standards are consistent with those generally used by lenders in the
business  of  making  mortgage  loans  based  on  non-conforming   credits.  The
underwriting  process is intended to assess both the borrower's  willingness and
ability to repay its debts and the adequacy of the real  property as  collateral
for the Mortgage Loan.

         The Guidelines  permit the  origination  and purchase of mortgage loans
with multitiered credit characteristics  tailored to individual credit profiles.
In general,  the Guidelines require an analysis of the equity in the collateral,
the credit history and debt-to-income  ratio of the borrower,  the property type
and the  characteristics  of the  underlying  first  mortgage,  if any.  A lower
maximum  CLTV is  required  for lower  gradations  of credit  quality and higher
property values.

         The  Guidelines   permit  the  origination  or  purchase  of  fixed  or
adjustable  rate  Mortgage  Loans  that  either  fully  amortize  over a  period
generally  not to  exceed  30  years  or,  in the  case of a  balloon  mortgage,
generally  amortize based on a 30-year or less amortization  schedule with a due
date and a "balloon"  payment at the end of 15 years. The loan amounts generally
range from a minimum of $15,000 to a maximum of $500,000.

                                       31
<PAGE>

         The  Mortgaged  Properties  used for  collateral to secure the Mortgage
Loans may be either owner occupied (which includes second and vacation homes) or
non-owner  occupied  investor  properties  which, in either case are residential
properties  (which may be detached,  part of a two-to  four-family  dwelling,  a
condominium unit, a unit in a planned unit development or manufactured housing).
Each Mortgaged  Property  generally has a minimum appraised fair market value of
$30,000.  Cooperatives,  commercial  properties  or  agricultural  land  are not
accepted as collateral.

         The  Guidelines  require that the CLTV of a Mortgage Loan generally may
not exceed 80%. If a senior  mortgage  exists,  the Originator must first review
the senior mortgage  documentation.  If it contains open end advance or negative
amortization  provisions,  the maximum potential senior mortgage balance is used
in calculating the CLTV which determines the maximum loan amount. The Guidelines
generally do not permit the purchase of Mortgage Loans where the senior mortgage
contains a  provision  pursuant to which the senior  mortgagee  may share in any
appreciation of the Mortgaged  Property,  where the senior mortgage is privately
held or where the senior mortgage has a "balloon"  payment due at any time prior
to twelve months following the due date of the Mortgage Loan.

         The value of each property  proposed as security for a Mortgage Loan is
required to be appraised by licensed  appraisers,  if state or applicable law so
requires, and shall have been performed in accordance with industry standards in
the appraising industry in the area where the Mortgaged Property is located.

         The Guidelines  provide that each borrower is required to provide,  and
the  Originator  is  required to verify,  personal  financial  information.  The
borrower's total monthly obligations  (including  principal and interest on each
mortgage, tax assessments,  other loans, charge accounts and all other scheduled
indebtedness) should not exceed 60% of the borrower's monthly income.  Borrowers
who are salaried  employees  must provide  current  employment  information,  in
addition to recent employment history.  The Originator verifies this information
for  salaried  borrowers  based on a current  pay stub and  either (i) a written
verification  of income signed by their employer or (ii) two years' W-2 forms. A
self-employed borrower is generally required to be successfully self-employed in
the same field for a minimum of two years. A self-employed borrower is generally
required to provide financial statements and signed copies of federal income tax
returns  (including  schedules)  filed  for  the  most  recent  two  years.  The
borrower's debt-to-income ratio is calculated based on income as verified by the
Originator and must be reasonable.

         The Mortgage  Loans are  underwritten  pursuant to the Company's  "Full
Documentation  Program,"  "Alternative Income Documentation Program" and "Stated
Income Program," as set forth in the Guidelines. Under each of the programs, the
Originator reviews the loan applicant's source of income,  calculates the amount
of  income  from  sources   indicated  on  the  loan   application   or  similar
documentation,  reviews the credit history of the borrower, reviews the type and
use of the property being financed and reviews the property for compliance  with
its underwriting guidelines. In determining the ability of the borrower to repay
a Variable Rate Mortgage  Loan, the  Originators  use a rate that generally is a
rate equal to the  fully-indexed  Mortgage  interest rate for such ARM Loan. The
Guidelines are applied in a standardized procedure that complies with applicable
federal and state laws and regulations.

         Under the Full Documentation  Program,  the income of each borrower and
the source of funds (if any)  required to be deposited by a borrower into a bank
account or an escrow  account is  verified  by the  Originators.  Borrowers  are
generally  required  to  submit a  current  pay stub and  either  (i) a  written
verification  of income  signed by their  employer or (ii) two years' W-2 forms.
Under the Alternative Income Documentation  Program, a self-employed borrower is
generally  required  to  provide  the  borrower's   business'  profit  and  loss
statement,  and bank account statements  supporting such statement for the prior
calendar  year and any  completed  calendar  quarter of the  current  year and a
current copy of a business license.  Both the Alternative Income Program and the
Stated  Income  Program  generally  require  (i) that the  borrower's  income be
reasonable  for its  business/profession,  (ii)  that the  business  has been in
existence  for three  years or more and (iii)  that the  loan-to-value  ratio be
reduced.  In addition,  the Mortgage Loan generally improves the borrower's cash
flow.  Verification  of the source of funds (if any) required to be deposited by
the  borrower  into a bank account or an escrow  account is  generally  required

                                       32
<PAGE>

under all  documentation  programs  in the form of a  standard  verification  of
deposit  or  two  months'   consecutive  bank  statements  or  other  acceptable
documentation.  Twelve months'  mortgage  payment or rental history is generally
required  to be  verified  by the  borrower's  current  lender or  landlord.  If
appropriate  compensating  factors exist, the Originators and the Company,  upon
the  purchase  of such  Mortgage  Loan from an  Originator,  may  waive  certain
documentation requirements for individual borrowers.

         A  credit  report  by  an  independent,  nationally  recognized  credit
reporting agency is required  reflecting the borrower's complete credit history.
The credit report should  reflect all  repossessions,  judgments,  foreclosures,
garnishments,  bankruptcies and similar  instances of adverse credit that can be
discovered  by a search  of  public  records.  Verification  is  required  to be
obtained of the senior  mortgage  balance,  if any, the status and whether local
taxes,  interest,  insurance  and  assessments  are  included in the  borrower's
monthly  payment.  All taxes and  assessments  not  included  in the payment are
required to be verified as current.

         Certain  laws protect  borrowers  obtaining  certain  types of Mortgage
Loans by  requiring a time-frame  after loan  documents  are signed,  termed the
rescission period,  during which the borrower has the right to rescind or cancel
the Mortgage Loan. The Guidelines  provide that the rescission period may not be
waived by the borrower  except as  specifically  provided by applicable law. The
rescission  period must have expired prior to the purchase of a Mortgage Loan by
the Company.

         The  Originator  agreements  with the Company  generally  require title
insurance  coverage  issued by an  insurance  company  that is  qualified  to do
business in the  jurisdiction  where the  Mortgaged  Property is located on each
Mortgage Loan it purchases.  The Company's  assignees or the related  Originator
and its assignees  generally are named as the insured.  Title insurance policies
indicate the lien position of the Mortgage Loan and protect the insured  against
loss if the title or lien position is not as indicated.

         The  Originator  agreements  with the Company  generally  require flood
insurance coverage,  to the extent required by the Flood Disaster Protection Act
of 1973,  as amended,  issued by an  insurance  company  that is qualified to do
business in the  jurisdiction  where the  Mortgaged  Property  is  located.  The
Company's  assignees or the related  Originator  and its assignees are generally
named as the insured.

         The Originator  agreements with the Company  generally require property
hazard  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 related
Mortgage  Loan exceeds  replacement  value (the cost of  rebuilding  the subject
property,  which  generally  does not include  land value),  insurance  equal to
replacement  value may be  accepted.  The  Company's  assignees  or the  related
Originator and its assignees generally are named as the insured.

         Negotiated  Transactions.  The Company may acquire  Mortgage Loans on a
"spot" basis or in Negotiated Transactions, and such Negotiated Transactions may
be  governed  by  agreements  ("  Master   Commitments")   relating  to  ongoing
acquisitions  of Mortgage Loans by the Company,  from  Originators who represent
that the Mortgage  Loans have been  originated in accordance  with  underwriting
guidelines agreed to by the Company.

         The underwriting standards utilized in Negotiated Transactions may vary
substantially  from the  Guidelines  described  above.  All of the  underwriting
guidelines will provide an underwriter  with  information to evaluate either the
security for the related Mortgage Loan, which security consists primarily of the
borrower's  repayment  ability or the  adequacy  of the  Mortgaged  Property  as
collateral,  or a  combination  of both.  There can be no  assurance  that every
Mortgage  Loan was  originated in conformity  with the  underwriting  guidelines
related thereto in all material respects,  or that the quality or performance of
Mortgage Loans  underwritten  pursuant to varying  guidelines as described above
will be equivalent under all circumstances.

                                       33
<PAGE>

         Bulk Acquisitions.  Bulk portfolios of Mortgage Loans may be originated
by a variety of Originators  under several  different  underwriting  guidelines.
Mortgage  Loans  that  conform to the  related  underwriting  guidelines  of the
Originator of the portfolio of such Mortgage  Loans acquired by the Company in a
Bulk   Acquisition  may  not  conform  to  the  requirements  of  the  Company's
Guidelines.  Bulk Acquisition  portfolios may be purchased servicing released or
retained.  If servicing is retained,  the Company may require the  Originator to
meet certain minimum requirements with respect to the servicing of such Mortgage
Loans.  The Company  generally  will cause the Mortgage Loans acquired in a Bulk
Acquisition to be re-underwritten on a sample basis. Such re-underwriting may be
performed  by the Company or by a third  party  acting at the  direction  of the
Company.

         Quality  Control.  The Company  maintains a quality control  department
which  generally  will review loans acquired from all  Originators.  The quality
control  department  selects  a random  and  adverse  portion  of the  files for
underwriting review. For the random sample,  employment and mortgage information
is reverified and a full review of legal  documentation and  reunderwriting  the
Mortgage Loans is performed.  The Company also performs field and desk appraisal
reviews on a random sample of Mortgage Loans.

         With respect to the Mortgage Loan Program,  certain Bulk  Acquisitions,
and certain Negotiated Transactions,  the Company will cause a percentage of the
Mortgage  Loans  acquired  from  Originators  to be (i)  reunderwritten  for the
purpose of determining whether such Mortgage Loans were originated in accordance
with the  Guidelines,  (ii)  reappraised to assess the accuracy of the appraised
values, and (iii) audited to determine the accuracy of the loan data in the loan
files. Such process may consist of a review of all such Mortgage Loans or may be
performed on a sample basis.

         Qualifications  of  Originators.  Each Originator from which a Mortgage
Loan is acquired  has been  approved by the  Company  for  participation  in the
Mortgage Loan Program.  Originators enter into agreements to sell Mortgage Loans
to the Company  pursuant to the  Mortgage  Loan Program  which  provides for the
periodic,  "spot," or negotiated  transaction or bulk  acquisition  purchase and
sale  of  loans  meeting  the  Company's  Guidelines  generally.  As part of the
qualification  process,  the Company  determines  whether each  Originator has a
specified  minimum level of equity and experience in originating  non-conforming
credit Mortgage Loans.  Notwithstanding this process,  however,  there can be no
assurance  that any  Originator  presently  meets  such  qualifications  or will
continue to meet such  qualifications at the time of inclusion of Mortgage Loans
sold by it and  included  in the Trust  Estate  for a series of  Securities,  or
thereafter.  In addition, the Company may waive or modify in an appropriate case
any of the foregoing requirements for Originators.

         All Originators must have received a satisfactory on-site review by the
Company of its operating  procedures.  All Originators are required to originate
mortgage loans in accordance with the applicable industry underwriting standards
and  federal  and state  laws and  regulations.  However,  with  respect  to any
Originator,  some of the generally applicable  underwriting  standards described
herein and in the  Guidelines  may be modified or waived with respect to certain
Mortgage Loans acquired from such Originators.

Manufactured Housing Contract Program

         General.  All manufactured  housing contracts that are purchased by the
Company from dealers or originated  by the Company  through a broker are written
on forms provided by the Company and are purchased or underwritten,  as the case
may  be,  on an  individually  approved  basis.  With  respect  to  each  retail
manufactured  housing  contract to be purchased  from a dealer or submitted by a
broker and  underwritten,  as the case be, the Company's  general practice is to
have  the  dealer  or  broker   submit  the   customer's   credit   application,
manufacturer's  invoice (if the  contract  is for a new home) and certain  other
information  relating to the contract to the applicable  regional  office of the
Company.   Personnel   at  the   regional   office   make  an  analysis  of  the
creditworthiness   of  the  obligor  and  of  other   aspects  of  the  proposed
transaction.  If the credit  worthiness  of the obligor and other aspects of the
transaction  are  approved by the regional  office,  the Company  purchases  the
contract after the manufactured home is delivered and set up.

                                       34
<PAGE>

         Because manufactured homes generally depreciate in value, the Company's
management  believes that the  creditworthiness  of a potential  obligor under a
manufactured  housing  contract  should  be  the  most  important  criterion  in
determining  whether to approve the purchase or origination of such manufactured
housing  contract.  In this regard,  the Company uses an underwriting  guideline
matrix based upon each applicant's credit history, residence history, employment
history,  debt-to-income  ratio  and down  payment  percentage.  Although,  with
respect to certain of these criteria, the Company has minimum requirements,  the
Company  management  does  not  believe  that  these  minimum  requirements  are
themselves  generally  sufficient to warrant a credit  approval of an applicant.
Thus, there were and are no requirements on the basis of which, if they are met,
credit is  routinely  approved,  and if they are not met,  credit  is  routinely
denied.  Rather,  if an  applicant  has a low rating with  respect to one of the
criteria mentioned above,  there generally must be a compensating  higher rating
with  respect to other  items in order for such  applicant  to be  approved.  In
addition,  in certain cases, credit applications are approved even if certain of
the minimum  criteria are not met. The ultimate  decision to approve or reject a
credit  application  is thus the  result of a judgment  made by either  regional
management or the Company's senior management.

         The  Company's  policy is to approve or reject each credit  application
within 72 hours of  receipt.  Thus,  there is  generally  less  time for  credit
investigation  than is the case, for instance,  with loans for site-built homes.
Although the Company's  management believes that the 72 hour period for approval
or rejection of each credit  application is in line with industry  practice,  no
assurance can be given that any credit application that was approved in 72 hours
would  have been  approved  if a longer  period  had been  provided  for  credit
investigation.

         The  qualifications  of all regional  office  personnel  authorized  to
approve or reject credit  applications  are reviewed by the President and/or the
Chief Executive Officer of the Company.  All such personnel have certain lending
limits  applicable  to  their  approval  authority.   The  Company  has  no  set
qualifications  for any employees to whom  authority to approve or reject credit
applications may be delegated.

         The credit review and approval  practices of each  regional  office are
subject to  internal  reviews and audits  that,  through  sampling,  examine the
nature of the verification of credit histories, residence histories,  employment
histories and  debt-to-income  ratios of the  applicants and evaluate the credit
risks  associated with the contracts  purchased  through such regional office by
rating the  obligors on such  contracts  according  to their  credit  histories,
residence  histories,  employment  histories,  debt-to-income  ratios  and  down
payment  percentages.  Selection of  underwriting  files for review is generally
made by the personnel performing the examination, without prior knowledge on the
part of the  regional  office  personnel of the files to be selected for review.
However,  the Company has no  requirement  that any  specific  random  selection
procedures be followed, and no assurance can be given that the files reviewed in
any examination  process are representative of the contract  originations in the
related regional office.  In addition,  no statistical  analysis is performed on
the results of any such examination of underwriting files.

         Underwriting  policies for the Company's  origination or purchase on an
individual  basis of  manufactured  housing  contracts  are  established  by the
Company's  senior  management and are applicable to all regional  offices in the
Company's manufactured housing regional office system.

                          DESCRIPTION OF THE SECURITIES

General

         The Securities will be issued in series. Each series of Securities (or,
in certain instances,  two or more series of Securities) will be issued pursuant
to a Pooling and Servicing  Agreement.  The following  (together with additional
summaries  under "The Pooling and  Servicing  Agreement"  below)  describes  all
material terms and provisions  relating to the Securities common to each Pooling
and Servicing  Agreement.  The following does not purport to be complete and are
subject  to, and is  qualified  in their  entirety by  reference  to, all of the
provisions of the Pooling and Servicing  Agreement for the related Trust and the
related Prospectus Supplement.

                                       35
<PAGE>

         The Securities  will consist of two basic types:  (i) Securities of the
fixed-income type ("Fixed-Income  Securities") and (ii) Securities of the equity
participation type ("Equity Securities").  No Class of Equity Securities will be
offered pursuant to this Prospectus or any Prospectus Supplement related hereto.
Fixed-Income  Securities generally will be styled as debt instruments,  having a
principal balance and a specified interest rate ("Interest Rate").  Fixed-Income
Securities  may be either  beneficial  ownership  interests in the related Loans
held by the related  Trust,  or may represent  debt secured by such Loans.  Each
series or class of Fixed-Income  Securities may have a different  Interest Rate,
which  may be a  fixed,  variable  or  adjustable  Interest  Rate.  The  related
Prospectus Supplement will specify the Interest Rate for each series or class of
Fixed-Income  Securities,  or the  initial  Interest  Rate  and the  method  for
determining subsequent changes to the Interest Rate.

         A series may include  one or more  classes of  Fixed-Income  Securities
("Strip   Securities")   entitled   to   (i)   principal   distributions,   with
disproportionate,  nominal  or  no  interest  distributions,  or  (ii)  interest
distributions, with disproportionate,  nominal or no principal distributions. In
addition,  a series may include two or more classes of  Fixed-Income  Securities
that differ as to timing,  sequential order, priority of payment,  Interest Rate
or amount of  distributions  of  principal  or interest or both,  or as to which
distributions of principal or interest or both on any class may be made upon the
occurrence of specified events, in accordance with a schedule or formula,  or on
the basis of  collections  from  designated  portions of the related  Loan Pool,
which  series  may  include  one or  more  classes  of  Fixed-Income  Securities
("Accrual  Securities"),  as to  which  certain  accrued  interest  will  not be
distributed  but  rather  will be added to the  principal  balance  (or  nominal
principal  balance  in the case of  Accrual  Securities  which  are  also  Strip
Securities) thereof on each Payment Date, as hereinafter defined.

         If so  provided  in the  related  Prospectus  Supplement,  a series  of
Securities  may  include  one  or  more  classes  of   Fixed-Income   Securities
(collectively,  the "Senior  Securities") that are senior to one or more classes
of  Fixed-Income  Securities  (collectively,  the  "Subordinate  Securities") in
respect of certain  distributions  of principal and interest and  allocations of
losses on Loans.  In  addition,  certain  classes  of  Senior  (or  Subordinate)
Securities may be senior to other classes of Senior (or Subordinate)  Securities
in respect of such distributions or losses.

         Equity  Securities  will represent the right to receive the proceeds of
the related  Trust  Estate  after all  required  payments  have been made to the
Securityholders of the related  Fixed-Income  Securities (both Senior Securities
and Subordinate Securities),  and following any required deposits to any reserve
account that may be established for the benefit of the Fixed-Income  Securities.
Equity  Securities may constitute what are commonly referred to as the "residual
interest",  "seller's interest" or the "general partnership interest", depending
upon the  treatment of the related  Trust for federal  income tax  purposes.  As
distinguished from the Fixed-Income  Securities,  the Equity Securities will not
be styled as having  principal and interest  components.  Any losses suffered by
the  related  Trust  first  will be  absorbed  by the  related  class of  Equity
Securities, as described herein and in the related Prospectus Supplement.

         No  Class  of  Equity  Securities  will  be  offered  pursuant  to this
Prospectus or any Prospectus Supplement related hereto. Equity Securities may be
offered on a private  placement  basis or  pursuant  to a separate  Registration
Statement  to be  filed  by the  Company.  In  addition,  the  Company  and  its
affiliates may initially or permanently hold any Equity Securities issued by any
Trust.

         General Payment Terms of Securities. As provided in the related Pooling
and Servicing  Agreement and as specified in the related Prospectus  Supplement,
Securityholders  will be entitled to receive  payments  on their  Securities  on
specified  dates ("Payment  Dates").  Payment Dates with respect to Fixed-Income
Securities will occur monthly,  quarterly or semi-annually,  as described in the
related  Prospectus  Supplement;  Payments  on  Equity  Securities  will be made
monthly,  quarterly or  semi-annually,  as  specified in the related  Prospectus
Supplement.

         The related  Prospectus  Supplement  will  specify a date (the  "Record
Date")  preceding such Payment Date, as of which the Trustee or its paying agent
will fix the  identity  of the  Securityholders  for the  purpose  of  receiving
payments on the next succeeding Payment Date.

                                       36
<PAGE>

         The  related  Prospectus  Supplement  and  the  Pooling  and  Servicing
Agreement  will  specify a period (a  "Remittance  Period")  antecedent  to each
Payment Date (for example, in the case of monthly-pay  Securities,  the calendar
month preceding the month in which a Payment Date occurs or such other specified
period).  Collections  received on or with respect to the related Loans during a
Remittance Period will be required to be remitted by the Servicer to the related
Trustee  prior  to the  related  Payment  Date  and  will be used to  distribute
payments  to  Securityholders  on such  Payment  Date.  The  related  Prospectus
Supplement will specify whether the related Pooling and Servicing Agreement will
provide that all or a portion of the  principal  collected on or with respect to
the related Loans may be applied by the related  Trustee to the  acquisition  of
additional  Loans  during a specified  period  (rather  than used to  distribute
payments of  principal  to  Securityholders  during such period) with the result
that the related  Securities  possess an  interest-only  period,  also  commonly
referred to as a  revolving  period,  which will be followed by an  amortization
period.  Any such  interest-only  or revolving period may terminate prior to the
end of the specified period and result in the earlier than expected amortization
of the related  Securities  upon the  occurrence  of certain  events,  which may
include   (i)   default  in   payment   of   interest   or   principal   to  the
Certificateholders,  (ii) breach of the Company's representations and warranties
that materially and adversely  affects the  Certificateholders,  which continues
for a period of 30 days after notice to the Company,  (iii) the  commencement of
proceedings  against the Company to adjudicate  it  insolvent,  (iv) an Event of
Servicing  Termination  has  occurred,  (v) the  Certificate  Insurer  has  made
payments  to the  Trustee,  (vi)  that  the  ratio  of  delinquent  Loans to the
aggregate Loan Balance exceeds a percentage set forth in the related  Prospectus
Supplement or (vii) the ratio of defaulted  Loans to the aggregate  Loan Balance
exceeds a percentage set forth in the related Prospectus Supplement.

         In addition, the related Prospectus Supplement will specify whether the
related  Pooling and Servicing  Agreement  will provide that all or a portion of
such  collected  principal  may be retained by the Trustee  (and held in certain
temporary  investments,  including  Loans) for a specified period prior to being
used to distribute payments of principal to Securityholders.

         The result of such retention and temporary investment by the Trustee of
such principal would be to slow the amortization rate of the related  Securities
relative to the  amortization  rate of the related Loans, or to attempt to match
the  amortization  rate of the related  Securities to an  amortization  schedule
established at the time such Securities are issued.  Any such feature applicable
to any Securities may terminate,  resulting in the current  funding of principal
payments to the related  Securityholders and an acceleration of the amortization
of such Securities upon the occurrence of certain events,  which may include (i)
default in payment of  interest or  principal  to the  Certificateholders,  (ii)
breach of the Company's  representations  and  warranties  that  materially  and
adversely  affects the  Certificateholders,  which  continues for a period of 30
days after notice to the Company,  (iii) the commencement of proceedings against
the Company to adjudicate it insolvent,  (iv) an Event of Servicing  Termination
has occurred, (v) the Certificate Insurer has made payments to the Trustee, (vi)
that the ratio of  delinquent  Loans to the  aggregate  Loan  Balance  exceeds a
percentage set forth in the related Prospectus  Supplement or (vii) the ratio of
defaulted  Loans to the aggregate Loan Balance exceeds a percentage set forth in
the related Prospectus Supplement.

         Neither the Securities  nor the underlying  Loans will be guaranteed or
insured  by any  governmental  agency or  instrumentality  or the  Company,  the
Servicer,  the Master Servicer, if any, any Sub-Servicer,  any Originator or any
of their affiliates.

         Securities of each series covered by a particular Pooling and Servicing
Agreement will evidence  specified  beneficial  ownership interest in a separate
Trust Estate created pursuant to such Pooling and Servicing  Agreement.  A Trust
Estate  will  consist of, to the extent  provided  in the Pooling and  Servicing
Agreement:  (i) a pool of Loans (and the related Loan documents) or certificates
of  interest  or  participations  therein  underlying  a  particular  series  of
Securities  as from  time to time  are  subject  to the  Pooling  and  Servicing
Agreement,  exclusive of, if specified in the related Prospectus Supplement, any
interest  retained  by the  related  Originator,  the  Company  or any of  their
affiliates  with respect to each such Loan;  (ii)  payments and  collections  in
respect of the Loans due,  accrued or  received,  as  specified  in the  related
Prospectus  Supplement,  on and after the related  Cut-Off Date, as from time to
time are  identified  as  deposited  in  respect  thereof in the  Principal  and
Interest  Account  and in  the  related  Distribution  Account;  (iii)  property
acquired by foreclosure of the Loans or deed in lieu of foreclosure; (iv) hazard

                                       37
<PAGE>

and flood insurance  policies and primary mortgage insurance  policies,  if any,
and certain  proceeds  thereof;  and (v) any  combination,  as  specified in the
related  Prospectus  Supplement,  of a  letter  of  credit,  financial  guaranty
insurance policy,  purchase obligation,  mortgage pool insurance policy, special
hazard insurance policy,  bankruptcy bond,  reserve fund or other type of Credit
Enhancement as described under "Description of Credit Enhancement."

Form of Securities

         The  Securities of each series will be issued as physical  certificates
("Physical  Certificates")  in fully  registered form only in the  denominations
specified in the related  Prospectus  Supplement,  and will be transferable  and
exchangeable  at the corporate  trust office of the registrar of the  Securities
(the  "Security  Registrar")  named in the  related  Prospectus  Supplement.  No
service  charge  will be made for any  registration  of  exchange or transfer of
Securities, but the Trustee may require payment of a sum sufficient to cover any
tax or other governmental charge.

         If so specified in the related Prospectus Supplement, specified classes
of a series  of  Securities  will be issued in  uncertificated  book-entry  form
("Book-Entry  Securities"),  and will be  registered  in the  name of Cede,  the
nominee of DTC. DTC is a limited purpose trust company  organized under the laws
of the State of New York, a member of the Federal  Reserve  System,  a "clearing
corporation"  within the meaning of the Uniform  Commercial  Code  ("UCC") and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.  DTC was created to hold securities
for  its  participating  organizations  ("  Participants")  and  facilitate  the
clearance and settlement of securities transactions between Participants through
electronic  book-entry changes in their accounts,  thereby  eliminating the need
for physical movement of certificates.  Participants  include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain other organizations. Indirect access to the DTC system also is available
to others such as brokers, dealers, banks and trust companies that clear through
or maintain a custodial  relationship  with a  Participant,  either  directly or
indirectly ("Indirect Participant").

         Under a book-entry format, Securityholders that are not Participants or
Indirect  Participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of  Securities  registered in the name of Cede, as nominee of DTC, may
do so only through  Participants and Indirect  Participants.  In addition,  such
Securityholders  will receive all  distributions of principal of and interest on
the  Securities  from the  Trustee  through  DTC and its  Participants.  Under a
book-entry  format,  Securityholders  will  receive  payments  after the related
Payment Date  because,  while  payments are required to be forwarded to Cede, as
nominee  for DTC,  on each such date,  DTC will  forward  such  payments  to its
Participants,  which  thereafter  will be required to forward  such  payments to
Indirect  Participants or Securityholders.  Unless and until Physical Securities
are issued,  it is  anticipated  that the only  Securityholder  will be Cede, as
nominee  of DTC,  and that the  beneficial  holders  of  Securities  will not be
recognized  by the Trustee as  Securityholders  under the Pooling and  Servicing
Agreement.  The beneficial  holders of such Securities will only be permitted to
exercise the rights of Securityholders under the Pooling and Servicing Agreement
indirectly  through DTC and its  Participants  who in turn will  exercise  their
rights through DTC.

         Under the rules,  regulations and procedures creating and affecting DTC
and  its  operations,  DTC  is  required  to  make  book-entry  transfers  among
Participants  on whose  behalf it acts with  respect  to the  Securities  and is
required to receive and  transmit  payments of  principal of and interest on the
Securities.  Participants and Indirect  Participants with which  Securityholders
have  accounts with respect to their  Securities  similarly are required to make
book-entry  transfers  and receive and transmit such payments on behalf of their
respective  Securityholders.  Accordingly,  although  Securityholders  will  not
possess Securities,  the rules provide a mechanism by which Securityholders will
receive distributions and will be able to transfer their interests.

         Unless and until Physical Certificates are issued,  Securityholders who
are  not  Participants  may  transfer   ownership  of  Securities  only  through
Participants  by  instructing  such  Participants  to  transfer  Securities,  by
book-entry  transfer,  through  DTC for the  account of the  purchasers  of such
Securities,  which account is  maintained  with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership  of  Securities  will be executed  through DTC and the accounts of the

                                       38
<PAGE>

respective  Participants  at DTC will be debited and  credited.  Similarly,  the
respective  Participants  will make  debits or  credits,  as the case may be, on
their records on behalf of the selling and purchasing Securityholders.

         Because DTC can only act on behalf of Participants,  who in turn act on
behalf  of  Indirect   Participants   and  certain  banks,   the  ability  of  a
Securityholder  to  pledge  Securities  to  persons  or  entities  that  do  not
participate  in the DTC system,  or  otherwise  take  actions in respect of such
Securities  may be limited  due to the lack of a Physical  Certificate  for such
Securities.

         DTC in general  advises  that it will take any action  permitted  to be
taken by a  Securityholder  under a Pooling and Servicing  Agreement only at the
direction  of one or more  Participants  to whose  account  with DTC the related
Securities are credited.  Additionally, DTC in general advises that it will take
such actions with respect to specified  percentages of the Securityholders  only
at the direction of and on behalf of Participants whose holdings include current
principal  amounts  of  outstanding   Securities  that  satisfy  such  specified
percentages.  DTC may take  conflicting  actions with  respect to other  current
principal amounts of outstanding  Securities to the extent that such actions are
taken on behalf of Participants  whose holdings  include such current  principal
amounts of outstanding Securities.

         Any Securities  initially registered in the name of Cede, as nominee of
DTC, will be issued in fully registered, certificated form to Securityholders or
their nominees ("Physical Certificates"), rather than to DTC or its nominee only
under the events specified in the related Pooling and Servicing Agreement.  Upon
the  occurrence  of any of the  events  specified  in the  related  Pooling  and
Servicing  Agreement  and the  Prospectus  Supplement,  (which may  include  the
following events: (a) DTC or the Company 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  Company or the  Trustee  is unable to locate a  qualified
successor, (b) the Company, at its sole option, elects to terminate a book-entry
system  through  DTC  or  (c)  DTC,  at the  direction  of  the  Securityholders
representing a majority of the outstanding Percentage Interests of the specified
class of Securities,  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  the   Securityholders)   DTC  will  be  required  to  notify  all
Participants  of the  availability  through DTC of Physical  Certificates.  Upon
surrender by DTC of the securities  representing  the Securities and instruction
for  re-registration,  the  Trustee  will  issue the  Securities  in the form of
Physical Certificates,  and thereafter the Trustee will recognize the holders of
such Physical Certificates as Securityholders. Thereafter, payments of principal
of and  interest  on the  Securities  will be made by the  Trustee  directly  to
Securityholders  in accordance  with the  procedures set forth herein and in the
Pooling and Servicing Agreement. The final distribution of any Security (whether
Physical  Certificates or Securities  registered in the name of Cede),  however,
will be made only upon  presentation  and  surrender of such  Securities  on the
final  Payment  Date at such office or agency as is  specified  in the notice of
final payment to Securityholders.

Assignment of Loans

         At the time of issuance  of a series of  Securities,  the Company  will
cause the Loans being included in the related Trust Estate to be assigned to the
Trustee  together with all payments and collections in respect of the Loans due,
accrued or received,  as specified in the related  Prospectus  Supplement  on or
after the  related  Cut-Off  Date.  The  Trustee  will,  concurrently  with such
assignment,  deliver a series of  Securities  to the Company in exchange for the
Loans. Each Loan will be identified in a schedule appearing as an exhibit to the
related Pooling and Servicing Agreement. Such schedule will include, among other
things,  information as to the principal  balance of each Loan as of the Cut-Off
Date, as well as information  regarding the Loan Rate,  the currently  scheduled
monthly payment of principal and interest and the maturity of the Note.


         A typical provision  relating to document delivery  requirements  would
provide  that the Company  deliver to the Trustee a file  consisting  of (i) the
original Notes or certified copies thereof, endorsed in blank or to the order of
the holder,  (ii) originals of all intervening  assignments,  showing a complete
chain of title from origination to the applicable Originators, if any, including
warehousing assignments,  with evidence of recording thereon, (iii) originals of
all assumption and  modification  agreements,  if any, and,  unless such Loan is

                                       39
<PAGE>

covered by a counsel's opinion as described in the next paragraph,  (iv) either:
(a) the  original  Loan,  with  evidence of  recording  thereon,  (b) a true and
accurate copy of the Loan where the original has been transmitted for recording,
until such time as the  original is returned by the public  recording  office or
(c) a copy of the  Loan  certified  by the  public  recording  office  in  those
instances  where the original  recorded  Loan has been lost.  To the extent that
such a file  containing all or a portion of such items has been delivered to the
Trustee,  the  Trustee  will  generally  be  required,  for the  benefit  of the
Securityholders,  to review each such file within a specified period,  generally
not  exceeding 90 days, to ascertain  that all required  documents (or certified
copies of documents) have been executed and received.

         Generally,  transfer  documentation from the Originators to the Company
will have been  prepared  and filed prior to the  execution  and delivery of the
Pooling and Servicing Agreement. A typical provision relating to the preparation
and filing of  transfer  documentation  will  require the Company to cause to be
prepared and  recorded,  within a specified  period,  generally not exceeding 75
business  days of the  execution  and  delivery  of the  applicable  Pooling and
Servicing  Agreement  (or, if original  recording  information  is  unavailable,
within such later period as is permitted by the Pooling and Servicing Agreement)
assignments of the Mortgages from the Company to the Trustee, in the appropriate
jurisdictions in which such recordation is necessary to perfect the lien thereof
as  against  creditors  of or  purchasers  from  the  Company,  to the  Trustee;
provided,  however,  that if the Company  furnishes to the Trustee an opinion of
counsel  to the effect  that no such  recording  is  necessary  to  perfect  the
Trustee's  interests in the Mortgages with respect to one or more jurisdictions,
then such recording will not be required with respect to such jurisdictions.

         If any such  document  is  found  to be  missing  or  defective  in any
material  respect,  the Trustee (or such custodian) shall promptly so notify the
Company,  which may notify the related  Sub-Servicer or Originator,  as the case
may be. If the Company or the  Originator  does not cure the  omission or defect
within a specified period, generally not exceeding 60 days after notice is given
to the Company or Originator, as the case may be, the Company or such Originator
will be obligated to purchase on the next succeeding Remittance Date the related
Loan from the  Trustee at its Loan  Purchase  Price  (or,  if  specified  in the
related  Prospectus  Supplement,  will be permitted to substitute  for such Loan
under the  conditions  specified  in the  related  Prospectus  Supplement).  The
Servicer will be obligated to enforce this obligation of the Originator,  as the
case   may   be,   to   the   extent   described   above   under   "Underwriting
Program--Representations."  Neither the Servicer nor the Company will,  however,
be obligated to purchase or substitute for such Loan if the Originator  defaults
on its obligation to do so, and there can be no assurance that an Originator, as
the case may be, will carry out any such  obligation.  Such purchase  obligation
constitutes the sole remedy available to the  Securityholders or the Trustee for
omission of, or a material defect in, a constituent document.

         The  Trustee  will be  authorized  at any time to  appoint a  custodian
pursuant to a custodial  agreement to maintain possession of and, if applicable,
to review the documents  relating to the Loans as the agent of the Trustee.  The
identity of any such  custodian to be appointed on the date of initial  issuance
of the Securities will be set forth in the related Prospectus Supplement.

         Pursuant to each Pooling and Servicing Agreement, the Servicer,  either
directly  or  through  Sub-Servicers,  will  service  and  administer  the Loans
assigned to the Trustee as more fully set forth below.

Forward Commitments; Pre-Funding

         A Trust  may  enter  into  an  agreement  (each,  a  "Forward  Purchase
Agreement")  with the  Company  whereby  the  Company  will  agree  to  transfer
additional  Loans  to such  Trust  following  the date on  which  such  Trust is
established  and the related  Securities  are  issued.  The Trust may enter into
Forward  Purchase  Agreements to permit the acquisition of additional Loans (the
"Subsequent  Loans")  that  could not be  delivered  by the  Company or have not
formally  completed the origination  process,  in each case prior to the date on
which the Securities are delivered to the Securityholders  (the "Closing Date").
Any Forward  Purchase  Agreement will require that any Loans so transferred to a
Trust conform to the requirements  specified in such Forward Purchase Agreement,
this Prospectus and the related Prospectus Supplement.  In addition, the Forward
Purchase  Agreement  will  state  that  the  Company  shall  only  transfer  the

                                       40
<PAGE>

Subsequent Loans upon the satisfaction of certain conditions, including that the
Company  shall  have  delivered  opinions  of  counsel  (including   bankruptcy,
corporate and tax opinions) with respect to the transfer of the Subsequent Loans
to the Certificate  Insurer,  if any, the Rating Agencies,  the Servicer and the
Trustee.

         If a Forward Purchase Agreement is to be utilized,  the related Trustee
will be  required  to deposit in a  segregated  account  (each,  a  "Pre-Funding
Account") a portion of the net  proceeds  received by the Trustee in  connection
with the sale of one or more classes of Securities  of the related  series (such
amount,  the "Pre-Funded  Amount");  the additional Loans will be transferred to
the related Trust in exchange for money released to the Company from the related
Pre-Funding Account. Each Forward Purchase Agreement will set a specified period
(the " Funding  Period")  during which any such transfers must occur The Forward
Purchase  Agreement or the related Pooling and Servicing  Agreement will require
that if all moneys originally  deposited to such Pre-Funding  Account are not so
used by the end of the related Funding Period, then any remaining moneys will be
applied as a mandatory  prepayment of the related class or classes of Securities
as specified in the related Prospectus Supplement.

         During the Funding  Period,  the moneys  deposited  to the  Pre-Funding
Account  will either (i) be held  uninvested  or (ii) will be invested in one or
more  Eligible  Investments.  On payment  dates that  occur  during the  Funding
Period,  the Trustee will transfer any earnings on the moneys in the Pre-Funding
Account to the Certificate Account for distribution to the Securityholders.

         Although  the  specific  parameters  of the  Pre-Funding  Account  with
respect  to any  issuance  of  Securities  will  be  specified  in  the  related
Prospectus  Supplement,  it is anticipated that: (a) the Funding Period will not
exceed 120 days from the related Closing Date, (b) that the Additional  Loans to
be   acquired   during  the   Funding   Period  will  be  subject  to  the  same
representations  and  warranties as the Loans included in the related Trust Fund
on the Closing  Date and (c) that the  Pre-Funded  Amount will not exceed 25% of
the principal amount of the Securities issued pursuant to a particular offering.

         The Pre-Funding Account will be maintained by a Trustee,  which must be
a bank having combined capital and surplus,  generally, of a least $100,000,000,
long-term,  unsecured  debt  rated at least  investment  grade  and a  long-term
deposit rating of at least investment grade.

Payments on Loans; Deposits to Distribution Account

         Each  Sub-Servicer   servicing  a  Loan  pursuant  to  a  Sub-Servicing
Agreement will establish and maintain an account (the  "Sub-Servicing  Account")
that is acceptable to the Servicer. A Sub-Servicing  Account must be established
with a Federal Home Loan Bank or with a depository  institution  (including  the
Sub-Servicer  itself)  whose  accounts are insured by the National  Credit Union
Share  Insurance  Fund  or  the  FDIC.  Except  as  otherwise  permitted  by the
applicable Rating Agencies,  a Sub-Servicing  Account must be segregated and may
not be established as a general ledger account.

         A Sub-Servicer is required to deposit into its Sub-Servicing Account on
a daily basis all amounts that are received by it in respect of the Loans,  less
its  servicing  or other  compensation.  On or before the date  specified in the
Sub-Servicing  Agreement (which date may be no later than the business day prior
to the  Determination  Date  referred to below or, if such day is not a business
day, the preceding  business  day), the  Sub-Servicer  must remit or cause to be
remitted  to the  Servicer  all funds  held in the  Sub-Servicing  Account  with
respect to Loans that are required to be so remitted. A Sub-Servicer may also be
required to make such  Servicing  Advances and  Delinquency  Advances and to pay
Compensating Interest as set forth in the related Sub-Servicing Agreement.

         The  Servicer  will  deposit  or will  cause to be  deposited  into the
Principal and Interest Account on a daily basis certain payments and collections
due, accrued or received,  as specified in the related Prospectus  Supplement on
or after to the Cut-Off Date, as  specifically  set forth in the related Pooling
and Servicing Agreement, such as the following:

                                       41
<PAGE>

          (i) all payments on account of principal, including principal payments
     received in advance of the date on which the related monthly payment is due
     (the "Due Date") ("  Principal  Prepayments"),  on the Loans  comprising  a
     Trust Estate;

          (ii) all payments on account of interest on the Loans  comprising such
     Trust Estate,  net of the portion of each payment  thereof  retained by the
     Sub-Servicer, if any, as its servicing or other compensation;

          (iii)  all  amounts  (net of  unreimbursed  liquidation  expenses  and
     insured expenses incurred,  and unreimbursed  advances made, by the related
     Sub-Servicer)  received  and  retained,  if any,  in  connection  with  the
     liquidation  of any  defaulted  Loan,  by  foreclosure,  deed  in  lieu  of
     foreclosure or otherwise ("Liquidation  Proceeds"),  including all proceeds
     of any special hazard  insurance  policy,  bankruptcy  bond,  mortgage pool
     insurance policy, financial guaranty insurance policy and any title, hazard
     or other  insurance  policy  covering any Loan in such Loan Pool  (together
     with any payments under any letter of credit, "Insurance Proceeds") , other
     than proceeds to be applied to the  restoration of the related  property or
     released to the Obligor in accordance with the Servicer's  normal servicing
     procedures (such amounts, net of related unreimbursed expenses and advances
     of the Servicer, "Net Liquidation Proceeds");

          (iv) any  Buydown  Funds  (and,  if  applicable,  investment  earnings
     thereon) required to be paid to Securityholders, as described below;

          (v) all  proceeds of any Loan in such Trust Estate  purchased  (or, in
     the  case of a  substitution,  certain  amounts  representing  a  principal
     adjustment) by the Servicer, the Company, any Sub-Servicer or Originator or
     any  other  person  pursuant  to the  terms of the  Pooling  and  Servicing
     Agreement.  See "Underwriting  Program--Representations,"  "--Assignment of
     Loans" above;

          (vi)  any  amounts  required  to  be  deposited  by  the  Servicer  in
     connection  with  losses  realized  on  investments  of  funds  held in the
     Principal and Interest Account, as described below;

          (vii) any amounts  required to be  deposited  in  connection  with the
     liquidation of the related Trust; and

          (viii) any amounts  required to be transferred  from the  Distribution
     Account to the Principal and Interest Account.

         In addition to the  Principal  and Interest  Account,  the Trustee will
establish and maintain,  at the  corporate  trust office of the Trustee,  in the
name of the Trust for the benefit of the  holders of each series of  Securities,
an account  for the  disbursement  of payments  on the Loans  evidenced  by each
series of Securities (the  "Distribution  Account").  The Principal and Interest
Account and the  Distribution  Account each must be maintained with a Designated
Depository Institution. A " Designated Depository Institution" is an institution
whose deposits are insured by the Bank Insurance Fund or the Savings Association
Insurance  Fund of the  FDIC,  the  long-term  deposits  of which  have a rating
satisfactory to the Rating Agencies and the related Credit Enhancer, if any, and
which is any of the following:  (i) a federal savings and loan  association duly
organized, validly existing and in good standing under the federal banking laws,
(ii) an institution duly organized,  validly existing and in good standing under
the applicable banking laws of any state,  (iii) a national banking  association
duly organized,  validly existing and in good standing under the federal banking
laws, (iv) a principal  subsidiary of a bank holding company, or (v) approved in
writing by the related Credit Enhancer,  if any, each Rating Agency and, in each
case acting or designated by the Servicer as the depository  institution for the
Principal and Interest Account; provided,  however, that any such institution or
association  will  generally be required to have combined  capital,  surplus and
undivided profits of at least $100,000,000.  Notwithstanding the foregoing,  the
Principal and Interest Account may be held by an institution  otherwise  meeting
the preceding  requirements  except that the only applicable rating  requirement
shall be that the unsecured and uncollateralized  debt obligations thereof shall
be  rated  at a  level  satisfactory  to one or  more  Rating  Agencies  if such
institution has trust powers and the Principal and Interest Account  is  held by

                                       42
<PAGE>

such institution in its trust capacity and not in its commercial  capacity.  The
Distribution  Account,  the Principal and Interest Account are together referred
to as "Accounts."  All funds in the  Distribution  Account shall be invested and
reinvested by the Trustee for the benefit of the Securityholders and the related
Credit  Enhancer,  if any, as directed by the Servicer,  in one or more Eligible
Investments.  An "Eligible Investment" is any of the following,  in each case as
determined  at the time of the  investment or  contractual  commitment to invest
therein (to the extent such  investments  would not require  registration of the
Trust Fund as an investment  company  pursuant to the Investment  Company Act of
1940):  (a) negotiable  instruments or securities  represented by instruments in
bearer or registered or book-entry  form which evidence:  (i) obligations  which
have the  benefit of the full faith and credit of the United  States of America,
including  depository receipts issued by a bank as custodian with respect to any
such  instrument or security held by the custodian for the benefit of the holder
of such  depository  receipt,  (ii)  demand  deposits  or time  deposits  in, or
bankers'  acceptances  issued by, any  depository  institution  or trust company
incorporated under the laws of the United States of America or any state thereof
and  subject to  supervision  and  examination  by  Federal or state  banking or
depository institution  authorities;  provided that at the time of the Trustee's
investment or contractual  commitment to invest  therein,  the  certificates  of
deposit  or  short-term   depositors  (if  any)  or  long-term   unsecured  debt
obligations  (other than such obligations whose rating is based on collateral or
on the credit of a Person other than such  institution or trust company) of such
depository  institution  or trust  company  has a credit  rating in the  highest
category from each Rating Agency,  (iii) certificates of deposit having a rating
in the highest rating category by the Rating  Agencies,  or (iv)  investments in
money  market  funds which are (or which are  composed of  instruments  or other
investments  which are) rated in the highest  rating  category  from each Rating
Agency;  (b)  demand  deposits  in the  name of the  Trustee  in any  depository
institution or trust company referred to in clause (a)(ii) above; (c) commercial
paper (having original or remaining  maturities of no more than 270 days) having
a credit  rating in the highest  rating  category from each Rating  Agency;  (d)
Eurodollar  time  deposits  that are  obligations  of  institutions  whose  time
deposits carry a credit rating in the highest  rating  category from each Rating
Agency; (e) repurchase agreements involving any Eligible Investment described in
any of clauses (a)(i),  (a)(iii) or (d) above, so long as the other party to the
repurchase  agreement has its long-term  unsecured debt obligations rated in the
highest rating  category from each Rating Agency;  and (f) any other  investment
with respect to which each Rating Agency rating such  Securities  indicates will
not result in the  reduction or withdrawal  of its  then-existing  rating of the
Securities.  Any Eligible Investment must mature not later than the Business Day
prior to the next  Distribution  Date.  The Principal  and Interest  Account may
contain funds relating to more than one series of Securities as well as payments
received  on other  loans  serviced  or  master  serviced  by it that  have been
deposited  into the Principal and Interest  Account.  All funds in the Principal
and Interest  Account will be required to be held (i)  uninvested,  up to limits
insured by the FDIC or (ii) invested in Eligible Investments.  The Servicer will
be entitled to any interest or other income or gain realized with respect to the
funds on deposit in the Principal and Interest Account.

         To the extent that the ratings,  if any, then assigned to the unsecured
debt of the Servicer or of the Servicer's  corporate  parent are satisfactory to
the Rating  Agencies,  the Servicer may be permitted to co-mingle  Loan payments
and  collections  with the  Servicer's  general funds rather than be required to
deposit such amounts into a segregated Principal and Interest Account.

         On the day seven days  preceding  each  Payment  Date (the " Remittance
Date"),  the Servicer will withdraw from the Principal and Interest  Account and
remit to the Trustee  for deposit in the  applicable  Distribution  Account,  in
immediately   available  funds,  the  amount  to  be  distributed  therefrom  to
Securityholders on such Payment Date. The Servicer will remit to the Trustee for
deposit into the  Distribution  Account the amount of any  advances  made by the
Servicer as described  herein  under  "--Advances,"  any amounts  required to be
transferred to the Distribution  Account from a Reserve Fund, as described under
"Credit  Enhancement" below, any amounts required to be paid by the Servicer out
of its own funds due to the  operation  of a  deductible  clause in any  blanket
policy  maintained  by the  Servicer  to cover  hazard  losses  on the  Loans as
described under "Hazard Insurance; Claims Thereunder--Hazard Insurance Policies"
below and any other amounts as specifically set forth in the related Pooling and
Servicing Agreement. The Trustee will cause all payments received by it from any
Credit Enhancer to be deposited in the  Distribution  Account not later than the
related Payment Date.

         Funds on deposit in the Principal and Interest Account  attributable to
Loans underlying a series of Securities may be invested in  Eligible Investments

                                       43
<PAGE>

maturing in general not later than the business day  preceding  the next Payment
Date.  All income and gain  realized  from any such  investment  will be for the
account of the Servicer.  Funds on deposit in the related  Distribution  Account
may be invested in Eligible Investments  maturing, in general, no later than the
business day preceding the next Payment Date.

         With  respect to each  Buydown  Loan,  the  Servicer  will  deposit the
related  Buydown  Funds  provided to it in a Buydown  Account.  The terms of all
Buydown Loans provide for the  contribution  of Buydown Funds in an amount equal
to or  exceeding  either  (i) the total  payments  to be made  from  such  funds
pursuant to the related  buydown  plan or (ii) if such  Buydown  Funds are to be
deposited on a discounted  basis,  that amount of Buydown Funds which,  together
with investment earnings thereon at a rate as set forth by the Company from time
to time,  will  support the  scheduled  level of payments  due under the Buydown
Loan.  Neither the Servicer nor the Company will be obligated to add to any such
discounted  Buydown Funds any of its own funds should investment  earnings prove
insufficient to maintain the scheduled level of payments. To the extent that any
such  insufficiency  is not  recoverable  from the Obligor or, in an appropriate
case,  from the related  Originator or the related  Servicer,  distributions  to
Securityholders may be affected. With respect to each Buydown Loan, the Servicer
will  withdraw  from the  Buydown  Account and deposit  into the  Principal  and
Interest  Account on or before the date  specified in the Pooling and  Servicing
Agreement  the  amount,  if any,  of the  Buydown  Funds  (and,  if  applicable,
investment  earnings  thereon)  for each  Buydown  Loan that,  when added to the
amount  due from the  Obligor on such  Buydown  Loan,  equals  the full  monthly
payment  which  would be due on the  Buydown  Loan if it were not subject to the
buydown plan.

         If the  Obligor on a Buydown  Loan  prepays  such Loan in its  entirety
during the Buydown  Period,  the Servicer will withdraw from the Buydown Account
and remit to the Obligor or such other  designated  party in accordance with the
related  buydown plan any Buydown Funds remaining in the Buydown  Account.  If a
prepayment by an Obligor during the Buydown  Period  together with Buydown Funds
will result in full prepayment of a Buydown Loan, the Servicer will generally be
required to withdraw from the Buydown Account and deposit into the Principal and
Interest  Account the Buydown Funds and  investment  earnings  thereon,  if any,
which  together  with  such  prepayment  will  result in a  prepayment  in full;
provided  that Buydown  Funds may not be  available to cover a prepayment  under
certain Loan programs.  Any Buydown Funds relating to a prepayment  described in
the  preceding  sentence  will be deemed  to reduce  the  amount  that  would be
required to be paid by the  Obligor to repay fully the related  Loan if the Loan
were not subject to the buydown plan. Any investment  earnings  remaining in the
Buydown Account after prepayment or after termination of the Buydown Period will
be remitted to the related  Obligor or such other  designated  party pursuant to
the agreement  relating to each Buydown Loan (the "Buydown  Agreement").  If the
Obligor  defaults  during the Buydown  Period with respect to a Buydown Loan and
the property  securing such Buydown Loan is sold in  liquidation  (either by the
Servicer,  the primary  insurer,  the insurer under the mortgage pool  insurance
policy (the "Credit  Enhancer")  or any other  insurer),  the  Servicer  will be
required  to  withdraw  from the  Buydown  Account  the  Buydown  Funds  and all
investment  earnings thereon, if any, and pay the same to the primary insurer or
the Credit Enhancer,  as the case may be, if the Property is transferred to such
insurer  and such  insurer  pays all of the loss  incurred  in  respect  of such
default.

Withdrawals from the Principal and Interest Account

         The  Servicer  may,  from  time to  time,  make  withdrawals  from  the
Principal and Interest Account for certain  purposes,  as specifically set forth
in the related Pooling and Servicing Agreement, which generally will include the
following except as otherwise provided therein:

          (i) to effect the timely  remittance to the Trustee for deposit to the
     Distribution  Account  in the  amounts  and in the manner  provided  in the
     Pooling and  Servicing  Agreement and  described in  "--Payments  on Loans;
     Deposits to Distribution Account" above;

          (ii) to reimburse itself or any Sub-Servicer for Delinquency  Advances
     and  Servicing  Advances  as to any  Property,  out  of  late  payments  or
     collections  on the  related  Loan with  respect to which such  Delinquency
     Advances or Servicing Advances were made;

                                       44
<PAGE>

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

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

          (v) to clear and  terminate  the  Principal  and  Interest  Account in
     connection with the termination of the Trust Estate pursuant to the Pooling
     and  Servicing  Agreement,  as  described  in "The  Pooling  and  Servicing
     Agreement--Termination, Retirement of Securities;" and

          (vi) to invest in Eligible Investments.

Distributions

         Beginning on the Payment Date in the month  following the month (or, in
the case of quarterly-pay  Securities,  the third month following such month and
each third month thereafter or, in the case of semi-annually-pay Securities, the
sixth month  following such month and each sixth month  thereafter) in which the
Cut-Off  Date  occurs  (or such  other  date as may be set forth in the  related
Prospectus  Supplement) for a series of Securities,  distributions  of principal
and interest (or, where applicable,  of principal only or interest only) on each
class of  Securities  entitled  thereto  will be made either by the Trustee or a
paying agent appointed by the Trustee (the "Paying  Agent"),  to the persons who
are registered as Securityholders at the close of business on the Record Date in
proportion to their respective Percentage  Interests.  Interest that accrues and
is not payable on a class of Securities  will be added to the principal  balance
of each  Security of such class in proportion to its  Percentage  Interest.  The
undivided  percentage  interest (the  "Percentage  Interest")  represented  by a
Security  of a  particular  class will be equal to the  percentage  obtained  by
dividing the initial  principal  balance or notional  amount of such Security by
the aggregate  initial amount or notional  balance of all the Securities of such
class.  Distributions  will be made in  immediately  available  funds  (by  wire
transfer or  otherwise)  to the account of a  Securityholder  at a bank or other
entity having appropriate  facilities  therefor,  if such  Securityholder has so
notified the Trustee or the Paying Agent, as the case may be, and the applicable
Pooling and Servicing  Agreement provides for such form of payment,  or by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Security Register;  provided, however, that the final distribution in retirement
of the Securities (other than any Book-Entry  Securities) will be made only upon
presentation  and  surrender  of the  Securities  at the office or agency of the
Trustee specified in the notice to Securityholders of such final distribution.

Principal and Interest on the Securities

         The  method  of  determining,  and  the  amount  of,  distributions  of
principal  and interest (or,  where  applicable,  of principal  only or interest
only) on a  particular  series  of  Securities  is  described  below and will be
specified in the related Prospectus Supplement.  Each class of Securities (other
than  certain  classes of Strip  Securities)  may bear  interest  at a different
interest  rate (the  "Pass-Through  Rate"),  which may be a fixed or  adjustable
Pass-Through   Rate.  The  related   Prospectus   Supplement  will  specify  the
Pass-Through  Rate for each class, or in the case of an adjustable  Pass-Through
Rate,  the  initial  Pass-Through  Rate  and  the  method  for  determining  the
Pass-Through Rate. Interest on the Securities will be calculated on the basis of
a 360-day year consisting of twelve 30-day months.

         On each  Payment  Date for a series of  Securities,  the  Trustee  will
distribute or cause the Paying Agent to distribute,  as the case may be, to each
holder of record on the Record Date of a class of Securities, an amount equal to
the  Percentage  Interest  represented  by the  Security  held  by  such  holder
multiplied by such class'  Distribution  Amount.  The Distribution  Amount for a
class of  Securities  for any Payment Date will be the  portion,  if any, of the
principal  distribution amount (generally the sum of all amounts received by the
Servicer in respect of principal during the related collection period, as may be
adjusted  to  maintain  any  subordination   levels  specified  in  the  related
Prospectus  Supplement)  (as  defined  in  the  related  Prospectus  Supplement)
allocable  to such class for such  Payment  Date,  as  described  in the related
Prospectus  Supplement,  plus, if such class is entitled to payments of interest
on such Payment Date, the interest accrued at the applicable  Pass-Through  Rate

                                       45
<PAGE>

on the principal  balance or notional  amount of such class, as specified in the
applicable Prospectus Supplement, less the amount of any Deferred Interest added
to the principal  balance of the Loans and/or the outstanding  balance of one or
more  classes  of  Securities  on the  related  Due Date and any other  interest
shortfalls allocable to Securityholders which are not covered by advances or the
applicable Credit Enhancement,  in each case in such amount that is allocated to
such class on the basis set forth in the Prospectus Supplement.

         The related  Prospectus  Supplement  will  specify  whether the related
Pooling  and  Servicing  Agreement  will  provide  that all or a portion  of the
principal  collected on or with  respect to the related  Loans may be applied by
the related  Trustee to the  acquisition of additional  Loans during a specified
period (rather than used to fund payments of principal to Securityholders during
such  period)  with the  result  that the  related  securities  will  possess an
interest-only  period,  also commonly referred to as a revolving  period,  which
will be followed by an amortization  period. Any such interest-only or revolving
period may terminate prior to the end of the specified  period and result in the
earlier than expected amortization of the related Securities upon the occurrence
of certain  events,  which may  include  (i)  default in payment of  interest or
principal   to  the   Certificateholders,   (ii)   breach   of   the   Company's
representations  and  warranties  that  materially  and  adversely  affects  the
Certificateholders,  which continues for a period of 30 days after notice to the
Company, (iii) the commencement of proceedings against the Company to adjudicate
it  insolvent,  (iv) an Event of Servicing  Termination  has  occurred,  (v) the
Certificate  Insurer has made  payments to the  Trustee,  (vi) that the ratio of
delinquent Loans to the aggregate Loan Balance exceeds a percentage set forth in
the related  Prospectus  Supplement or (vii) the ratio of defaulted Loans to the
aggregate Loan Balance exceeds a percentage set forth in the related  Prospectus
Supplement.

         In addition,  the related Prospectus  Supplement,  will specify whether
the related  Pooling and Servicing  Agreement will provide that all or a portion
of such collected  principal may be retained by the Trustee (and held in certain
temporary  investments,  including  Loans) for a specified period prior to being
used to fund payments of principal to Securityholders.

         In the case of a series of Securities that includes two or more classes
of Securities,  the timing,  sequential order,  priority of payment or amount of
distributions  in respect of  principal,  and any  schedule  or formula or other
provisions  applicable to the  determination  thereof  (including  distributions
among multiple classes of Senior  Securities or Subordinate  Securities) of each
such  class  shall  be  as  provided  in  the  related  Prospectus   Supplement.
Distributions in respect of principal of any class of Securities will be made on
a pro rata basis among all of the Securities of such class.


         On or prior to the third  business day next  preceding the Payment Date
(or such earlier day as shall be agreed by the related Credit Enhancer,  if any,
and the Trustee) of the month of distribution (the  "Determination  Date"),  the
Trustee  will  determine  the amounts of principal  and  interest  which will be
passed through to Securityholders on the immediately succeeding Payment Date. If
the amount in the Distribution Account is insufficient to cover the amount to be
passed  through to  Securityholders,  the Trustee will be required to notify the
related Credit Enhancer,  if any,  pursuant to the related Pooling and Servicing
Agreement for the purpose of funding such deficiency.

Advances

         The Servicer will be required,  not later than each Remittance Date, to
deposit into the  Principal  and Interest  Account an amount equal to the sum of
the  principal and interest  portions  (net of the Servicing  Fees) due, but not
collected,  with respect to delinquent  Loans directly  serviced by the Servicer
during the prior  Remittance  Period,  but only if, in its good  faith  business
judgment,  the Servicer  believes that such amount will  ultimately be recovered
from the related Loan. The related  Prospectus  Supplement  will specify whether
the Servicer may also be required to advance  delinquent  payments of principal.
Any such amounts so advanced are  "Delinquency  Advances".  The Servicer will be
permitted to fund its payment of  Delinquency  Advances on any  Remittance  Date
from  collections  on any Loan  deposited to the Principal and Interest  Account
subsequent  to the related  Remittance  Period,  and will be required to deposit
into the Principal  and Interest  Account with respect  thereto (i)  collections
from the Obligor whose  delinquency gave rise to the shortfall which resulted in
such Delinquency Advance and (ii) Net Liquidation  Proceeds recovered on account
of the  related  Loan to the  extent  of the  amount  of  aggregate  Delinquency

                                       46
<PAGE>

Advances related thereto.  A Sub-Servicer  will be permitted to fund its payment
of Delinquency Advances as set forth in the related Sub-Servicing Agreement.

         A Loan is  "delinquent"  if any  payment due thereon is not made by the
close of business on the day such payment is scheduled to be due.

         On or prior to each  Remittance  Date, the Servicer will be required to
deposit  in the  Principal  and  Interest  Account  with  respect  to  any  full
prepayment  received  on a Loan  directly  serviced by the  Servicer  during the
related   Remittance   Period  out  of  its  own  funds  without  any  right  of
reimbursement  therefor,  an amount equal to the difference between (x) 30 days'
interest at the Loan's Loan Rate (less the related Base  Servicing  Fees) on the
principal  balance  of such Loan as of the first day of the  related  Remittance
Period and (y) to the extent not  previously  advanced,  the interest  (less the
Servicing  Fee)  paid by the  Obligor  with  respect  to the  Loan  during  such
Remittance  Period  (any  such  amount  paid  by  the  Servicer,   "Compensating
Interest"). The Servicer shall not be required to pay Compensating Interest with
respect to any Remittance Period in an amount in excess of the aggregate related
Base  Servicing Fees received by the Servicer with respect to all Loans directly
serviced by such Servicer for such Remittance Period.

         The  Servicer  will be  required  to pay all "out of pocket"  costs and
expenses incurred in the performance of its servicing  obligations,  but only to
the extent that the Servicer reasonably believes that such amounts will increase
Net  Liquidation  Proceeds  on the related  Loan.  Each such amount so paid will
constitute a "Servicing Advance". The Servicer may recover Servicing Advances to
the extent  permitted  by the Loans or, if not  theretofore  recovered  from the
Obligor on whose  behalf  such  Servicing  Advance  was made,  from  Liquidation
Proceeds realized upon the liquidation of the related Loan or, in certain cases,
from excess  cash flow  otherwise  payable to the holders of the related  Equity
Securities.

         Notwithstanding the foregoing, if the Servicer exercises its option, if
any, to purchase the assets of a Trust  Estate as  described  under "The Pooling
and Servicing  Agreement--Termination;  Retirement  of  Securities"  below,  the
Servicer  will be  deemed  to have  been  reimbursed  for all  related  advances
previously  made by it and not  theretofore  reimbursed  to it.  The  Servicer's
obligation to make advances may be supported by Credit  Enhancement as described
in the related  Pooling and  Servicing  Agreement.  In the event that the Credit
Enhancer is downgraded  by a Rating  Agency rating the related  Securities or if
the  collateral  supporting  such  obligation  is not  performing  or is removed
pursuant  to the terms of any  agreement  described  in the  related  Prospectus
Supplement, the Securities may also be downgraded.

Reports to Securityholders

         With each  distribution to  Securityholders  of a particular  class the
Trustee  will  forward or cause to be forwarded to each holder of record of such
class of Securities a statement or statements  with respect to the related Trust
setting forth the information  specifically described in the related Pooling and
Servicing  Agreement,  which  generally will include the following as applicable
except as otherwise provided therein:

          (i) the  amount of the  distribution  with  respect  to each  class of
     Securities;

          (ii)  the  amount  of  such   distribution   allocable  to  principal,
     separately  identifying  the aggregate  amount of any  prepayments or other
     recoveries of principal included therein;

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

          (iv) the aggregate unpaid Principal  Balance of the Loans after giving
     effect to the distribution of principal on such Payment Date;

          (v) with respect to a series  consisting of two or more  classes,  the
     outstanding principal balance or notional amount of each class after giving
     effect to the distribution of principal on such Payment Date;

                                       47
<PAGE>

          (vi) the amount of coverage under any letter of credit,  mortgage pool
     insurance policy or other form of Credit Enhancement  covering default risk
     as of the close of  business  on the  applicable  Determination  Date and a
     description of any Credit Enhancement substituted therefor;

          (vii)  information  furnished  by  the  Company  pursuant  to  section
     6049(d)(7)(C)  of the Code and the  regulations  promulgated  thereunder to
     assist Securityholders in computing their market discount;

          (viii) the total of any  substitution  amounts  and any Loan  Purchase
     Price amounts included in such distribution; and

          (ix) a number with respect to each class (the "Pool Factor")  computed
     by dividing the  principal  balance of all  Securities in such class (after
     giving effect to any  distribution  of principal to be made on such Payment
     Date) by the original  principal balance of the Securities of such class on
     the Closing Date.

         Items (i) through  (iii)  above  shall,  with  respect to each class of
Securities,  be  presented  on  the  basis  of a  certificate  having  a  $1,000
denomination.  In  addition,  by January 31 of each  calendar  year during which
Securities  are  outstanding,  the  Trustee  shall  furnish  a  report  to  each
Securityholder at any time during each calendar year as to the aggregate amounts
reported pursuant to (i), (ii) and (iii) with respect to the Securities for such
calendar year. If a class of Securities are in book-entry  form, DTC will supply
such reports to the Securityholders in accordance with its procedures.

         In addition,  on each Payment Date the Trustee will forward or cause to
be forwarded additional information, as of the close of business on the last day
of the prior  calendar  month,  as more  specifically  described  in the related
Pooling and Servicing  Agreement,  which generally will include the following as
applicable except as otherwise provided therein:

          (i) the total  number of Loans and the  aggregate  principal  balances
     thereof,   together   with   the   number,   percentage   (based   on   the
     then-outstanding  principal  balances) and aggregate  principal balances of
     Loans (a) 30-59 days  delinquent,  (b) 60-89 days  delinquent and (c) 90 or
     more days delinquent;

          (ii) the number,  percentage (based on the then-outstanding  principal
     balances),  aggregate  Loan balances and status of all Loans in foreclosure
     proceedings  (and  whether  any such Loans are also  included in any of the
     statistics described in the foregoing clause (i));

          (iii) the number, percentage (based on the then-outstanding  principal
     balances) and aggregate  Loan balances of all Loans relating to Obligors in
     bankruptcy proceedings (and whether any such Loans are also included in any
     of the statistics described in the foregoing clause (i));

          (iv) the number,  percentage (based on the then-outstanding  principal
     balances) and aggregate  Loan balances of all Loans  relating to the status
     of any  Properties  as to which  title has been taken in the name of, or on
     behalf of the Trustee (and whether any such Loans are also  included in any
     of the statistics described in the foregoing clause (i)); and

          (v) the book value of any Property  acquired  through  foreclosure  or
     grant of a deed in lieu of foreclosure.

Collection and Other Servicing Procedures

         Acting directly or through one or more Sub-Servicers as provided in the
related Pooling and Servicing  Agreement,  the Servicer,  is required to service
and administer the Loans in accordance with the Pooling and Servicing  Agreement
and with reasonable  care, and using that degree of skill and attention that the
Servicer  exercises  with respect to comparable  mortgage loans that it services
for itself or others.

                                       48
<PAGE>

         The  duties of the  Servicer  include  collecting  and  posting  of all
payments,  responding  to  inquiries  of Obligors or by federal,  state or local
government authorities with respect to the Loans,  investigating  delinquencies,
reporting tax information to Obligors in accordance with its customary practices
and accounting for collections and furnishing  monthly and annual  statements to
the Trustee with respect to distributions  and making  Delinquency  Advances and
Servicing  Advances  to the  extent  described  above  under "--  Advances"  and
specified  in the related  Prospectus  Supplement  and the  related  Pooling and
Servicing Agreement. The Servicer is required to follow its customary standards,
policies and procedures in performing its duties as Servicer.


         The Servicer (i) is authorized and empowered to execute and deliver, on
behalf of itself,  the  Securityholders  and the Trustee or any of them, any and
all instruments of satisfaction or  cancellation,  or of partial or full release
or discharge and all other comparable instruments, with respect to the Loans and
with respect to the related Properties;  (ii) may consent to any modification of
the terms of any Note not  expressly  prohibited  by the Pooling  and  Servicing
Agreement if the effect of any such  modification  (x) will not  materially  and
adversely affect the security  afforded by the related Property or the timing of
receipt  of any  payments  required  thereunder  (in  each  case  other  than as
permitted  by the related  Pooling and  Servicing  Agreement);  and (y) will not
cause a Trust which is a REMIC to fail to qualify as a REMIC.

         The related  Pooling and Servicing  Agreement will require the Servicer
to  follow  such  collection  procedures  as it  follows  from time to time with
respect to mortgage loans in its servicing  portfolio that are comparable to the
Loans;  provided  that the  Servicer  is  required  always  at  least to  follow
collection  procedures that are consistent with or better than standard industry
practices.  The Servicer may in its discretion  (i) waive any  assumption  fees,
late payment  charges,  charges for checks returned for  insufficient  funds, if
any, or the fees which may be collected in the ordinary  course of servicing the
Loans,  (ii) if an Obligor is in default or about to be in default because of an
Obligor's  financial  condition,  arrange  with the  Obligor a schedule  for the
payment of delinquent payments due on the related Loan;  provided,  however, the
Servicer  shall  generally  not  be  permitted  to  reschedule  the  payment  of
delinquent  payments  more than one time in any twelve  consecutive  months with
respect to any  Obligor  or (iii)  modify  payments  of  monthly  principal  and
interest  on any  Loan  becoming  subject  to the  terms  of the  Relief  Act in
accordance with the Servicer's  general policies of the comparable loans subject
to such Relief Act.

         When a Property (other than Manufactured Housing or Property subject to
an ARM Loan) has been or is about to be conveyed by the  Obligor,  the  Servicer
will  be  required,  to the  extent  it has  knowledge  of  such  conveyance  or
prospective conveyance, to exercise its rights to accelerate the maturity of the
related Loan under any "due-on-sale" clause contained in the related Mortgage or
Note; provided,  however, that the Servicer will not be required to exercise any
such right if (i) the  "due-on-sale"  clause,  in the  reasonable  belief of the
Servicer,  is  not  enforceable  under  applicable  law  or  (ii)  the  Servicer
reasonably  believes  that  to  permit  an  assumption  of the  Loan  would  not
materially and adversely affect the interests of  Securityholders or the related
Credit  Enhancer or jeopardize  coverage under any primary  insurance  policy or
applicable Credit Enhancement arrangements.  In such event, the Servicer will be
required to 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 and,  unless  prohibited by
applicable law or the related documents,  the Obligor remains liable thereon. If
the  foregoing is not  permitted  under  applicable  law,  the Servicer  will be
authorized to enter into a substitution of liability agreement with such person,
pursuant to which the  original  Obligor is  released  from  liability  and such
person is substituted as Obligor and becomes liable under the Mortgage Note. The
assumed Loan must conform in all respects to the  requirements,  representations
and warranties of the Pooling and Servicing Agreement.

         An ARM Loan may be assumed  if such ARM Loan is by its terms  assumable
and if, in the  reasonable  judgment of the  Servicer or the  Sub-Servicer,  the
proposed transferee of the related Property establishes its ability to repay the
loan and the security for such ARM Loan would not be impaired by the assumption.
If a Obligor transfers the Property subject to an ARM Loan without consent, such
ARM Loan may be declared due and payable.  Any fee  collected by the Servicer or
Sub-Servicer  for  entering  into an  assumption  or  substitution  of liability
agreement  will be  retained  by the  Servicer  or  Sub-Servicer  as  additional
servicing  compensation.  See  "Certain  Legal  Aspects  of  Loans  and  Related
Matters--Enforceability of Certain Provisions" herein.

                                       49
<PAGE>

         The  Servicer  will have the  right  under the  Pooling  and  Servicing
Agreement to approve  applications  of Obligors  seeking consent for (i) partial
releases of Liens, (ii) alterations and (iii) removal, demolition or division of
Properties.  No application for consent may be approved by the Servicer  unless:
(i) the  provisions of the related Note and Lien have been complied  with;  (ii)
the credit profile of the related Loan after any release is consistent  with the
underwriting  guidelines  then  applicable  to such  Loan;  and  (iii)  the lien
priority of the related Lien is not reduced.

Realization Upon Defaulted Loans

         The Servicer shall  foreclose upon or otherwise  comparably  effect the
ownership  of  Properties  relating to defaulted  Mortgage  Loans as to which no
satisfactory  arrangements can be made for collection of delinquent payments and
which the  Servicer  has not  purchased  pursuant  to the  related  Pooling  and
Servicing  Agreement (such Mortgage Loans,  "REO Property").  In connection with
such  foreclosure or other  conversion,  the Servicer shall exercise such of the
rights  and powers  vested in it,  and use the same  degree of care and skill in
their exercise or use, as prudent  mortgage  lenders would exercise or use under
the  circumstances  in the  conduct  of their own  affairs,  including,  but not
limited to, making Servicing Advances for the payment of taxes, amounts due with
respect to Senior Liens, and insurance premiums. The Servicer shall sell any REO
Property  within 23 months of its  acquisition  by the Trust.  The  Pooling  and
Servicing  Agreements  generally  will  permit  the  Servicer  to cease  further
collection and foreclosure  activity if the Servicer reasonably  determines that
such  further  activity  would not  increase  collections  or  recoveries  to be
received by the related Trust with respect to the related Loan. In addition, any
required Delinquency Advancing may be permitted to cease at this point.

         Notwithstanding  the  generality  of  the  foregoing  provisions,   the
Servicer  will be required  to manage,  conserve,  protect and operate  each REO
Property  for  the  Securityholders   solely  for  the  purpose  of  its  prompt
disposition  and sale as  "foreclosure  property"  within the meaning of Section
860G(a)(8) of the Code or result in the receipt by the Trust of any "income from
non-permitted assets" within the meaning of Section 860F(a)(2)(B) of the Code or
any "net income from  foreclosure  property"  which is subject to taxation under
the REMIC  Provisions.  Pursuant to its efforts to sell such REO  Property,  the
Servicer  shall  either  itself or through  an agent  selected  by the  Servicer
protect and conserve  such REO Property in the same manner and to such extent as
is  customary  in the  locality  where such REO  Property  is  located  and may,
incident  to  its   conservation   and   protection  of  the  interests  of  the
Securityholders, rent the same, or any part thereof, as the Servicer deems to be
in the best interest of the  Securityholders for the period prior to the sale of
such REO  Property.  The Servicer  shall take into account the  existence of any
hazardous  substances,  hazardous  wastes  or solid  wastes,  as such  terms are
defined in the Comprehensive  Environmental  Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local  environmental  legislation,  on a Property in  determining  whether to
foreclose upon or otherwise comparably convert the ownership of such Property.

         The Servicer shall determine, with respect to each defaulted Loan, when
it has recovered, whether through trustee's sale, foreclosure sale or otherwise,
all  amounts it expects to recover  from or on account of such  defaulted  Loan,
whereupon   such  Loan  shall  become  a  Liquidated   Loan.  A  Loan  which  is
"charged-off",  i.e., as to which the Servicer ceases further  collection and/or
foreclosure  activity as a result of a  determination  that such further actions
will not increase  collections or recoveries to be received by the related Trust
is also a "Liquidated Loan".

         If a loss is  realized  on a defaulted  Loan or REO  Property  upon the
final  liquidation  thereof that is not covered by any applicable form of Credit
Enhancement  or other  insurance,  the  Securityholders  will  bear  such  loss.
However, if a gain results from the final liquidation of an REO Property that is
not required by law to be remitted to the related Obligor,  the Servicer will be
entitled  to  retain  such  gain as  additional  servicing  compensation.  For a
description  of the  Servicer's  obligations  to maintain  and make claims under
applicable forms of Credit  Enhancement and insurance relating to the Loans, see
"Description of Credit  Enhancement" and "Hazard  Insurance;  Claims Thereunder;
Hazard Insurance Policies."

                                       50
<PAGE>

Master Servicer

         A Master Servicer may be specified in the related Prospectus Supplement
for the related series of Securities. Customary servicing functions with respect
to Loans  constituting the Loan Pool in the Trust Estate 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 Loans,
then the Master  Servicer will (i) administer  and supervise the  performance by
the Servicer of its servicing  responsibilities  under the Pooling and Servicing
Agreement with the Master Servicer,  (ii) review monthly  servicing  reports and
data relating to the Loan Pool for  discrepancies  and errors,  and (iii) act as
back-up  Servicer  during the term of the  transaction  unless the  Servicer  is
terminated  or  resigns,  in such case the  Master  Servicer  shall  assume  the
obligations of the Servicer.

         The  Master  Servicer  will be a party  to the  Pooling  and  Servicing
Agreement for any Series for which Loans  comprise the Trust Estate.  The Master
Servicer  will be  required  to meet the  requirements  set forth in the related
Pooling and Servicing  Agreement and, in the case of FHA Loans,  approved by HUD
as an FHA mortgagee. The Master Servicer will be compensated for the performance
of its  services  and duties  under each  Pooling  and  Servicing  Agreement  as
specified in the related Prospectus Supplement.

Sub-Servicing

         The   Servicer   may  assign  its   servicing   duties  to   designated
Sub-Servicers and enter into  Sub-Servicing  Agreements with  Sub-Servicers that
may include affiliates of the Company. While such a Sub-Servicing Agreement will
be a contract solely between the Servicer and the Sub-Servicer,  the Pooling and
Servicing  Agreement  pursuant  to which a series of  Securities  is issued will
provide that, if for any reason the Servicer for such series of Securities is no
longer the Servicer of the related Loans, the Trustee or any successor  Servicer
must   recognize  the   Sub-Servicer's   rights  and   obligations   under  such
Sub-Servicing Agreement.

         With the  approval of the  Servicer,  a  Sub-Servicer  may delegate its
servicing  obligations  to third-party  servicers,  but such  Sub-Servicer  will
remain obligated under the related  Sub-Servicing  Agreement.  Each Sub-Servicer
will be required to perform the  customary  functions  of a servicer,  including
collection of payments from Obligors and  remittance of such  collections to the
Servicer;  maintenance of hazard insurance and flood  insurance,  if applicable,
and filing and settlement of claims thereunder,  subject in certain cases to the
right of the Servicer to approve in advance any such settlement;  maintenance of
escrow or impound accounts of Obligors for payment of taxes, insurance and other
items  required to be paid by the Obligor  pursuant to the Loan;  processing  of
assumptions  or  substitutions;  attempting to cure  delinquencies;  supervising
foreclosures;  inspecting and managing  Properties under certain  circumstances;
and maintaining  accounting  records relating to the Loans. A Sub-Servicer  also
may be  obligated  to make  advances to the  Servicer  in respect of  delinquent
installments  of principal  and/or interest (net of any  sub-servicing  or other
compensation)  on Loans,  as  described  more fully  under  "Description  of the
Securities--Advances,"  and in respect of certain taxes and  insurance  premiums
not paid on a timely basis by Obligors.  A Sub-Servicer may also be obligated to
deposit amounts in respect of Compensating Interest to the related Principal and
Interest  Account in  connection  with  prepayments  of  principal  received and
applied to reduce the outstanding  principal balance of a Loan. No assurance can
be given  that the  Sub-Servicers  will  carry  out  their  advance  or  payment
obligations, if any, with respect to the Loans.

         As  compensation  for its servicing  duties,  the  Sub-Servicer  may be
entitled  to a Base  Servicing  Fee.  The  Sub-Servicer  may also be entitled to
collect and retain, as part of its servicing  compensation,  any late charges or
prepayment  penalties  provided  in  the  Note  or  related   instruments.   The
Sub-Servicer will be entitled to reimbursement for certain  expenditures that it
makes,  generally to the same extent that the Servicer would be reimbursed under
the applicable Pooling and Servicing  Agreement.  See "The Pooling and Servicing
Agreement--Servicing and Other Compensation and Payment of Expenses."

         Each  Sub-Servicer  will be required to agree to indemnify the Servicer
for any liability or obligation sustained by the Servicer in connection with any
act or  failure  to act by the  Sub-Servicer  in its  servicing  capacity.  Each
Sub-Servicer  is required to maintain a fidelity bond and an errors and omission
policy with respect to its officers,  employees and other persons  acting on its
behalf or on behalf of the Servicer.

                                       51
<PAGE>

         Each Sub-Servicer will be required to service each Loan pursuant to the
terms of the  Sub-Servicing  Agreement for the entire term of such Loan,  unless
the  Sub-Servicing  Agreement  is  terminated  earlier by the Servicer or unless
servicing is released to the  Servicer.  The Servicer  generally may terminate a
Sub-Servicing  Agreement  immediately  upon the  giving of notice  upon  certain
stated events,  including the violation of such  Sub-Servicing  Agreement by the
Sub-Servicer,  or following a specified  period after notice to the Sub-Servicer
without  cause upon  payment of an amount equal to a specified  termination  fee
calculated  as a specified  percentage of the  aggregate  outstanding  principal
balance of all loans, including the Loans serviced by such Sub-Servicer pursuant
to a Sub-Servicing Agreement and certain transfer fees.

         The Servicer  may agree with a  Sub-Servicer  to amend a  Sub-Servicing
Agreement.  Upon termination of a Sub-Servicing  Agreement, the Servicer may act
as  servicer of the  related  Loans or enter into one or more new  Sub-Servicing
Agreements.  If the Servicer acts as servicer,  it will not assume liability for
the representations and warranties of the Sub-Servicer that it replaces.  If the
Servicer enters into a new Sub-Servicing  Agreement,  each new Sub-Servicer must
have such servicing  experience that is otherwise  satisfactory to the Servicer.
The Servicer may make  reasonable  efforts to have the new  Sub-Servicer  assume
liability for the representations and warranties of the terminated Sub-Servicer,
but no  assurance  can be given that such an  assumption  will occur and, in any
event, if the new  Sub-Servicer  is an affiliate of the Servicer,  the liability
for  such  representations  and  warranties  will  not be  assumed  by such  new
Sub-Servicer.  In the  event  of such an  assumption,  the  Servicer  may in the
exercise of its  business  judgment  release the  terminated  Sub-Servicer  from
liability in respect of such representations and warranties. Any amendments to a
Sub-Servicing  Agreement  or  to  a  new  Sub-Servicing  Agreement  may  contain
provisions  different  from  those  described  above  that are in  effect in the
original Sub-Servicing Agreements.  However, the Pooling and Servicing Agreement
for each Trust Estate will provide that any such  amendment or new agreement may
not be inconsistent with such Pooling and Servicing Agreement to the extent that
it would materially and adversely affect the interests of the Securityholders.

                                  SUBORDINATION

         A  Senior/Subordinate  Series of Securities will consist of one or more
classes of Senior Securities and one or more classes of Subordinate  Securities,
as specified in the related  Prospectus  Supplement.  Only the Senior Securities
will be offered  hereby.  Subordination  of the  Subordinate  Securities  of any
Senior/Subordinate  Series  of  Securities  will be  effected  by the  following
method. In addition,  certain classes of Senior (or Subordinate)  Securities may
be senior to other classes of Senior (or Subordinate)  Securities,  as specified
in the related Prospectus Supplement,  in which case the following discussion is
qualified in its entirety by reference to the related Prospectus Supplement with
respect to the various  priorities and other rights as among the various classes
of Senior Securities or Subordinate Securities, as the case may be.

         With respect to any Senior/Subordinate Series of Securities,  the total
amount  available for  distribution  on each Payment Date, as well as the method
for allocating such amount among the various  classes of Securities  included in
such  series,  will  be as set  forth  in  the  related  Prospectus  Supplement.
Generally,  the amount  available for  contribution  will be allocated  first to
interest on the Senior  Securities of such series,  and then to principal of the
Senior  Securities  up to the amounts  determined  as  specified  in the related
Prospectus Supplement, prior to allocation to the Subordinate Securities of such
series.

         In the event of any Realized  Losses (as defined below) on Loans not in
excess of the limitations  described below, other than Extraordinary Losses, the
rights of the Subordinate  Securityholders to receive distributions with respect
to the Loans will be  subordinate  to the rights of the Senior  Securityholders.
With  respect to any  defaulted  Loan that becomes a  Liquidated  Loan,  through
foreclosure  sale,  disposition  of the related  Property if acquired by deed in
lieu of foreclosure, "charged-off" or otherwise, the amount of loss realized, if
any (as more fully described in the related Pooling and Servicing  Agreement,  a
"Realized  Loss"),  will  equal the  portion  of the  stated  principal  balance
remaining,   after   application  of  all  amounts  recovered  (net  of  amounts
reimbursable to the Servicer for related advances and expenses) towards interest
and principal owing on the Loan. With respect to a Loan the principal balance of
which has been reduced in connection with bankruptcy proceedings,  the amount of
such reduction will be treated as a Realized Loss.

                                       52
<PAGE>

         Except as noted  below,  all  Realized  Losses will be allocated to the
Subordinate  Securities of the related series,  until the Principal  Balance (as
defined in the related  Prospectus  Supplement) of such  Subordinate  Securities
thereof  has been  reduced  to zero.  Any  additional  Realized  Losses  will be
allocated to the Senior  Securities  (or, if such series  includes more than one
class of Senior  Securities,  either on a pro-rata basis among all of the Senior
Securities in proportion to their respective  outstanding  Principal Balances or
as otherwise provided in the related Prospectus Supplement).

         With respect to certain  Realized Losses resulting from physical damage
to Properties that are generally of the same type as are covered under a special
hazard  insurance  policy,  the  amount  thereof  that may be  allocated  to the
Subordinate  Securities  of the related  series may be limited to an amount (the
"Special Hazard Amount")  specified in the related  Prospectus  Supplement.  See
"Description of Credit  Enhancement--Special  Hazard Insurance Policies." If so,
any  Special  Hazard  Losses in  excess of the  Special  Hazard  Amount  will be
allocated  among all  outstanding  classes of Securities of the related  series,
either on a pro-rata basis in proportion to their outstanding Security Principal
Balances,  regardless of whether any Subordinate  Securities remain outstanding,
or as otherwise  provided in the related Prospectus  Supplement.  The respective
amounts  of  other  specified  types  of  losses  (including  Fraud  Losses  and
Bankruptcy Losses) that may be borne solely by the Subordinate Securities may be
similarly  limited to an amount (with respect to Fraud  Losses,  the "Fraud Loss
Amount" and with respect to Bankruptcy  Losses,  the " Bankruptcy Loss Amount"),
and the  Subordinate  Securities may provide no coverage with respect to certain
other  specified  types  of  losses,  as  described  in the  related  Prospectus
Supplement,  in which case such losses would be  allocated  on a pro-rata  basis
among all outstanding classes of Securities.

         Any allocation of a Realized Loss  (including a Special Hazard Loss) to
a Security in a Senior/Subordinate  Series will be made by reducing the Security
Principal Balance thereof as of the Payment Date following the calendar month in
which such Realized Loss was incurred.

         In lieu of the foregoing  provisions,  subordination may be effected in
the following  manner.  The rights of the holders of  Subordinate  Securities to
receive any or a specified  portion of  distributions  with respect to the Loans
may be  subordinated  to the  extent  of the  amount  set  forth in the  related
Prospectus  Supplement (the "Subordinate  Amount").  As specified in the related
Prospectus Supplement,  the Subordinate Amount may be subject to reduction based
upon the amount of losses borne by the holders of the Subordinate  Securities as
a result of such subordination, a specified schedule or such other method of
reduction as such  Prospectus  Supplement  may  specify.  If so specified in the
related  Prospectus  Supplement,  additional  credit  support  for this  form of
subordination  may be provided by the  establishment  of a reserve  fund for the
benefit of the holders of the Senior  Securities  (which may, if such Prospectus
Supplement so provides, initially be funded by a cash deposit by the Originator)
into which  certain  distributions  otherwise  allocable  to the  holders of the
Subordinate  Securities may be placed;  such funds would thereafter be available
to cure shortfalls in distributions to holders of the Senior Securities.

                        DESCRIPTION OF CREDIT ENHANCEMENT

         Each series of Securities may have credit  support  comprised of one or
more of the following components.  Each component will have a monetary limit and
will provide  coverage with respect to Realized Losses that are (i) attributable
to the  Obligor's  failure  to make any  payment of  principal  or  interest  as
required  under the Mortgage  Note,  but not including  Special  Hazard  Losses,
Extraordinary  Losses or other  losses  resulting  from  damage  to a  Property,
Bankruptcy Losses or Fraud Losses (any such loss, a "Defaulted  Mortgage Loss");
(ii) of a type  generally  covered  by a special  hazard  insurance  policy  (as
defined below) (any such loss, a "Special Hazard Loss");  (iii)  attributable to
certain  actions which may be taken by a bankruptcy  court in connection  with a
Loan, including a reduction by a bankruptcy court of the principal balance of or
the Loan  Rate on a Loan or an  extension  of its  maturity  (any such  loss,  a
"Bankruptcy  Loss");  and (iv) incurred on defaulted Loans as to which there was
fraud in the  origination of such Loans (any such loss, a "Fraud Loss").  Losses
occasioned by war, civil insurrection,  certain  governmental  actions,  nuclear
reaction and certain other risks  ("Extraordinary  Losses") will not be covered.
To the  extent  that the Credit  Enhancement  for any  series of  Securities  is
exhausted, the Securityholders will bear all further risks of loss not otherwise
insured against.

                                       53
<PAGE>

         As set forth below and in the applicable Prospectus Supplement,  Credit
Enhancement  may be provided  with respect to one or more classes of a series of
Securities or with respect to the Loans in the related Trust. Credit Enhancement
may  be in the  form  of (i)  the  subordination  of  one  or  more  classes  of
Subordinate  Securities  to provide  credit  support  to one or more  classes of
Senior Securities as described under "Subordination," (ii) the use of a mortgage
pool insurance policy, special hazard insurance policy, bankruptcy bond, reserve
fund, letter of credit,  financial guaranty insurance policy,  other third party
guarantees, or the use of a cross-support feature or  overcollateralization,  or
(iii) any combination of the foregoing.  Any Credit Enhancement will not provide
protection  against all risks of loss and will not  guarantee  repayment  of the
entire principal balance of the Securities and interest thereon. If losses occur
that exceed the amount  covered by Credit  Enhancement or are not covered by the
Credit Enhancement, holders of one or more classes of Securities will bear their
allocable  share of  deficiencies.  If a form of Credit  Enhancement  applies to
several classes of Securities,  and if principal payments equal to the aggregate
principal  balances  of  certain  classes  will  be  distributed  prior  to such
distributions to the classes,  the classes that receive such  distributions at a
later time are more likely to bear any losses that exceed the amount  covered by
Credit Enhancement.

         The amounts and type of Credit  Enhancement  arrangement as well as the
provider thereof, if applicable,  with respect to each series of Securities will
be set forth in the related Prospectus Supplement. To the extent provided in the
applicable  Prospectus  Supplement and the Pooling and Servicing Agreement,  the
Credit  Enhancement  arrangements  may be  periodically  modified,  reduced  and
substituted  for based on the  aggregate  outstanding  principal  balance of the
Loans covered  thereby.  See  "Description of Credit  Enhancement--Reduction  or
Substitution of Credit  Enhancement." If specified in the applicable  Prospectus
Supplement,  Credit Enhancement for a series of Securities may cover one or more
other series of Securities.

         The  descriptions of any insurance  policies or bonds described in this
Prospectus  or any  Prospectus  Supplement  and the coverage  thereunder  do not
purport to be complete and are  qualified in their  entirety by reference to the
actual forms of such policies, copies of which are available upon request.

         Letter of Credit.  If any  component  of Credit  Enhancement  as to any
series of  Securities  is to be provided  by a letter of credit (the  "Letter of
Credit"),  a bank (the  "Letter of Credit  Bank") will deliver to the Trustee an
irrevocable  Letter of Credit.  The Letter of Credit may provide direct coverage
with  respect  to the  related  Securities  or,  if  specified  in  the  related
Prospectus  Supplement,  support the Company' or any other  person's  obligation
pursuant to a Purchase  Obligation to make certain  payments to the Trustee with
respect to one or more  components of Credit  Enhancement.  The Letter of Credit
Bank, as well as the amount available under the Letter of Credit with respect to
each  component  of Credit  Enhancement,  will be  specified  in the  applicable
Prospectus  Supplement.  The Letter of Credit will expire on the expiration date
set forth in the related  Prospectus  Supplement,  unless earlier  terminated or
extended in accordance  with its terms.  On or before each Payment Date,  either
the Letter of Credit  Bank or the  Trustee  (or other  obligor  under a Purchase
Obligation)  will be  required  to make the  payments  specified  in the related
Prospectus  Supplement after  notification from the Trustee,  to be deposited in
the  related  Distribution  Account,  if and to the  extent  covered,  under the
applicable Letter of Credit.

         Pool Insurance  Policies.  Any pool insurance  policy ("Pool  Insurance
Policy") obtained by the Company for each related Trust Estate will be issued by
the  Credit  Enhancer  named in the  related  Prospectus  Supplement.  Each Pool
Insurance  Policy  will,  subject  to  limitations   specified  in  the  related
Prospectus Supplement described below, cover Defaulted Losses in an amount equal
to a percentage specified in the related Prospectus  Supplement (or in a Current
Report  on Form  8-K) of the  aggregate  principal  balance  of the Loans on the
Cut-Off  Date.  As set forth  under  "Maintenance  of Credit  Enhancement,"  the
Servicer will use reasonable  efforts to maintain the Pool Insurance  Policy and
to present  claims  thereunder to the Credit  Enhancer on behalf of itself,  the
Trustee and the Securityholders.  The Pool Insurance Policies,  however, are not
blanket  policies  against loss  (typically,  such policies do not cover Special
Hazard Losses, Fraud Losses and Bankruptcy Losses),  since claims thereunder may
only be made respecting particular defaulted Loans and only upon satisfaction of
certain  conditions   precedent   described  below  due  to  a  failure  to  pay
irrespective of the reason therefor.

                                       54
<PAGE>

         Special  Hazard  Insurance  Policies.  Any  insurance  policy  covering
Special  Hazard Losses (a "Special  Hazard  Insurance  Policy")  obtained by the
Company for a Trust  Estate  will be issued by the insurer  named in the related
Prospectus  Supplement.  Each Special Hazard Insurance  Policy will,  subject to
limitations described in the related Prospectus  Supplement,  protect holders of
the related series of Securities  from (i) losses due to direct  physical damage
to a Property other than any loss of a type covered by a hazard insurance policy
or a flood insurance policy, if applicable,  and (ii) losses from partial damage
caused by reason of the  application of the  co-insurance  clauses  contained in
hazard insurance policies. See "Hazard Insurance;  Claims Thereunder." A Special
Hazard Insurance Policy will not cover  Extraordinary  Losses.  Aggregate claims
under a Special Hazard  Insurance  Policy will be limited to a maximum amount of
coverage,  as set forth in the  related  Prospectus  Supplement  or in a Current
Report on Form 8-K. A Special Hazard Insurance Policy will provide that no claim
may be paid unless hazard and, if  applicable,  flood  insurance on the Property
securing the Loan has been kept in force and other  protection and  preservation
expenses have been paid by the Servicer.

         Subject  to the  foregoing  limitations,  in  general a Special  Hazard
Insurance  Policy  will  provide  that,  where there has been damage to property
securing a foreclosed Loan (title to which has been acquired by the insured) and
to the extent such damage is not covered by the hazard insurance policy or flood
insurance  policy,  if any,  maintained  by the  Obligor or the  Servicer or the
Sub-Servicer,  the  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
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 at the Loan Rate to the date of claim  settlement  and certain
expenses  incurred by the  Servicer  or the  Sub-Servicer  with  respect to such
property.  If the property is transferred to a third party in a sale approved by
the  issuer  of the  Special  Hazard  Insurance  Policy  (the "  Special  Hazard
Insurer"),  the amount  that the  Special  Hazard  Insurer  will pay will be the
amount under (ii) above reduced by the net proceeds of the sale of the property.

         As indicated under "Description of the Securities--Assignment of Loans"
above and to the extent set forth in the related Prospectus Supplement, coverage
in respect of Special Hazard Losses for a series of
Securities may be provided,
in whole or in part by a type of special hazard  instrument other than a Special
Hazard Insurance Policy or by means of the special hazard  representation of the
Company.

         Bankruptcy  Bonds. In the event of a personal  bankruptcy of a Obligor,
it is possible that the bankruptcy court may establish the value of the Property
of such Obligor at an amount less than the  then-outstanding,  principal balance
of the Loan secured by such  Property (a "Deficient  Valuation").  The amount of
the secured debt then could be reduced to such value,  and,  thus, the holder of
such Loan would  become an  unsecured  creditor  to the  extent the  outstanding
principal balance of such Loan exceeds the value assigned to the Property by the
bankruptcy  court. In addition,  certain other  modifications  of the terms of a
Loan can result from a  bankruptcy  proceeding,  including  a  reduction  in the
amount of the monthly payment on the related Mortgage Loan or a reduction in the
mortgage interest rate (a "Debt Service Reduction";  Debt Service Reductions and
Deficient  Valuations,  collectively referred to herein as "Bankruptcy Losses").
See  "Certain  Legal  Aspects  of  Loans  and  Related  Matters--Anti-Deficiency
Legislation and Other Limitations on Lenders." Any bankruptcy bond (" Bankruptcy
Bond") to provide  coverage  for  Bankruptcy  Losses for  proceedings  under the
federal  Bankruptcy  Code  obtained by the  Company  for a Trust  Estate will be
issued by an insurer named in the related  Prospectus  Supplement.  The level of
coverage  under  each  Bankruptcy  Bond  will  be set  forth  in the  applicable
Prospectus Supplement or in a Current Report on Form 8-K.

         Reserve Funds. If so provided in the related Prospectus Supplement, the
Company will  deposit or cause to be deposited in an account (a "Reserve  Fund")
any  combination  of cash, one or more  irrevocable  letters of credit or one or
more Eligible Investments in specified amounts,  amounts otherwise distributable
to Subordinate  Securityholders,  or any other  instrument  satisfactory  to the
Rating  Agency or Agencies,  which will be applied and  maintained in the manner
and under the conditions specified in such Prospectus  Supplement.  In addition,
with respect to any series of Securities as to which Credit Enhancement includes
a Letter of Credit, if so specified in the related Prospectus Supplement,  under
certain  circumstances the remaining amount of the Letter of Credit may be drawn
by the Trustee and deposited in a Reserve Fund. Amounts in a Reserve Fund may be
distributed  to  Securityholders,  or  applied to  reimburse  the  Servicer  for

                                       55
<PAGE>

outstanding advances or may be used for other purposes, in the manner and to the
extent  specified  in the  related  Prospectus  Supplement.  A Trust  Estate may
contain more than one Reserve Fund,  each of which may apply only to a specified
class of Securities or to specified Loans.

         Financial Guaranty Insurance  Policies.  If so specified in the related
Prospectus  Supplement,  a financial  guaranty  insurance  policy or surety bond
("Financial  Guaranty Insurance Policy") may be obtained and maintained for each
class or series of Securities.  The issuer of any Financial  Guaranty  Insurance
Policy  (a  "Financial  Guaranty  Insurer")  will be  described  in the  related
Prospectus  Supplement.  A copy of any such Financial  Guaranty Insurance Policy
will be attached as an exhibit to the related Prospectus Supplement.

         A  Financial  Guaranty  Insurance  Policy  will   unconditionally   and
irrevocably  guarantee to Securityholders  that an amount equal to each full and
complete  insured  payment  will be  received  by an  agent of the  Trustee  (an
"Insurance Paying Agent") on behalf of Securityholders,  for distribution by the
Trustee to each  Securityholder.  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  Securityholders  are entitled
under the  related  Pooling  and  Servicing  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  Property  level and only to  specified
Loans.

         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 Company to repurchase
or substitute  for any Loans,  Financial  Guaranty  Insurance  Policies will not
guarantee any specified  rate of  prepayments  and/or to provide funds to redeem
Securities on any specified date.

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

         Other Insurance,  Guarantees and Similar Instruments or Agreements.  If
specified in the related Prospectus  Supplement,  a Trust may include in lieu of
some or all of the foregoing or in addition thereto third party guarantees,  and
other  arrangements  for  maintaining  timely  payments or providing  additional
protection against losses on all or any specified portion of the assets included
in such Trust,  paying  administrative  expenses,  or  accomplishing  such other
purpose as may be described in the Prospectus Supplement.  The Trust may include
a guaranteed  investment  contract or reinvestment  agreement  pursuant to which
funds held in one or more accounts will be invested at a specified  rate. If any
class of Securities  has a floating  interest rate, or if any of the Loans bears
interest at a floating  interest  rate,  the Trust may include an interest  rate
swap  contract,  an interest  rate cap agreement or similar  contract  providing
limited protection against interest rate risks.

         Cross  Support.  If  specified  in  the  Prospectus   Supplement,   the
beneficial  ownership  of separate  groups of assets  included in a Trust may be
evidenced by separate classes of the related series of Securities. In such case,
credit  support may be provided by a  cross-support  feature which requires that
distributions  be made with respect to one class of Securities  may be made from
excess  amounts  available  from other asset groups  within the same Trust which
support other classes of Securities. The Prospectus Supplement for a series that
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 support may apply  concurrently  to two or more separate
Trusts.  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.

                                       56
<PAGE>

         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  Securities  relative to the
amortization of the related Loans.  The accelerated  amortization is achieved by
the application of certain excess interest to the payment of principal of one or
more classes of Securities.  This acceleration feature creates,  with respect to
the Loans or groups thereof, overcollateralization which results from the excess
of the aggregate  principal  balance of the related  Loans,  or a group thereof,
over the principal balance of the related class of Securities. Such acceleration
may continue  for the life of the related  Security,  or may be 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.

         Maintenance  of Credit  Enhancement.  To the extent that the applicable
Prospectus   Supplement  does  not  expressly  provide  for  Credit  Enhancement
arrangements in lieu of some or all of the  arrangements  mentioned  below,  the
following paragraphs shall apply.

         If a form of  Credit  Enhancement  has been  obtained  for a series  of
Securities,  the  Company  will be  obligated  to exercise  its best  reasonable
efforts  to keep or cause to be kept such form of credit  support  in full force
and  effect  throughout  the  term  of  the  applicable  Pooling  and  Servicing
Agreement,  unless  coverage  thereunder has been exhausted  through  payment of
claims or otherwise,  or substitution  therefor is made as described below under
"Reduction or Substitution of Credit Enhancement."

         In lieu of the Company's  obligation  to maintain a particular  form of
Credit  Enhancement,  the Company may obtain a substitute  or alternate  form of
Credit  Enhancement.  If the Servicer  obtains such a substitute  form of Credit
Enhancement,  it will maintain and keep such form of Credit  Enhancement in full
force and effect as provided  herein.  Prior to its obtaining any  substitute or
alternate  form  of  Credit   Enhancement,   the  Company  will  obtain  written
confirmation from the Rating Agency or Agencies that rated the related series of
Securities that the substitution or alternate form of Credit Enhancement for the
existing Credit  Enhancement will not adversely affect the then- current ratings
assigned to such Securities by such Rating Agency or Agencies.

         The  Servicer,  on behalf of itself,  the Trustee and  Securityholders,
will  provide the Trustee  information  required for the Trustee to draw under a
Letter of Credit or Financial Guaranty Insurance Policy,  will present claims to
each Credit  Enhancer,  to the issuer of each Special Hazard Insurance Policy or
other special hazard instrument,  to the issuer of each Bankruptcy Bond and will
take such reasonable steps as are necessary to permit recovery under such Letter
of Credit,  Financial Guaranty Insurance Policy, Purchase Obligation,  insurance
policies or comparable  coverage  respecting  defaulted Loans or Loans which are
the subject of a bankruptcy proceeding.  Additionally, the Servicer will present
such claims and take such steps as are  reasonably  necessary to provide for the
performance by another party of its Purchase Obligation. As set forth above, all
collections  by the Servicer under any Purchase  Obligation,  any Pool Insurance
Policy,  or any  Bankruptcy  Bond and,  where the related  property has not been
restored,  any Special Hazard Insurance Policy, are to be deposited initially in
the Principal and Interest Account and ultimately in the  Distribution  Account,
subject to withdrawal as described  above.  All draws under any Letter of Credit
or  Financial  Guaranty  Insurance  Policy  will be  deposited  directly  in the
Distribution Account.

         If any Property  securing a defaulted Loan is damaged and proceeds,  if
any, from the related hazard insurance  policy or any applicable  Special Hazard
Instrument  are  insufficient  to restore  the  damaged  property to a condition
sufficient to permit recovery under any applicable  form of Credit  Enhancement,
the  Servicer  is not  required  to expend its own funds to restore  the damaged
property  unless it  determines  (i) that such  restoration  will  increase  the
proceeds to one or more classes of  Securityholders  on  liquidation of the Loan
after reimbursement of the Servicer for its expenses and (ii) that such expenses
will be recoverable by it through Liquidation Proceeds or Insurance Proceeds. If
recovery  under any  applicable  form of  Credit  Enhancement  is not  available
because the Servicer has been unable to make the above determinations,  has made
such  determinations  incorrectly  or  recovery is not  available  for any other
reason,  the Servicer is nevertheless  obligated to follow such normal practices
and  procedures  (subject to the  preceding  sentence) as it deems  necessary or

                                       57
<PAGE>

advisable to realize upon the defaulted Loan and in the event such determination
has been  incorrectly  made,  is entitled to  reimbursement  of its  expenses in
connection with such restoration.

         Reduction or Substitution of Credit  Enhancement.  The amount of credit
support provided pursuant to any of the Credit Enhancements (including,  without
limitation,  a Pool  Insurance  Policy,  Financial  Guaranty  Insurance  Policy,
Special Hazard  Insurance  Policy,  Bankruptcy  Bond,  Letter of Credit,  or any
alterative form of Credit  Enhancement)  may be reduced under certain  specified
circumstances.   In  addition,   if  so  described  in  the  related  Prospectus
Supplement,  any  formula  used in  calculating  the  amount or degree of Credit
Enhancement  may be changed  without  the  consent of the  Securityholders  upon
written  confirmation  from each Rating Agency then rating the  Securities  that
such  change  will not  adversely  affect  the  then-current  rating or  ratings
assigned to the Securities.  In most cases, the amount available pursuant to any
Credit  Enhancement  will be subject to periodic  reduction in accordance with a
schedule  or formula on a  nondiscretionary  basis  pursuant to the terms of the
related Pooling and Servicing Agreement as the aggregate  outstanding  principal
balance of the Loans  declines.  Additionally,  in certain  cases,  such  credit
support (and any replacements  therefor) may be replaced,  reduced or terminated
upon the written  assurance  from each  applicable  Rating  Agency that the then
current  rating  of the  related  series  of  Securities  will not be  adversely
affected.  Furthermore, in the event that the credit rating of any obligor under
any  applicable  Credit  Enhancement  is  downgraded,  the credit  rating of the
related  Securities may be downgraded to a corresponding  level, and the Company
thereafter will not be obligated to obtain  replacement  credit support in order
to restore the rating of the  Securities,  and also will be permitted to replace
such credit support with other Credit Enhancement instruments issued by obligors
whose  credit  ratings  are  equivalent  to such  downgraded  level and in lower
amounts  which  would  satisfy  such   downgraded   level,   provided  that  the
then-current,  albeit downgraded,  rating of the related series of Securities is
maintained.  Where  the  credit  support  is in the form of a  Reserve  Fund,  a
permitted reduction in the amount of Credit Enhancement will result in a release
of all or a  portion  of the  assets in the  Reserve  Fund to the  Company,  the
Servicer or such other person that is entitled  thereto.  Any assets so released
will not be available to fund distribution obligations in future periods.

                       HAZARD INSURANCE; CLAIMS THEREUNDER

         Each Loan will be required to be covered by a hazard  insurance  policy
(as  described  below).  The  following is only a brief  description  of certain
insurance  policies  and does not purport to  summarize  or describe  all of the
provisions of these  policies.  Such  insurance is subject to  underwriting  and
approval of individual Loans by the respective insurers. The descriptions of any
insurance policies described in the Prospectus or any Prospectus  Supplement and
the coverage thereunder do not purport to be complete and are qualified in their
entirety by  reference  to such forms of  policies,  sample  copies of which are
available from the Trustee upon request.
                                     
Hazard Insurance Policies

         The  terms of the Loans  require  each  Obligor  to  maintain  a hazard
insurance policy for the Loan. Additionally, the Pooling and Servicing Agreement
will require the Servicer to cause to be maintained  with respect to each Loan a
hazard  insurance policy with a generally  acceptable  carrier that provides for
fire and extended  coverage relating to such Loan in an amount not less than the
least of (i) the  outstanding  principal  balance of the Loan,  (ii) the minimum
amount required to compensate for damage or loss on a replacement  cost basis or
(iii) the full insurable value of the premises.

         If a Mortgage  Loan relates to a Property in an area  identified in the
Federal Register by the Federal  Emergency  Management  Agency as having special
flood hazards, the Servicer will be required or cause to be required to maintain
with respect thereto a flood insurance policy in a form meeting the requirements
of the then-current  guidelines of the Federal Insurance  Administration  with a
generally  acceptable  carrier  in an amount  representing  coverage,  and which
provides  for  recovery  by the  Servicer  on behalf  of the Trust of  insurance
proceeds  relating to such  Mortgage  Loan of not less than the least of (i) the
outstanding  principal  balance of the Mortgage  Loan,  (ii) the minimum  amount
required to compensate for damage or loss on a replacement cost basis, (iii) the

                                       58
<PAGE>

maximum  amount  of  insurance  that  is  available  under  the  Flood  Disaster
Protection  Act of  1973,  as  amended.  Pursuant  to the  related  Pooling  and
Servicing Agreement, the Servicer will be required to indemnify the Trust out of
the Servicer's own funds for any loss to the Trust resulting from the Servicer's
failure to maintain such flood insurance.

         In the event that the Servicer  obtains and maintains a blanket  policy
insuring against fire with extended coverage and against flood hazards on all of
the Mortgage  Loans,  then, to the extent such policy names the Servicer as loss
payee and provides coverage in an amount equal to the aggregate unpaid principal
balance on the Mortgage Loans without co-insurance,  and otherwise complies with
the requirements of the Pooling and Servicing  Agreement,  the Servicer shall be
deemed  conclusively to have satisfied its obligations  with respect to fire and
hazard  insurance  coverage  under the Pooling  and  Servicing  Agreement.  Such
blanket policy may contain a deductible  clause, in which case the Servicer will
be  required,  in the event that  there  shall not have been  maintained  on the
related  Property a policy  complying with the Pooling and Servicing  Agreement,
and there shall have been a loss that would have been covered by such policy, to
deposit in the Principal and Interest  Account from the Servicer's own funds the
difference,  if any,  between  the amount that would have been  payable  under a
policy  complying  with the Pooling and Servicing  Agreement and the amount paid
under such blanket policy.

         While the Servicer does not actively  monitor the maintenance of hazard
insurance by borrowers  (other than  borrowers  for  Manufactured  Housing),  it
responds to the notices of  cancellation  or expiration  as joint-loss  payee by
requiring verification of replacement coverage.

                                   THE COMPANY

         Access  Financial  Lending Corp.  ("AFL" or the "Company"),  a Delaware
corporation,  provides  housing  finance  programs to consumers  throughout  the
United States through its Mortgage  Lending and Manufactured  Housing  Programs.
The Company is the  successor by merger of Access  Financial  Lending  Corp.,  a
Delaware corporation  (formerly Equicon  Corporation),  whose principal business
was the purchase of non-conforming  mortgages, and Access Financial Corp., whose
principal business was the retail financing of manufactured  housing. The merger
occurred on July 1, 1996.

         The Company is a wholly-owned  subsidiary of Access Financial  Holdings
Corp. ("AFH"),  which is a Delaware  corporation and wholly-owned  subsidiary of
Cargill  Financial  Services  Corporation.  AFH was  formed in  January  1996 to
facilitate the continued growth of the housing finance business.

         The Company  maintains its principal  offices at 400 Highway 169 South,
Suite 400, St. Louis Park, Minnesota 55426-0365.

                                  THE SERVICER

         The  Servicer  for each series of  Securities  will be specified in the
related Prospectus Supplement.

                       THE POOLING AND SERVICING AGREEMENT

         As described above under "Description of the Securities--General," each
series  of  Securities  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement  as  described  in  that  section.  The  following  describes  certain
additional provisions common to each Pooling and Servicing Agreement.

                                       59
<PAGE>

Servicing and Other Compensation and Payment of Expenses

         Each servicer,  whether the Servicer,  any  Sub-Servicer and any Master
Servicer (either the Servicer or any Sub-Servicer or any Master Servicer being a
"Servicer"),  will retain a fee in connection with its servicing  activities for
each series of Securities  equal to the  percentage  per annum  specified in the
related  Prospectus  Supplement (the "Base Servicing  Fee"),  generally  payable
monthly  with  respect  to each  Loan  directly  serviced  by such  Servicer  at
one-twelfth the annual rate, of the  then-outstanding  principal  amount of each
such Loan as of the first day of each calendar month. The Master Servicer acting
as  master  servicer  with  respect  to  Loans  being  serviced  directly  by  a
Sub-Servicer  will retain a fee equal to the percentage  per annum  specified in
the  related  Prospectus  Supplement  or  Current  Report  on Form 8-K  ("Master
Servicing  Fee"),  generally  payable monthly on one-twelfth the annual rate, of
the  then-outstanding  principal amount of each such Loan as of the first day of
each calendar  month.  The Base Servicing Fees and the Master  Servicing Fee are
collectively referred to as the "Servicing Fee."

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

         The  Master  Servicer  will  pay or cause  to be paid  certain  ongoing
expenses associated with each Trust Estate and incurred by it in connection with
its  responsibilities  under the Pooling  and  Servicing  Agreement,  including,
without limitation, payment of any fee or other amount payable in respect of any
alternative   Credit   Enhancement   arrangements,   payment  of  the  fees  and
disbursements of the Master Servicer,  the Trustee or accountant,  any custodian
appointed  by the Trustee,  the Security  Registrar  and any Paying  Agent,  and
payment of expenses  incurred in enforcing the obligations of Sub-Servicers  and
Originators.  The Master Servicer may be entitled to  reimbursement  of expenses
incurred in enforcing the obligations of  Sub-Servicers  and  Originators  under
certain  limited  circumstances.  In addition,  as  indicated  in the  preceding
section,  the Master  Servicer  will be entitled to  reimbursements  for certain
expenses  incurred by it in connection with  Liquidated  Loans and in connection
with the restoration of Properties,  such right of reimbursement  being prior to
the  rights of  Securityholders  to receive  any  related  Liquidation  Proceeds
(including Insurance Proceeds).

         The Prospectus  Supplement  for a series of Securities  will specify if
there was any stripped  portion of the  interest  payments due under the related
Note that was retained by the originator or broker (the  "Originator's  Retained
Yield"). Any such Originator's Retained Yield will be a specified portion of the
interest  payable on each Loan in a Loan Pool.  Any such  Originator's  Retained
Yield will be established  on a  loan-by-loan  basis and the amount thereof with
respect  to each Loan in a Loan  Pool will be  specified  on an  exhibit  to the
related  Pooling and Servicing  Agreement.  Any  Originator's  Retained Yield in
respect of a Loan will  represent a specified  portion of the  interest  payable
thereon and will not be part of the related Trust Estate.  Any partial  recovery
of  interest  in respect of a Loan will be  allocated  between the owners of any
Originator's Retained Yield and the holders of classes of Securities entitled to
payments of interest as provided in the Prospectus Supplement and the applicable
Pooling and Servicing Agreement.

Evidence as to Compliance

         Each  Pooling and  Servicing  Agreement  will  require the  Servicer to
deliver  annually  to  the  Trustee  and  any  Credit  Enhancer,   an  officers'
certificate  stating,  as to each  signer  thereof,  that  (i) a  review  of the
activities of the Servicer  during such preceding year and of performance  under
the related  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 related Pooling
and Servicing  Agreement  for such year,  or, if there has been a default in the
fulfillment of any such obligations,  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 defaults.

                                       60
<PAGE>

         Each Pooling and Servicing Agreement will require the Servicer to cause
to be delivered to the Trustee and any Credit  Enhancer a letter or letters of a
firm  of  independent,   nationally   recognized  certified  public  accountants
reasonably acceptable to the Credit Enhancer,  if applicable,  stating that such
firm has,  with  respect to the  Servicer's  overall  servicing  operations  (i)
performed  applicable tests in accordance with the compliance testing procedures
as set forth in  Appendix  3 of the  Audit  Guide  for  Audits  of HUD  Approved
Nonsupervised Mortgagees or (ii) examined such operations in accordance with the
requirements  of the Uniform Single Audit Program for Mortgage  Bankers,  and in
either case stating such firm's conclusions relating thereto.

         Copies of the annual accountants' statement and the annual statement of
officers of the Servicer may be obtained by Securityholders  without charge upon
written request to the Servicer.

Removal and Resignation of the Servicer

         Each Pooling and Servicing Agreement will provide that the Servicer may
not resign from its obligations and duties thereunder, except in connection with
a permitted  transfer of servicing,  unless such duties and  obligations  are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently  carried
on by it or subject to the consent of the Master  Servicer and the  Trustee.  No
such resignation will become effective until the Trustee, the Master Servicer or
a Successor Servicer has assumed the Servicer's obligations and duties under the
Pooling  and  Servicing  Agreement.   The  Trustee,  the  Master  Servicer,  the
Securityholders  or a Credit  Enhancer,  if  applicable,  will  have the  right,
pursuant to the related Pooling and Servicing Agreement,  to remove the Servicer
upon the occurrence of any of (a) certain events of insolvency,  readjustment of
debt, marshalling of assets and liabilities or similar proceedings regarding the
Servicer  and certain  actions by the  Servicer  indicating  its  insolvency  or
inability to pay its obligations; (b) the failure of the Servicer to perform any
one or  more  of its  material  obligations  under  the  Pooling  and  Servicing
Agreement  as to which the  Servicer  shall  continue  in default  with  respect
thereto for a specified  period,  generally of sixty (60) days,  after notice by
the  Trustee,  the Master  Servicer or any Credit  Enhancer  (if required by the
Pooling and  Servicing  Agreement)  of said  failure;  or (c) the failure of the
Servicer to cure any breach of any of its  representations  and  warranties  set
forth in the Pooling and  Servicing  Agreement  which  materially  and adversely
affects the  interests  of the  Securityholders  or any Credit  Enhancer,  for a
specified period,  generally of thirty (30) days after the Servicer's  discovery
or receipt of notice thereof.

         The Pooling and  Servicing  Agreement may also provide that the Company
or the related  Credit  Enhancer may remove the Servicer upon the  occurrence of
any of certain events including:

          (i) with respect to any Payment  Date,  if the total  available  funds
     with respect to the Loans Group will be less than the related  distribution
     amount  on the  class of  credit-enhanced  securities  in  respect  of such
     Payment Date;

          (ii)  the  failure  by the  Servicer  to make any  required  Servicing
     Advance;

          (iii)  the  failure  of the  Servicer  to  perform  one or more of its
     material obligations under the Pooling and Servicing Agreement;

          (iv) the  failure by the  Servicer  to make any  required  Delinquency
     Advance or to pay any Compensating Interest; or

          (v)  without  cause on the  part of the  Servicer;  provided  that the
     Certificate Insurer consents to such removal (each such event, an "Event of
     Servicing Termination");

provided,  however, that prior to any removal of the Servicer by the Company, or
the related  Credit  Enhancer  pursuant to clauses (i),  (ii) or (iii) above the
Servicer  shall  first have been  given by the  Company  or the  related  Credit
Enhancer  notice of the  occurrence  of one or more of the  events  set forth in
clauses (i) or (ii) above and the Servicer shall not have remedied, or shall not
have taken action satisfactory to the Company or such Credit Enhancer to remedy,
such event or events within a specified period,  generally 30 days (60 days with
respect  to clause  (iii))  after the  Servicer's  receipt of such  notice;  and

                                       61
<PAGE>

provided, further, that in the event of the refusal or inability of the Servicer
to make any required Delinquency Advance or to pay any Compensating  Interest as
described  in clause (iv) above,  such removal  shall be effective  (without the
requirement of any action on the part of the Company or such Credit  Enhancer or
of the  Trustee) not later than a shorter  specified  period,  generally  not in
excess of five business days, following the day on which the Trustee notifies an
authorized officer of the Servicer that a required Delinquency Advance or to pay
any Compensating Interest has not been received by the Trustee.

Resignation of the Master Servicer

         Each Pooling and Servicing Agreement provides that the Master Servicer,
if any, may not resign from its obligations and duties  thereunder,  unless such
duties and obligations are no longer  permissible  under applicable law. No such
resignation is acceptable  until a successor Master Servicer assumes such duties
and obligations.

Amendments

         The Company,  the Servicer,  the Master Servicer and the Trustee may at
any time and from time to time,  with the prior  approval of the related  Credit
Enhancer, if required, but without the giving of notice to or the receipt of the
consent of the Securityholders, amend a Pooling and Servicing Agreement, and the
Trustee will be required to consent to such  amendment,  for the purposes of (x)
(i) curing any ambiguity,  or correcting or supplementing  any provision of such
Pooling  and  Servicing  Agreement  which  may be  inconsistent  with any  other
provision of the Pooling and  Servicing  Agreement,  (ii) in  connection  with a
Trust making REMIC elections,  if accompanied by an approving opinion of counsel
experienced in federal income tax matters,  removing the restriction against the
transfer of a REMIC residual  security to a Disqualified  Organization  (as such
term is defined in the Code) or (iii)  complying  with the  requirements  of the
Code and the regulations proposed or promulgated thereunder;  provided, however,
that such action shall not, as  evidenced by an opinion of counsel  delivered to
the Trustee, materially and adversely affect the interests of any Securityholder
(without  its  written  consent)  or (y) such  other  purposes  set forth in the
related Pooling and Servicing Agreement.

         Each  Pooling  and  Servicing  Agreement  may  also be  amended  by the
Trustee,  the Company, the Servicer and the Master Servicer at any time and from
time to time, with the prior written approval of the related Credit Enhancer, if
required, and not less than a majority of the Percentage Interest represented by
each related class of Securities then outstanding, for the purpose of adding any
provisions  or changing in any manner or  eliminating  any of the  provisions of
such Pooling and Servicing Agreement or of modifying in any manner the rights of
the Securityholders thereunder;  provided, however, that 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 Securityholders without the consent of the
holder of such  Security or (b) change the aforesaid  percentages  of Percentage
Interest  which are  required  to consent to any such  amendments,  without  the
consent of the holders of all  Securities of the class or classes  affected then
outstanding.

Termination; Retirement of Securities

         Each  Pooling and  Servicing  Agreement  will provide that a Trust will
terminate  upon the  earlier of (i) the  payment to the  Securityholders  of all
Securities issued by the Trust from amounts other than those available under, if
applicable, the related Credit Enhancement of all amounts required to be paid to
such  Securityholders  upon the later to occur of (a) the final payment or other
liquidation  (or any advance made with respect  thereto) of the last Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Loan remaining in the Trust Estate,  (ii) any time when a Qualified  Liquidation
(as defined in the Code) of the Trust  Estate (if the related  Trust is a REMIC)
is effected.  In no event,  however,  will the trust  created by the Pooling and
Servicing Agreement continue beyond the expiration of 21 years from the death of
the survivor of certain  persons named in such Pooling and Servicing  Agreement.
Written  notice of  termination  of the Pooling and Servicing  Agreement will be
given to each Securityholder,  and the final distribution will be made only upon
surrender and cancellation of the Securities at an office or agency appointed by
the  Trustee  that  will be  specified  in the  notice  of  termination.  If the
Securityholders  are  permitted  to  terminate  the trust  under the  applicable

                                       62
<PAGE>

Pooling  and   Servicing   Agreement,   a  penalty  may  be  imposed   upon  the
Securityholders  based  upon the fee  that  would be  foregone  by the  Servicer
because of such termination.

         Any  purchase  of Loans  and  property  acquired  in  respect  of Loans
evidenced by a series of Securities shall be made at the option of the Servicer,
the Company or, if applicable,  the holder of the REMIC  Residual  Securities at
the price specified in the related Prospectus  Supplement.  The exercise of such
right will effect  earlier than expected  retirement  of the  Securities of that
series,  but the right of the  Servicer,  the  Company or, if  applicable,  such
holder to so purchase is subject to the aggregate principal balance of the Loans
for that  series as of any  Remittance  Date  being  less than ten  percent or a
percentage  set forth in the  related  Prospectus  Supplement  of the  aggregate
principal  balance  of the  Loans  at the  Cut-Off  Date for  that  series.  The
Prospectus  Supplement for each series of Securities  will set forth the amounts
that the  holders of such  Securities  will be  entitled  to  receive  upon such
earlier  than  expected  retirement.  If a REMIC  election  has been  made,  the
termination of the related Trust Estate will be effected in a manner  consistent
with applicable federal income tax regulations and its status as a REMIC.

         If set forth in the related Prospectus  Supplement,  termination of the
Trust may be effected by an auction sale. Within a period following a Remittance
Date as of which the aggregate  Pool  principal  balance is less than 10% of the
initial aggregate Pool principal  balance,  if the optional  termination  rights
have not been  exercised  by the parties  having  such rights by such date,  the
Trustee shall solicit bids for the purchase of all Loans remaining in the Trust.
In the event that satisfactory bids are received as described in the Pooling and
Servicing   Agreement,   the  net  sale   proceeds   will  be   distributed   to
Certificateholders,  in the same order of  priority as  collections  received in
respect  of the Loans.  The  Trustee,  however,  will not accept any bid for the
Loans unless certain  requirements are met. The sale of the Loans must be for an
amount no less than fair market value.  If  satisfactory  bids are not received,
the  Trustee  shall  decline  to sell the  Loans  and  shall  not be  under  any
obligation  to solicit any further bids or otherwise  negotiate any further sale
of the Loans. Such sale and consequent  termination of the Trust must constitute
a "qualified  liquidation" of each REMIC  established by the Trust under Section
860F of the  Internal  Revenue  Code of 1986,  as  amended,  including,  without
limitation,  the requirement that the qualified  liquidation  takes place over a
period not to exceed 90 days.

                                   THE TRUSTEE

         The Trustee under each Pooling and Servicing Agreement will be named in
the related  Prospectus  Supplement.  Each Pooling and Servicing  Agreement will
provide  that the Trustee  shall be under no  obligation  to exercise any of the
rights or powers  vested in it by the Pooling  and  Servicing  Agreement  at the
request or direction of any of the Securityholders,  unless such Securityholders
shall have offered to the Trustee  reasonable  security or indemnity against the
costs, expenses and liabilities which might be incurred by it in compliance with
such request or direction.

         The Trustee  may  execute  any of the trusts or powers  granted by each
Pooling and Servicing Agreement or perform any duties thereunder either directly
or by or through  agents or attorneys,  and the Trustee will not be  responsible
for any misconduct or negligence on the part of any agent or attorney  appointed
and supervised with due care by it thereunder.

         Pursuant to each Pooling and Servicing Agreement,  the Trustee will not
be  liable  for any  action  it takes or  omits to take in good  faith  which it
reasonably  believes to be authorized by an authorized  officer of any person or
within its rights or powers under the Pooling and Servicing Agreement.

         Each  Pooling and  Servicing  Agreement  will permit the removal of the
Trustee upon the occurrence and continuance of one of the following events:

          (1) the  Trustee  shall  fail  to  distribute  to the  Securityholders
     entitled thereto on any Payment Date amounts  available for distribution in
     accordance with the terms of the Pooling and Servicing Agreement; or

                                       63
<PAGE>

          (2) the Trustee shall default in the  performance  of, or breach,  any
     covenant  or  agreement  of  the  Trustee  in  the  Pooling  and  Servicing
     Agreement,  or if any representation or warranty of the Trustee made in the
     Pooling and  Servicing  Agreement or in any  certificate  or other  writing
     delivered  pursuant  thereto or in connection  therewith  shall prove to be
     incorrect in any  material  respect as of the time when the same shall have
     been made,  and such default or breach  shall  continue or not be cured for
     the period then  specified in the related  Pooling and Servicing  Agreement
     after the Trustee shall have  received  notice  specifying  such default or
     breach and requiring it to be remedied; or

          (3) a decree or order of a court or agency  or  supervisory  authority
     having  jurisdiction  for the  appointment  of a conservator or receiver or
     liquidator in any insolvency,  readjustment of debt,  marshalling of assets
     and  liabilities  or  similar   proceedings,   or  for  the  winding-up  or
     liquidation  of its affairs,  shall have been entered  against the Trustee,
     and such  decree or order  shall have  remained  in force  undischarged  or
     unstayed for the period then specified in the related Pooling and Servicing
     Agreement; or

          (4) a  conservator  or  receiver  or  liquidator  or  sequestrator  or
     custodian of the  property of the Trustee is  appointed in any  insolvency,
     readjustment  of debt,  marshalling  of assets and  liabilities  or similar
     proceedings   of  or  relating  to  the  Trustee  or  relating  to  all  or
     substantially all of its property; or

          (5)  the  Trustee  shall  become  insolvent  (however   insolvency  is
     evidenced),  generally  fail to pay its  debts as they  come  due,  file or
     consent to the filing of a petition  to take  advantage  of any  applicable
     insolvency or reorganization statute, make an assignment for the benefit of
     its creditors,  voluntarily  suspend  payment of its  obligations,  or take
     corporate action for the purpose of any of the foregoing.

         If an event  described  above occurs and is  continuing,  then,  and in
every  such case (i) the  Company,  (ii) the  Securityholders  (on the terms set
forth in the related  Pooling and Servicing  Agreement),  or (iii) if there is a
Credit  Enhancer,  such  Credit  Enhancer  may,  whether or not the  Trustee has
resigned,  immediately,  concurrently  with the giving of notice to the Trustee,
and  without  delay,  appoint a successor  Trustee  pursuant to the terms of the
Pooling and Servicing Agreement.

         No  Securityholder  will have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to a Pooling and Servicing Agreement or any
Credit  Enhancement,  if  applicable,  or for the  appointment  of a receiver or
trustee,  or for any other  remedy  under the Pooling and  Servicing  Agreement,
unless:

          (1) such  Securityholder  has  previously  given written notice to the
     Company and the Trustee of such  Securityholder's  intention  to  institute
     such proceeding;

          (2)  the  Securityholders  of not  less  than  25%  of the  Percentage
     Interests  represented  by certain  specified  classes of  Securities  then
     outstanding  shall have made  written  request to the Trustee to  institute
     such proceeding;

          (3) such Securityholder or Securityholders have offered to the Trustee
     reasonable  indemnity,  against the costs,  expenses and  liabilities to be
     incurred in compliance with such request;

          (4) the Trustee for the period  specified  in the related  Pooling and
     Servicing  Agreement,  generally  not in excess of 60 days after receipt of
     such notice,  request and offer of indemnity,  has failed to institute such
     proceeding;

          (5) as  long as such  action  affects  any  credit-enhanced  class  of
     Securities  outstanding,  the related  Credit  Enhancer  has  consented  in
     writing thereto; and

          (6) no direction inconsistent with such written request has been given
     to the Trustee during such  specified  period by the  Securityholders  of a
     majority  of the  Percentage  Interests  represented  by certain  specified
     classes of Securities;

                                       64
<PAGE>

No one or more  Securityholders  will have any right in any manner  whatever  by
virtue of, or by  availing  themselves  of, any  provision  of the  Pooling  and
Servicing  Agreement  to affect,  disturb or  prejudice  the rights of any other
Securityholder  of the same class or to obtain or to seek to obtain  priority or
preference  over any other  Securityholder  of the same class or to enforce  any
right under the Pooling and Servicing  Agreement,  except in the manner provided
in the Pooling and Servicing  Agreement and for the equal and ratable benefit of
all of the Securityholders of the same class.

         In the event the Trustee receives conflicting or inconsistent  requests
and indemnity from two or more groups of Securityholders, each representing less
than a majority of the applicable  class of Securities,  the Trustee in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other provision of the Pooling and Servicing Agreement.

         Notwithstanding  any  other  provision  in the  Pooling  and  Servicing
Agreement,  the  Securityholder of any Security has the right, which is absolute
and  unconditional,  to  receive  distributions  to the extent  provided  in the
Pooling and  Servicing  Agreement  with respect to such Security or to institute
suit for the enforcement of any such  distribution,  and such right shall not be
impaired without the consent of such Security.

         Either  (i)  the  Securityholders  of  a  majority  of  the  Percentage
Interests   represented  by  certain   specified   classes  of  Securities  then
outstanding  or (ii) if there is a Credit  Enhancer,  such Credit  Enhancer  may
direct the time,  method and place of conducting  any  proceeding for any remedy
available to the Company  with respect to the  Certificates  or  exercising  any
trust or power  conferred  on the  Trustee  with  respect to such  Certificates;
provided that:

          (1) such  direction  shall not be in conflict  with any rule of law or
     with a Pooling and Servicing Agreement;

          (2) the Company or the  Trustee,  as the case may be,  shall have been
     provided with indemnity satisfactory to them; and

          (3) the Company or the Trustee, as the case may be, may take any other
     action  deemed proper by the Trustee  which is not  inconsistent  with such
     direction;  provided, however, that the Company or the Trustee, as the case
     may be, need not take any action which they determine might involve them in
     liability  or may be unjustly  prejudicial  to the  Securityholders  not so
     directing.

         The Trustee  will be liable under the Pooling and  Servicing  Agreement
only to the extent of the obligations  specifically  imposed upon and undertaken
by the Trustee therein. Neither the Trustee nor any of the directors,  officers,
employees or agents of the Trustee  will be under any  liability on any Security
or otherwise to any Account, the Company,  the Servicer,  the Master Servicer or
any Securityholder for any action taken or for refraining from the taking of any
action in good faith under a Pooling and Servicing  Agreement,  or for errors in
judgment;  provided,  however, that such provision shall not protect the Trustee
or any such person  against any  liability  which would  otherwise be imposed by
reason of negligent action,  negligent  failure to act or willful  misconduct in
the performance of duties or by reason of reckless  disregard of obligations and
duties thereunder.

                              YIELD CONSIDERATIONS

         The yield to  maturity  of a Security  will depend on the price paid by
the  holder  for such  Security,  the  Pass-Through  Rate on any  such  Security
entitled  to  payments  of  interest  (which  Pass-Through  Rate  may vary if so
specified  in the  related  Prospectus  Supplement)  and the rate of  payment of
principal on such Security (or the rate at which the notional  amount thereof is
reduced if such  Security is not  entitled to payments of  principal)  and other
factors.

         Each month the interest  payable on an  actuarial  type of Loan will be
calculated  as  one-twelfth  of  the  applicable  Loan  Rate  multiplied  by the
principal  balance of such Loan  outstanding as of a specified day,  usually the

                                       65
<PAGE>

first day of the month  prior to the  month in which  the  Payment  Date for the
related  series of  Securities  occurs,  after  giving  effect to the payment of
principal  due on such day,  subject to any Deferred  Interest.  With respect to
date of payment  Loans,  interest  is charged to the Obligor at the Loan Rate on
the  outstanding  principal  balance  of such Note and  calculated  based on the
number of days elapsed  between  receipt of the Obligor's  last payment  through
receipt of the Obligor's most current payments. The amount of such payments with
respect to each Loan distributed (or accrued in the case of Deferred Interest or
Accrual  Securities) either monthly,  quarterly or semi-annually to holders of a
class  of  Securities  entitled  to  payments  of  interest  will  be  similarly
calculated on the basis of such class' specified percentage of each such payment
of interest (or accrual in the case of Accrual Securities) and will be expressed
as a fixed,  adjustable  or  variable  Pass-Through  Loan  Rate  payable  on the
outstanding principal balance or notional amount of such Security, calculated as
described  herein and in the  related  Prospectus  Supplement.  Holders of Strip
Securities or a class of Securities having a fixed Pass-Through Rate that varies
based on the weighted average Loan Rate of the underlying Loans will be affected
by disproportionate  prepayments and repurchases of Loans having higher Net Loan
Rates or rates applicable to the Strip Securities, as applicable.

         The effective yield to maturity to each holder of fixed-rate Securities
entitled to payments of interest  will be below that  otherwise  produced by the
applicable  Pass-Through Rate and purchase price of such Security because, while
interest  will  accrue  on each  Loan  from the  first  day of each  month,  the
distribution of such interest will be made once a month on the date set forth in
the related Prospectus Supplement (the " Interest Payment Date") or, in the case
of quarterly-pay  Securities,  on the Interest Payment Date of every third month
or, in the case of semi-annual-pay  Securities,  on the Interest Payment Date of
every sixth month following the month or months of accrual.

         A class of  Securities  may be  entitled  to  payments of interest at a
fixed  Pass-Through  Rate  specified  in the related  Prospectus  Supplement,  a
variable  Pass-Through Rate or adjustable  Pass-Through Rate calculated based on
the weighted average of the Loan Rates (net of Servicing Fees (each, a "Net Loan
Rate")) of the related Loans for the  designated  periods  preceding the Payment
Date if so  specified  in the related  Prospectus  Supplement,  or at such other
variable rate as may be specified in the related Prospectus Supplement.

         The aggregate  payments of interest on a class of  Securities,  and the
yield to maturity thereon,  will be affected by the rate of payment of principal
on the  Securities  (or  the  rate  of  reduction  in the  notional  balance  of
Securities entitled only to payments of interest) and, in the case of Securities
evidencing  interests in ARM Loans,  by changes in the Net Loan Rates on the ARM
Loans.  See "Maturity and  Prepayment  Considerations"  below.  The yield on the
Securities  also will be affected by  liquidations  of Loans  following  Obligor
defaults  and by  purchases  of Loans  required  by the  Pooling  and  Servicing
Agreement  in the event of breaches of  representations  made in respect of such
Loans by the Company,  the Originators,  the Servicer and others, or repurchases
due to conversions  of ARM Loans to a fixed  interest  rate.  See  "Underwriting
Program--Representations"  and  "Descriptions of the  Securities--Assignment  of
Loans"  above.  In general,  if a class of  Securities  is  purchased at initial
issuance at a premium and payments of principal on the related  Loans occur at a
rate faster than  anticipated at the time of purchase,  the  purchaser's  actual
yield to  maturity  will be lower  than that  assumed  at the time of  purchase.
Conversely,  if a class of  Securities  is  purchased  at initial  issuance at a
discount and  payments of principal on the related  Loans occur at a rate slower
than that  assumed at the time of  purchase,  the  purchaser's  actual  yield to
maturity will be lower than that originally anticipated. The effect of principal
prepayments,   liquidations   and  purchases  on  yield  will  be   particularly
significant  in the case of a series of  Securities  having a class  entitled to
payments of interest only or to payments of interest that are disproportionately
high relative to the principal payments to which such class is entitled.  Such a
class likely will be sold at a substantial  premium to its principal balance, if
any, and any faster than  anticipated  rate of prepayments will adversely affect
the yield to holders thereof.  In certain  circumstances,  rapid prepayments may
result in the failure of such holders to recoup their  original  investment.  In
addition, the yield to maturity on certain other types of classes of Securities,
including Accrual Securities or certain other classes in a series including more
than one class of  Securities,  may be relatively  more sensitive to the rate of
prepayment on the related Loans than other classes of Securities.

         The  timing  of  changes  in  the  rate  of  principal  payments  on or
repurchases of the Loans may significantly  affect an investor's actual yield to
maturity,  even if the average rate of principal payments  experienced over time

                                       66
<PAGE>

is  consistent  with an  investor's  expectation.  In  general,  the  earlier  a
prepayment of principal on the  underlying  Loans or a repurchase  thereof,  the
greater will be the effect on an investor's yield to maturity.  As a result, the
effect on an investor's yield of principal payments and repurchases occurring at
a rate higher (or lower) than the rate  anticipated  by the investor  during the
period immediately following the issuance of a series of Securities would not be
fully  offset  by a  subsequent  like  reduction  (or  increase)  in the rate of
principal payments.

         The Loan Rates on certain ARM Loans  subject to  negative  amortization
adjust monthly and their amortization schedules adjust less frequently. During a
period  of  rising  interest  rates  as well as  immediately  after  origination
(initial Loan Rates are generally  lower than the sum of the Indices  applicable
at origination and the related Note Margins) the amount of interest  accruing on
the  principal  balance  of such  Loans may  exceed  the  amount of the  minimum
scheduled  monthly  payment  thereon.  As a  result,  a portion  of the  accrued
interest on negatively  amortizing Loans may become Deferred  Interest that will
be  added  to the  principal  balance  thereof  and will  bear  interest  at the
applicable  Loan  Rate.  The  addition  of any  such  Deferred  Interest  to the
principal  balance will  lengthen the  weighted  average life of the  Securities
evidencing  interests  in such Loans and may  adversely  affect yield to holders
thereof  depending upon the price at which such Securities  were  purchased.  In
addition,  with respect to certain ARM Loans  subject to negative  amortization,
during a period of  declining  interest  rates,  it might be expected  that each
minimum  scheduled  monthly  payment on such a Loan  would  exceed the amount of
scheduled  principal and accrued interest on the principal balance thereof,  and
since such excess will be applied to reduce such principal balance, the weighted
average life of such Securities  will be reduced and may adversely  affect yield
to  holders  thereof  depending  upon the price at which  such  Securities  were
purchased.

         For each Loan Pool, if all necessary  advances are made and if there is
no  unrecoverable  loss on any Loan and if the related Credit Enhancer is not in
default  under  its  obligations  or  other  Credit  Enhancement  has  not  been
exhausted,  the net effect of each distribution  respecting  interest will be to
pass-through  to each  holder of a class of  Securities  entitled to payments of
interest an amount  which is equal to one month's  interest  (or, in the case of
quarterly-pay   Securities,   three   month's   interest  or,  in  the  case  of
semi-annually-pay   Securities,   six  month's   interest)  at  the   applicable
Pass-Through  Rate on such  class'  principal  balance or notional  balance,  as
adjusted  downward to reflect any decrease in interest  caused by any  principal
prepayments and the addition of any Deferred  Interest to the principal  balance
of any Loan.  "Description  of the  Securities--Principal  and  Interest  on the
Securities."

         With respect to certain of the ARM Loans,  the Loan Rate at origination
may be below the rate that would result if the index and margin relating thereto
were applied at origination.  Under typical underwriting standards,  the Obligor
under  each  Loan will be  qualified  on the basis of the Loan Rate in effect at
origination. The repayment of any such Loan may thus be dependent on the ability
of the Obligor to make larger level monthly payments following the adjustment of
the Loan Rate.

                     MATURITY AND PREPAYMENT CONSIDERATIONS

         As  indicated  above  under "The Loan  Pools,"  the  original  terms to
maturity of the Loans in a given Loan Pool will vary  depending upon the type of
Loans  included in such Loan Pool.  The  Prospectus  Supplement  for a series of
Securities will contain  information with respect to the types and maturities of
the Loans in the related Loan Pool.  The prepayment  experience  with respect to
the Loans in a Loan Pool will affect the maturity, average life and yield of the
related series of Securities.

         With respect to Balloon  Loans,  payment of the Balloon  Amount (which,
based on the amortization  schedule of such Loans, may be a substantial  amount)
will  generally  depend on the Obligor's  ability to obtain  refinancing of such
Loan or to sell the  Property  prior to the  maturity of the Balloon  Loan.  The
ability to obtain  refinancing will depend on a number of factors  prevailing at
the time refinancing or sale is required,  including,  without limitation,  real
estate  values,  the Obligor's  financial  situation,  prevailing  mortgage loan
interest  rates,  the  Obligor's  equity in the related  Property,  tax laws and
prevailing general economic conditions.  Neither the Company, the Servicer,  the
Master  Servicer,  nor any of their affiliates will be obligated to refinance or
repurchase any Loan or to sell the Property.

                                       67
<PAGE>

         A number of factors,  including obligor mobility,  economic conditions,
enforceability  of  due-on-sale  clauses,  loan  market  interest  rates and the
availability of funds,  affect prepayment  experience.  The Loans will generally
contain due-on-sale provisions permitting the obligee to accelerate the maturity
of the Loan upon sale or certain  transfers  by the  Obligor  of the  underlying
Property.  The Servicer will  generally  enforce any  due-on-sale  clause to the
extent  it has  knowledge  of  the  conveyance  or  proposed  conveyance  of the
underlying  Property and it is entitled to do so under applicable law; provided,
however,  that  the  Servicer  will  not  take any  action  in  relation  to the
enforcement  of any  due-on-sale  provision  which  would  adversely  affect  or
jeopardize coverage under any applicable insurance policy. Certain ARM Loans may
be assumable under certain conditions if the proposed  transferee of the related
Property  establishes  its  ability  to repay  the Loan and,  in the  reasonable
judgment of the Servicer,  the Master Servicer or the related Sub-Servicer,  the
security  for the ARM Loan would not be  impaired  or might be  improved  by the
assumption.  The  extent to which ARM Loans are  assumed  by  purchasers  of the
Properties  rather than prepaid by the related  Obligors in connection  with the
sales of the  Properties  will affect the  weighted  average life of the related
series of Securities.  See "Description of the  Securities--Collection and Other
Servicing  Procedures"  and  "Certain  Legal  Aspects  of the Loans and  Related
Matters--Enforceability  of Certain  Provisions"  for a  description  of certain
provisions of the Pooling and Servicing Agreement and certain legal developments
that may affect the prepayment experience on the Loans.

         There can be no  assurance as to the rate of  prepayment  of the Loans.
The Company is not aware of any reliable, publicly available statistics relating
to the principal  prepayment  experience of diverse  portfolios of loans such as
the Loans over an extended  period of time. All statistics  known to the Company
that have been compiled with respect to prepayment experience on loans indicates
that while some loans may remain  outstanding until their stated  maturities,  a
substantial number will be paid prior to their respective stated maturities.

         Although  the Loan  Rates on ARM  Loans  will be  subject  to  periodic
adjustments,  such adjustments will (i) not increase or decrease such Loan Rates
by more  than a fixed  percentage  amount  on each  adjustment  date,  (ii)  not
increase such Loan Rates over a fixed  percentage  amount during the life of any
ARM  Loan  and  (iii)  be  based  on an  index  (which  may not  rise  and  fall
consistently  with  interest  rates) plus the related Note Margin  (which may be
different  from margins being used at the time for newly  originated  adjustable
rate loans). As a result,  the Loan Rates on the ARM Loans in a Loan Pool at any
time may not equal the prevailing rates for similar, newly originated adjustable
rate loans.  In certain rate  environments,  the prevailing  rates on fixed-rate
loans may be sufficiently low in relation to the then-current  Loan Rates on ARM
Loans that the rate of  prepayment  may  increase  as a result of  refinancings.
There can be no certainty as to the rate of  prepayments on the Loans during any
period or over the life of any series of Securities.

         The related  Prospectus  Supplement  will  specify  whether the related
Pooling  and  Servicing  Agreement  may  provide  that all or a  portion  of the
principal  collected on or with  respect to the related  Loans may be applied by
the related  Trustee to the  acquisition of additional  Loans during a specified
period (rather than used to fund payments of principal to Securityholders during
such   period)  with  the  result  that  the  related   securities   possess  an
interest-only  period,  also commonly referred to as a revolving  period,  which
will be followed by an amortization  period. Any such interest-only or revolving
period may terminate prior to the end of the specified  period and result in the
earlier than expected amortization of the related Securities upon the occurrence
of certain  events,  which may  include  (i)  default in payment of  interest or
principal   to  the   Certificateholders,   (ii)   breach   of   the   Company's
representations  and  warranties  that  materially  and  adversely  affects  the
Certificateholders,  which continues for a period of 30 days after notice to the
Company, (iii) the commencement of proceedings against the Company to adjudicate
it  insolvent,  (iv) an Event of Servicing  Termination  has  occurred,  (v) the
Certificate  Insurer has made  payments to the  Trustee,  (vi) that the ratio of
delinquent Loans to the aggregate Loan Balance exceeds a percentage set forth in
the related  Prospectus  Supplement or (vii) the ratio of defaulted Loans to the
aggregate Loan Balance exceeds a percentage set forth in the related  Prospectus
Supplement.

         In addition, the related Prospectus Supplement will specify whether the
related  Pooling and  Servicing  Agreement  may provide that all or a portion of
such  collected  principal  may be retained by the Trustee  (and held in certain
temporary  investments,  including  Loans) for a specified period prior to being
used to fund payments of principal to Securityholders.

                                       68
<PAGE>

         The result of such retention and temporary investment by the Trustee of
such principal would be to slow the amortization rate of the related  Securities
relative to the  amortization  rate of the related Loans, or to attempt to match
the  amortization  rate of the related  Securities to an  amortization  schedule
established at the time such Securities are issued.  Any such feature applicable
to any Securities may terminate upon the occurrence of events  described  herein
under "Description of the Securities -- General" and as specified in the related
Prospectus Supplement, resulting in the current funding of principal payments to
the related  Securityholders  and an  acceleration  of the  amortization of such
Securities.

         Under certain circumstances, the Servicer, the Company or, if specified
in  the  related  Prospectus  Supplement,  the  holders  of the  REMIC  Residual
Securities or the Credit Enhancer may have the option to purchase the Loans in a
Trust Estate. See "The Pooling and Servicing Agreement--Termination;  Retirement
of Securities."

             CERTAIN LEGAL ASPECTS OF THE LOANS AND RELATED MATTERS

Mortgage Loans

         The  following  discussion  contains  certain legal aspects of mortgage
loans that are general in nature.  Because  such legal  aspects are  governed in
part by  applicable  state  law  (which  laws  may  differ  substantially),  the
following  does  not  purport  to be  complete  nor to  reflect  the laws of any
particular state nor to encompass the laws of all states in which the Properties
may be situated.  In the event that a particular  Trust Fund  contains  mortgage
loans with a  concentration  in a particular  state,  and such state's laws vary
materially from the general discussion below, the related Prospectus  Supplement
will elaborate on the relevant laws of such state. The following is qualified in
its entirety by reference to the applicable federal and state laws governing the
Mortgage  Loans.  Any  particular  legal  matters  related to specific  types of
Mortgage Loans will be set forth in the related Prospectus Supplement.

General

         The  Mortgage  Loans  will be  secured  by  either  deeds  of  trust or
mortgages,  depending  upon the  prevailing  practice  in the state in which the
Property  subject to a Mortgage  Loan is  located.  In some  states,  a mortgage
creates a lien  upon the real  property  encumbered  by the  mortgage.  In other
states,  the  mortgage  conveys  legal title to the  property  to the  mortgagee
subject to a condition subsequent (i.e., the payment of the indebtedness secured
thereby).  The  mortgage  is not  prior to the lien for real  estate  taxes  and
assessments and other charges imposed under governmental police powers. Priority
between  mortgages  depends  on  their  terms in some  cases or on the  terms of
separate subordination or intercreditor  agreements,  and generally on the order
of recordation of the mortgage in the appropriate  recording  office.  There are
two parties to a mortgage, the mortgagor,  who is the obligor and homeowner, and
the mortgagee,  who is the lender. Under the mortgage instrument,  the mortgagor
delivers to the mortgagee a note or bond and the mortgage. In the case of a land
trust,  there are three parties  because title to the property is held by a land
trustee under a land trust agreement of which the obligor is the beneficiary; at
origination of a mortgage loan, the obligor  executes a separate  undertaking to
make  payments on the  mortgage  note.  Although a deed of trust is similar to a
mortgage,  a deed of trust has three parties; the  obligor-homeowner  called the
trustor (similar to a mortgagor),  a lender (similar to a mortgagee)  called the
beneficiary,  and a  third-party  grantee  called the  trustee.  Under a deed of
trust, the obligor grants the property,  irrevocably  until the debt is paid, in
trust,  generally  with a power of sale, to the trustee to secure payment of the
obligation.  The trustee's  authority  under a deed of trust and the mortgagee's
authority  under a mortgage are governed by law, the express  provisions  of the
deed  of  trust  or  mortgage,  and,  in  some  cases,  the  directions  of  the
beneficiary.

                                       69
<PAGE>

Cooperative Loans

         If  specified  in the  Prospectus  Supplement  relating  to a series of
Securities,  the Mortgage Loans also may consist of Cooperative  Loans evidenced
by  Cooperative  Notes  secured  by  security  interests  in  shares  issued  by
cooperatives,  which are private corporations that are entitled to be treated as
housing  cooperatives  under  federal tax law,  and in the  related  proprietary
leases or occupancy  agreements  granting  exclusive  rights to occupy  specific
dwelling  units in the  cooperatives'  buildings.  The security  agreement  will
create a lien upon, or grant a title  interest in, the property which it covers,
the  priority  of which  will  depend  on the terms of the  particular  security
agreement  as  well  as  the  order  of  recordation  of  the  agreement  in the
appropriate  recording office. Such a lien or title interest is not prior to the
lien for real estate  taxes and  assessments  and other  charges  imposed  under
governmental police powers.

         Each cooperative  share owns in fee or has a leasehold  interest in all
the real  property  and owns in fee or  leases  the  building  and all  separate
dwelling units therein.  The  cooperative is directly  responsible  for property
management and, in most cases,  payment of real estate taxes, other governmental
impositions and hazard and liability  insurance.  If there is a blanket mortgage
or mortgages on the  cooperative  buildings or underlying  land, as is generally
the case, or an underlying  lease of the land, as is the case in some instances,
the cooperative,  as property mortgagor,  or lessee, as the case may be, also is
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is  ordinarily  incurred  by the  cooperative  in  connection  with  either  the
construction  or purchase of the  cooperative's  buildings  or the  obtaining of
capital by the  cooperative.  The  interest of the  occupant  under  proprietary
leases or  occupancy  agreements  as to which that  cooperative  is the landlord
generally is subordinate to the interest of the holder of a blanket mortgage and
to the interest of the holder of a land lease.  If the  cooperative is unable to
meet the payment obligations (i) arising under a blanket mortgage, the mortgagee
holding a blanket  mortgage  could  foreclose on that mortgage and terminate all
subordinate  proprietary  leases and occupancy  agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate  proprietary  leases and occupancy  agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize,  with a significant  portion of principal
being due in one final payment at maturity.  The inability of the cooperative to
refinance a mortgage and its  consequent  inability  to make such final  payment
could  lead to  foreclosure  by the  mortgagee.  Similarly,  a land lease has an
expiration  date and the inability of the  cooperative to extend its term or, in
the  alterative,  to  purchase  the  land  could  lead  to  termination  of  the
cooperative's interest in the property and termination of all proprietary leases
and  occupancy  agreements.  In either event,  a foreclosure  by the holder of a
blanket  mortgage or the termination of the underlying  lease 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 the Loans, the collateral securing the Cooperative Loans.

         The cooperative is owned by tenant-stockholders  who, through ownership
of stock or shares in the corporation,  receive  proprietary leases or occupancy
agreements that confer exclusive rights to occupy specific units.  Generally,  a
tenant-stockholder  of  a  cooperative  must  make  a  monthly  payment  to  the
cooperative  representing  such  tenant-stockholder's  pro  rata  share  of  the
cooperative's   payments  for  its  blanket   mortgage,   real  property  taxes,
maintenance  expenses  and other  capital or  ordinary  expenses.  An  ownership
interest in a cooperative and accompanying occupancy rights are financed through
a  cooperative  share loan  evidenced  by a  promissory  note and  secured by an
assignment of and a security interest in the occupancy  agreement or proprietary
lease and a security  interest in the  related  cooperative  shares.  The lender
generally  takes  possession of the share  certificate  and a counterpart of the
proprietary lease or occupancy  agreement and a financing statement covering the
proprietary lease or occupancy  agreement and the cooperative shares is filed in
the appropriate  state and local offices to perfect the lender's interest in its
collateral.  Subject to the  limitations  discussed  below,  upon default of the
tenant-stockholder,  the lender may sue for  judgment  on the  promissory  note,
dispose of the  collateral  at a public or  private  sale or  otherwise  proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of cooperative  shares.  See  "Foreclosure on Shares of
Cooperatives" below.

                                       70
<PAGE>

Foreclosure

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
non-judicial  trustee's  sale (private  sale) under a specific  provision in the
deed of trust and state laws which  authorize  the trustee to sell the  property
upon any default by the  borrower  under the terms of the note or deed of trust.
Beside the non-judicial remedy, a deed of trust may be judicially foreclosed. In
addition  to any  notice  requirements  contained  in a deed of  trust,  in some
states,  the trustee must record a notice of default and within a certain period
of time send a copy to the borrower trustor and to any person who has recorded a
request for a copy of notice of default  and notice of sale.  In  addition,  the
trustee must  provide  notice in some states to any other  individual  having an
interest of record in the real property,  including any junior  lienholders.  If
the deed of trust is not reinstated  within a specified period, 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 local  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 of record in the real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
Generally,  the action is initiated by the service of legal  pleadings  upon all
parties having an interest of record in the real property.  Delays in completion
of the  foreclosure  may  occasionally  result  from  difficulties  in  locating
necessary parties.  Judicial foreclosure  proceedings are often not contested by
any of the  applicable  parties.  If  the  mortgagee's  right  to  foreclose  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming.

         In some states,  the  borrower-trustor  has the right to reinstate  the
loan at any time following  default until shortly before the trustee's  sale. In
general,  in such states,  the  borrower,  or any other  person  having a junior
encumbrance on the real estate,  may,  during a reinstatement  period,  cure the
default  by paying  the entire  amount in  arrears  plus the costs and  expenses
incurred in enforcing the obligation.

         In the 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  the  foreclosure
proceedings,  it is uncommon  for a third party to  purchase  the  property at a
foreclosure sale unless there is a great deal of economic  incentive for the new
purchaser to purchase the subject property at the sale. Rather, it is common for
the lender to purchase the property from the trustee or referee for a credit bid
less than or equal to the unpaid  principal  amount of the  mortgage  or deed of
trust,  accrued and unpaid interest and the expense of  foreclosure.  Generally,
state law  controls  the amount of  foreclosure  costs and  expenses,  including
attorneys' fees, which may be recovered by a lender. Thereafter,  subject to the
right of the  borrower  in some  states  to  remain  in  possession  during  the
redemption  period,  the lender will assume the burdens of ownership,  including
obtaining  hazard  insurance  and making such  repairs at its own expense as are
necessary to render the property  suitable  for sale.  The lender will  commonly
obtain the services of a real estate  broker and pay the broker's  commission in
connection with the sale of the property.  Depending upon market conditions, the
ultimate  proceeds  of the  sale of the  property  may not  equal  the  lender's
investment in the property and, in some states,  the lender may be entitled to a
deficiency  judgment.  Any loss may be  reduced by the  receipt of any  mortgage
insurance proceeds.

Foreclosure on Shares of Cooperatives

         The  cooperative  shares and proprietary  lease or occupancy  agreement
owned by the  tenant-stockholder  and  pledged to the lender  are, in almost all
cases,  subject to  restrictions  on transfer as set forth in the  cooperative's
certificate of incorporation and by-laws, as well as in the proprietary lease or
occupancy agreement.  The proprietary lease or occupancy  agreement,  even while
pledged,  may be  cancelled  by  the  cooperative  for  failure  by  the  tenant
stockholder  to  pay  rent  or  other   obligations  or  charges  owed  by  such
tenant-stockholder, including mechanics' liens against the cooperative buildings
incurred by such  tenant-stockholder.  Commonly,  rent and other obligations and
charges arising under a proprietary  lease or occupancy  agreement that are owed
to the cooperative are made liens upon the shares to which the proprietary lease
or occupancy agreement relates. In addition,  the proprietary lease or occupancy
agreement generally permits the cooperative to terminate such lease or agreement
in the event the borrower  defaults in the performance of covenants  thereunder.

                                       71
<PAGE>

Typically,  the lender and the  cooperative  enter into a recognition  agreement
that,  together  with  any  lender  protection   provisions   contained  in  the
proprietary lease, 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  usually will 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 notice of and an  opportunity
to cure the default.  The recognition  agreement  typically provides that if the
proprietary  lease or occupancy  agreement is terminated,  the cooperative  will
recognize  the lender's  lien against  proceeds  from a sale of the  cooperative
apartment,  subject,  however, to the cooperative's right to sums due under such
proprietary  lease or occupancy  agreement or sums that have become liens on the
shares  relating to the  proprietary  lease or  occupancy  agreement.  The total
amount  owed to the  cooperative  by the  tenant-stockholder,  which the  lender
generally cannot restrict and does not monitor, could reduce the amount realized
upon a sale of the collateral  below the  outstanding  principal  balance of the
Cooperative Loan and accrued and unpaid interest thereon.

         Recognition  agreements  generally  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-stockholder.

         In New York,  foreclosure on the cooperative  shares is accomplished by
public sale in  accordance  with the  provisions of Article 9 of the UCC and the
security agreement relating to those shares.  Article 9 of the UCC requires that
a sale be conducted in a "commercially  reasonable"  manner.  Whether a 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
sale and the sale price.  Generally,  a sale  conducted  according  to the usual
practice of banks  selling  similar  collateral  will be  considered  reasonably
conducted.

         Article 9 of the UCC  provides  that the  proceeds  of the sale will be
applied  first to pay the costs and expenses of the sale and then to satisfy the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is subject to the right of the cooperative corporation to receive sums due under
the proprietary lease or occupancy  agreement.  If there are proceeds remaining,
the lender must account to the tenant-stockholder  for the surplus.  Conversely,
if a portion of the  indebtedness  remains  unpaid,  the  tenant-stockholder  is
generally responsible for the deficiency.  See "Anti-Deficiency  Legislation and
Other Limitations on Lenders" below.

Rights of Redemption

         In some states,  after sale pursuant to a deed of trust or  foreclosure
of a mortgage,  the borrower and foreclosed junior obligors or other parties are
given a statutory  period in which to redeem the property  from the  foreclosure
sale.  In some  states,  redemption  may occur  only upon  payment of the entire
principal balance of the loan, accrued interest and expenses of foreclosure.  In
other states,  redemption  may be authorized if the former  borrower pays only a
portion of the sums due.  The effect of a statutory  right of  redemption  is to
diminish the ability of the lender to sell the foreclosed  property.  The rights
of redemption would defeat the title of any purchaser  subsequent to foreclosure
or  sale  under a deed of  trust.  Consequently,  the  practical  effect  of the
redemption  right is to force the lender to maintain  the  property  and pay the
expenses of ownership until the redemption  period has expired.  In some states,
there is no right to redeem  property  after a  trustee's  sale  under a deed of
trust.

                                       72
<PAGE>

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.  A
deficiency  judgment is a personal judgment against the former borrower equal in
most cases to the  difference  between  the amount due to the lender and the net
amount realized upon the public sale of the real property. In the case of a Loan
secured by a property  owned by a trust where the  Mortgage  Note is executed on
behalf  of  the  trust,  a  deficiency  judgment  against  the  trust  following
foreclosure or sale under a deed of trust,  even if obtainable  under applicable
law, may be of little  value to the  mortgagee  or  beneficiary  if there are no
trust assets  against  which such  deficiency  judgment  may be executed.  Other
statutes  require the beneficiary or mortgagee to exhaust the security  afforded
under a deed of trust or  mortgage by  foreclosure  in an attempt to satisfy the
full debt before  bringing a personal  action  against the borrower.  In certain
other states,  the lender has the option of bringing a personal  action  against
the borrower on the debt without first  exhausting  such security;  however,  in
some of these states the lender, following judgment on such personal action, may
be deemed to have elected a remedy and may be precluded from exercising remedies
with respect to the security. Consequently, the practical effect of the election
requirement,  in those states  permitting  such  election,  is that lenders will
usually  proceed  against the  security  first  rather than  bringing a personal
action  against  the  borrower.  Finally,  in certain  other  states,  statutory
provisions limit any deficiency judgment against the former borrower following a
foreclosure  to the  excess of the  outstanding  debt over the fair value of the
property  at the time of the  public  sale.  The  purpose of these  statutes  is
generally  to  prevent  a  beneficiary  or  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 federal and state  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
or  enforce  a  deficiency  judgment.  For  example,  with  respect  to  federal
bankruptcy law, a court with federal bankruptcy jurisdiction may permit a debtor
through  his or her  Chapter  11 or  Chapter  13  rehabilitative  plan to cure a
monetary default in respect of a mortgage loan on a debtor's residence by paying
arrearages within a reasonable time period and reinstating the original mortgage
loan payment  schedule even though the lender  accelerated the mortgage loan and
final judgment of foreclosure  had been entered in state court (provided no sale
of the residence had yet occurred) prior to the filing of the debtor's petition.
Some courts with federal  bankruptcy  jurisdiction have approved plans, based on
the particular facts of the  reorganization  case, that effected the curing of a
mortgage loan default by paying arrearages over a number of years.

         Courts with federal  bankruptcy  jurisdiction  also have indicated that
the terms of a mortgage  loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving  all or a  portion  of the debt 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.

         Certain states have imposed general equitable  principles upon judicial
foreclosure.  These equitable  principles are generally  designed to relieve the
borrower from the legal effect of the borrower's  default under the related loan
documents.  Examples  of  judicial  remedies  that have been  fashioned  include
judicial  requirements  that the  lender  undertake  affirmative  and  expensive
actions to determine the causes for the  borrower's  default and the  likelihood
that the borrower  will be able to reinstate  the loan.  In some cases,  lenders
have been required to reinstate  loans or recast  payment  schedules in order to
accommodate  borrowers who are suffering from temporary financial  disabilities.
In other cases, such courts have limited the right of the lender to foreclose if
the default  under the loan is not  monetary,  such as the  borrower  failing to
adequately  maintain  the  property or the  borrower  executing a second deed of
trust affecting the property.

         Certain tax liens arising  under the Internal  Revenue Code of 1986, as
amended,  may in  certain  circumstances  provide  priority  over  the lien of a
mortgage or deed of trust.  In addition,  substantive  requirements  are imposed

                                       73
<PAGE>

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, by example,  the federal  Truth-in-Lending  Act, Real Estate
Settlement  Procedures  Act, Equal Credit  Opportunity  Act, Fair Credit Billing
Act, Fair Credit Reporting Act and related statutes and the California Fair Debt
Collection  Practices Act. These laws and regulations  impose specific statutory
liabilities  upon lenders who originate  mortgage  loans and fail to comply with
the provisions of the law. In some cases, this liability may affect assignees of
the mortgage loans.

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 generally will 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 some states,  however, such a lien will not
have priority over prior recorded liens of a deed of trust.  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 lender  (such  as a Trust  Estate)  secured  by  residential  real
property.  In the event that title to a Property  securing a Mortgage  Loan in a
Trust  Estate was  acquired  by the Trust and  cleanup  costs were  incurred  in
respect of the Property,  the holders of the related series of Securities  might
realize a loss if such costs were required to be paid by the Trust.

Enforceability of Certain Provisions

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

         The  Garn-St.  Germain Act also sets forth nine  specific  instances in
which a mortgage  lender covered by the Garn-St.  Germain Act may not exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have  occurred.  These  include  intra-family  transfers,  certain  transfers by
operation of law,  leases of fewer than three years and the creation of a junior
encumbrance.  Regulations  promulgated  under  the  Garn-St.  Germain  Act  also
prohibit the imposition of a prepayment  penalty upon the acceleration of a loan
pursuant to a due-on-sale clause.

         The inability to enforce a due-on-sale  clause may result in a mortgage
loan bearing an interest  rate below the current  market rate being assumed by a
new home buyer  rather  than being  paid off,  that may have an impact  upon 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  generally are designed to relieve the borrower from
the legal effect of his defaults under the loan documents.  Examples of judicial
remedies that have been fashioned include judicial  requirements that the lender
undertake  affirmative  and  expensive  actions to determine  the causes for the
borrower's  default  and  the  likelihood  that  the  borrower  will  be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's  judgment and have required that lenders  reinstate loans or recast
payment  schedules in order to  accommodate  borrowers  who are  suffering  from
temporary financial disability. In other cases, courts have limited the right of
the lender to foreclose  if the default  under the  mortgage  instrument  is not
monetary,  such as the borrower  failing to adequately  maintain the property or

                                       74
<PAGE>

the  borrower  executing  a  second  mortgage  or deed of  trust  affecting  the
property.  Finally, some courts have been faced with the issue of whether or not
federal or state constitutional  provisions  reflecting due process concerns for
adequate notice require that borrowers under deeds of trust or mortgages receive
notices in addition to the statutorily  prescribed  minimum.  For the most part,
these cases have upheld the notice  provisions as being reasonable or have found
that the sale by a trustee under a deed of trust,  or under a mortgage  having a
power of sale, does not involve sufficient state action to afford constitutional
protections to the borrower.

Certain Provisions of California Deeds of Trust

         Most  institutional  lenders in California  use a form of deed of trust
that confers on the 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 deed of trust, in such order as the beneficiary may
determine, provided, however, that California law prohibits the beneficiary from
applying insurance and condemnation  proceeds to the indebtedness secured by the
deed of  trust  unless  the  beneficiary's  security  has been  impaired  by the
casualty or condemnation,  and, if such security has been impaired, permits such
proceeds to be so applied only to the extent of such  impairment.  Thus,  in the
event  improvements  on the  property  are damaged or destroyed by fire or other
casualty,  or in the event the  property  is taken by  condemnation,  and,  as a
result thereof,  the beneficiary's  security is impaired,  the beneficiary under
the  underlying  first  deed of trust will have the prior  right to collect  any
insurance  proceeds  payable  under a hazard  insurance  policy and any award of
damages  in  connection  with  the  condemnation  and to  apply  the same to the
indebtedness  secured  by the  first  deed of trust.  Proceeds  in excess of the
amount of indebtedness  secured by a first deed of trust will, in most cases, be
applied to the indebtedness of a junior deed of trust.

         Another provision typically found in the forms of deed of trust used by
most  institutional  lenders in  California  obligates the 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 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 beneficiary  under the deed of trust. Upon a failure of the
trustor to perform any of these obligations,  the beneficiary is given the right
under the deed of trust to perform the obligation itself, at its election,  with
the trustor  agreeing to reimburse the  beneficiary for any sums expended by the
beneficiary  on behalf of the trustor.  All sums so expended by the  beneficiary
become part of the indebtedness secured by the deed of trust.

Applicability of Usury Laws

         Title  V of  the  Depository  Institutions  Deregulation  and  Monetary
Control Act of 1980,  enacted in March 1980  ("Title  V"),  provides  that state
usury limitations shall not apply to certain types of residential first mortgage
loans  originated  by certain  lenders  after March 31, 1980. A similar  federal
statute was in effect with respect to mortgage loans made during the first three
months of 1980.  The Office of Thrift  Supervision  is authorized to issue rules
and regulations and to publish interpretations governing implementation of Title
V. The  statute  authorized  any  state to  reimpose  interest  rate  limits  by
adopting,  before  April  1,  1983,  a law  or  constitutional  provision  which
expressly rejects application of the federal law. In addition,  even where Title
V is not so rejected,  any state is  authorized  by the law to adopt a provision
limiting  discount points or other charges on mortgage loans covered by Title V.
Certain  states have taken action to reimpose  interest  rate limits or to limit
discount points or other charges.

         As indicated above under "Underwriting  Program--Representations," each
Originator of a Mortgage Loan will have  represented that such Mortgage Loan was
originated in compliance with then applicable state laws,  including usury laws,
in all material respects.  However, the Loan Rates on the Mortgage Loans will be
subject to applicable usury laws as in effect from time to time.

                                       75
<PAGE>

Alternative Mortgage Instruments

         Alternative  mortgage  instruments,   including  ARM  Loans  and  early
ownership  mortgage loans,  originated by non-federally  chartered  lenders have
historically  been  subjected to a variety of  restrictions.  Such  restrictions
differed from state to state, resulting in difficulties in determining whether a
particular  alternative  mortgage  instrument  originated  by a  state-chartered
lender was in compliance with applicable law. These difficulties were alleviated
substantially as a result of the enactment of Title VIII of the Garn-St. Germain
Act ("Title VIII").  Title VIII provides that:  notwithstanding any state law to
the  contrary,   state-chartered   banks  may  originate   alternative  mortgage
instruments in accordance with regulations promulgated by the Comptroller of the
Currency with respect to  origination  of  alternative  mortgage  instruments by
national banks; state-chartered credit unions may originate alternative mortgage
instruments in accordance  with  regulations  promulgated by the National Credit
Union  Administration  with  respect  to  origination  of  alternative  mortgage
instruments  by federal  credit unions;  and all other  non-federally  chartered
housing  creditors,  including  state-chartered  savings and loan  associations,
state-chartered  savings  banks and mutual  savings  banks and mortgage  banking
companies,  may originate alterative mortgage instruments in accordance with the
regulations promulgated by the Federal Home Loan Bank Board,  predecessor to the
Office of  Thrift  Supervision,  with  respect  to  origination  of  alternative
mortgage  instruments  by  federal  savings  and loan  associations.  Title VIII
provides that any state may reject applicability of the provisions of Title VIII
by  adopting,  prior to October  15,  1985,  a law or  constitutional  provision
expressly  rejecting the  applicability of such provisions.  Certain states have
taken such action.

Soldiers' and Sailors' Civil Relief Act of 1940

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a Obligor who enters  military  service after the
origination  of such  Obligor's  Mortgage  Loan  (including a Obligor who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  Obligor's  active  duty  status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
Obligors who are members of the Army, Navy, Air Force, Marines,  National Guard,
Reserves,  Coast Guard,  and officers of the U.S. Public Health Service assigned
to duty with the military.  Because the Relief Act applies to Obligors who enter
military  service  (including  reservists  who are called to active  duty) after
origination of the related  Mortgage Loan, no information  can be provided as to
the number of loans that may be effected by the Relief Act.  Application  of the
Relief Act would  adversely  affect,  for an  indeterminate  period of time, the
ability of the  Servicer to collect  full  amounts of interest on certain of the
Mortgage  Loans.  Any  shortfall  in  interest  collections  resulting  from the
application of the Relief Act or similar legislation or regulations, which would
not be recoverable from the related Mortgage Loans,  would result in a reduction
of the amounts distributable to the holders of the related Securities, and would
not be  covered  by  advances,  any Letter of Credit or any other form of Credit
Enhancement  provided in connection  with the related series of  Securities.  In
addition,  the Relief Act imposes  limitations  that would impair the ability of
the  Servicer to  foreclose on an affected  Mortgage  Loan during the  Obligor's
period of active  duty  status,  and,  under  certain  circumstances,  during an
additional three month period thereafter. Thus, in the event that the Relief Act
or similar  legislation or  regulations  applies to any Mortgage Loan which goes
into  default,  there  may be  delays  in  payment  and  losses  on the  related
Securities in connection therewith. Any other interest shortfalls,  deferrals or
forgiveness of payments on the Mortgage Loans resulting from similar legislation
or regulations may result in delays in payments or losses to  Securityholders of
the related series.

Manufactured Housing Contracts

General

         The  following  discussion of certain legal aspects of the Contracts is
general  in  nature.  Because  certain of such legal  aspects  are  governed  by
applicable state law (which laws may differ  substantially),  the following does
not purport to be complete  nor reflect the laws of any  particular  state,  nor
encompass the laws of all states in which the properties  securing the Contracts
are situated.  In the event that a particular Trust Fund contains Contracts with
a  concentration  in a particular  state,  and such state's laws vary materially

                                       76
<PAGE>

from the general  discussion  below,  the  related  Prospectus  Supplement  will
elaborate on the relevant  laws of such state.  The  summaries  are qualified in
their entirety by reference to the  applicable  federal and state laws governing
the Contracts.

         As a result of the  assignment  of the  Contracts in a Loan Pool to the
Trustee, the Trust will succeed collectively to all of the rights (including the
right to receive payment on such Contracts),  and will assume the obligations of
the  obligee,  under  such  Contracts.  Each  Contract  evidences  both  (a) the
obligation of the Obligor to repay the loan evidenced thereby, and (b) the grant
of a  security  interest  in the  Manufactured  Home.  Certain  aspects  of both
features of the Contracts are described more fully below.

         The following  discussion  focuses on issues relating  generally to the
Company's or any lender's interest in manufactured housing contracts.

Security Interests in the Manufactured Homes

         The Manufactured  Homes securing the Contracts may be located in all 50
states and the District of Columbia.  Security interests in Manufactured  Homes,
similar to the ones securing the Contracts, ("Manufactured Homes") generally 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 non-title states,
perfection  pursuant to the provisions of the UCC is required.  Generally,  with
respect to manufactured housing Contracts  individually  originated or purchased
by the Company,  the Company  effects such  notation or delivery of the required
documents and fees, and obtains possession of the certificate of title or a lien
certificate,  as  appropriate,  under  the  laws  of  the  state  in  which  any
Manufactured Home securing a manufactured  housing conditional sales Contract is
registered. If the Company fails, due to clerical errors or otherwise, 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 Company 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  Manufactured  Home under  applicable  state real  estate  law.  In order to
perfect a security  interest in a Manufactured  Home under real estate laws, the
holder of the security  interest  must file either a "fixture  filing" under the
provisions  of the UCC or a real estate  mortgage  under the real estate laws of
the state where the Manufactured Home is located.  These filings must be made in
the real estate  records  office of the county  where the  Manufactured  Home is
located.  Most  of the  Contracts  in any  Loan  Pool  will  contain  provisions
prohibiting the Obligor from permanently  attaching the Manufactured Home to its
site if it was not so  attached  on the  date of the  Contract.  As long as each
Manufactured  Home  was not so  attached  on the  date of the  Contract  and the
Obligor 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
Company's  security  interest in the  Manufactured  Home. Upon the conveyance of
each Contract to the Company,  the Company will represent that it had obtained a
perfected first-priority security interest in the Manufactured Home securing the
related  Contract.  Such  representation,  however,  will not be  based  upon an
inspection of the site of any Manufactured Home to determine if the Manufactured
Home had become permanently attached to its site.

         In  the  absence  of  fraud,  forgery  or  permanent  affixation  of  a
Manufactured Home to its site by the obligor,  or administrative  error by state
recording officials,  the notation of the lien of the Company on the certificate
of title or  delivery  of the  required  documents  and fees (or if  applicable,
perfection  under the UCC) will be sufficient to protect the Company 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  in  favor  of the  Company  is not
perfected,  such security  interest would be subordinate to the claims of, among
others,  subsequent  purchasers  for value of and holders of perfected  security
interests in such Manufactured Homes.

                                       77
<PAGE>


         In the event  that the  Obligor  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 until the Obligor  registers the Manufactured  Home in such state. If
the Obligor were to relocate a  Manufactured  Home to another  state and were to
re-register the  Manufactured  Home in such state, and if steps are not taken by
the Company or the applicable Trust, to re-perfect an existing security interest
in such state, the security  interest in the Manufactured Home would cease to be
perfected.  A majority of states generally require surrender of a certificate of
title to such Manufactured Home. The Company must therefore 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 Company  would receive  notice of surrender if its security  interest in the
Manufactured Home is noted on the certificate of title. Accordingly, the Company
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  the   perfection.   In  the  ordinary  course  of  servicing  its
manufactured  housing  Contracts,   the  Company  takes  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 Contract sells a
Manufactured  Home, the Company must surrender  possession of the certificate of
title or the Company will receive  notice as a result of its lien noted  thereon
and accordingly the Company will have an opportunity to require  satisfaction of
the related  Contract  before release of the lien.  Such  protections  generally
would not be available in the case of security,  interests in Manufactured Homes
located in  non-title  states  where  perfection  of such  security  interest is
achieved by appropriate filings under the UCC (as in effect in such state).

         Under  the  laws of most  states,  liens  for  repairs  performed  on a
Manufactured  Home and liens for personal  property  taxes take  priority over a
perfected  security  interest in the  Manufactured  Home. Upon the conveyance of
each Contract to the Trust,  the Company will  represent  that it had obtained a
perfected first-priority security interest in the Manufactured Home securing the
related Contract.  However, such warranty will not be based on any lien searches
or other review.  In addition,  such liens could arise after the date of initial
issuance  of the  Securities.  Notice  may  not be  given  to the  Company,  the
Servicer, the Trustee or Securityholders in the event such a lien arises.

Enforcement of Security Interests in Manufactured Homes

         The  Servicer on behalf of the Trustee,  to the extent  required by the
Pooling  and  Servicing  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 defaulted Contracts.  In general,
as long as a Manufactured  Home has not become subject to the real estate law, a
creditor  can  repossess  a  Manufactured  Home  by  voluntary   surrender,   by
"self-help"  repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess  without
breach of the peace, by judicial process.  The holder of a manufactured  housing
Contract  generally  must give the  obligor a number  of days'  notice  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 obligor and  commercial  reasonableness  in effecting such a sale.
The law in most states  also  requires  that the obligor be given  notice of any
sales  prior to resale of the unit so that the  obligor  may redeem at or before
such resale.

         Under the laws  applicable  in most  states,  a creditor is entitled to
obtain a deficiency, judgment from an obligor for any deficiency on repossession
and resale of the Manufactured Home securing such obligor's  Contract.  However,
some states impose prohibitions or limitations on deficiency  judgments,  and in
many  cases the  defaulting  obligor  would  have no assets  with which to pay a
judgment.

         Certain  other  statutory  provisions,   including  federal  and  state
bankruptcy and insolvency laws and general  equitable  principles,  may limit or
delay the  Company's  ability to repossess and resell any  Manufactured  Home or
enforce a deficiency judgment.

                                       78
<PAGE>

Land Secured Contracts

         General.  The Land Secured Contract will, to the extent described under
"The Loan Pool," be secured by  Mortgages  on the  property on which the related
Manufactured Homes are located.  The Mortgages will either be mortgages or deeds
of trust,  depending on the general  real estate  practice in the state in which
the  Property  is  located.  A  mortgage  creates a lien upon the real  property
described in the mortgage.  There are two parties to a mortgage:  the mortgagor,
who is the  borrower,  and  the  mortgagee,  who is the  lender.  The  mortgagor
delivers to the mortgagee a note or bond evidencing the loan and the mortgage. A
deed of trust  normally has three  parties:  the real property  owner called the
trustor  (similar to a mortgagor),  a lender called the beneficiary  (similar to
the  mortgagee) and a third-party  grantee  called the trustee.  Under a deed of
trust, the trustor grants the property,  irrevocably until the debt is paid, "in
trust with power of sale" to the trustee to secure payment of the obligation.

         Non-Recordation.   Because   of   the   expenses   and   administrative
inconvenience  involved,  the  assignment  of mortgages or deeds of trust to the
Trustee will not be recorded  with respect to the  Mortgages  securing each Land
Secured  Contract.  The failure to record the  assignments to the Trustee of the
Mortgage  securing  Land  Secured  Contracts  may  result  in the  sale  of such
Contracts or the  Trustee's  rights in the land  secured by the  Mortgage  being
ineffective  against creditors of the Company or against a trustee in bankruptcy
of the Company or against a  subsequent  purchaser  of such  Contracts  from the
Company, without notice of the sale to the Trustee.

         Foreclosure.  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  of record  in the real  property.  Delays in
completion  of the  foreclosure  occasionally  may result from  difficulties  in
locating and serving necessary  parties.  Judicial  foreclosure  proceedings are
generally not contested by any of the parties due to the lack of the mortgagor's
equity in the property.  However,  when the mortgagee's  right to foreclosure is
contested,  the legal  proceedings  necessary  to resolve  the issue can be time
consuming  and  expensive.  After  the  completion  of  a  judicial  foreclosure
proceeding,  the court  issues a judgment  of  foreclosure  and a court  officer
conducts the sale of the property.

         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 certain  states,
such  foreclosure  also may be  accomplished  by  judicial  action in the manner
provided for foreclosure of mortgages.

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

         The sale must be  conducted  by public  auction and must be held in the
county  where  all or some  part of the  property  subject  to the  mortgage  is
located.  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 the foreclosure proceedings,  it is
not common for a third party to purchase the property at the  foreclosure  sale.
Rather,  the lender generally  purchases the property for an amount equal to the
unpaid  principal  amount of the  note,  accrued  and  unpaid  interest  and the
expenses of  foreclosure.  Thereafter,  subject to the right of the  borrower in
some states to remain in possession  during the  redemption  period,  the lender
will assume the burdens of ownership,  including  obtaining hazard insurance and
making such  repairs at its own expense as are  necessary to render the property
suitable for sale. The lender commonly will obtain the services of a real estate
broker  and pay the  broker  a  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.

                                       79
<PAGE>

         Rights of Redemption.  In some states,  after a sale pursuant to a deed
of trust or a  foreclosure  of a mortgage,  the borrower and certain  foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale.  Redemption may occur upon payment of the entire principal
balance of the loan, accrued statutory interest and expenses of foreclosure. The
effect of a right of redemption is to diminish the ability of the lender to sell
the foreclosed property.  The exercise of a right of redemption would defeat the
title of any  purchaser  from the lender  subsequent to  foreclosure  and before
expiration of the redemption period.  Consequently,  the practical effect of the
redemption  right is to force the lender to maintain the  property,  and pay the
expenses of ownership until the redemption period has expired.

         Anti-Deficiency  Legislation and Other Limitations on Lenders.  Certain
states  have  imposed  statutory  restrictions  that  limit  the  remedies  of a
mortgagee  under a  mortgage  relating  to a single  family  residence.  In some
states,  statutes limit the right of the lender to obtain a deficiency  judgment
against the  borrower  following  foreclosure  or sale under a deed of trust.  A
deficiency  judgment is a personal  judgment  against the borrower equal in most
cases to the difference  between the amount due to the lender and the net amount
realized upon the foreclosure sale.

         Some state  statutes  may require  the lender to exhaust  the  security
afforded  under a  mortgage  or deed of trust by  foreclosure  in an  attempt to
satisfy the full debt before bringing a personal action against the borrower. In
certain  other states,  the lender has the option of bringing a personal  action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however,  in some of  these  states,  the  lender,  following  judgment  on such
personal  action,  may be deemed to have  elected a remedy and may be  precluded
from exercising remedies with respect to the security.

         Other statutory  provisions may limit any deficiency  judgment  against
the  former  borrower  following  a  foreclosure  sale  to  the  excess  of  the
outstanding  debt over the fair market value of the property at the time of such
sale.  The purpose of these  statutes is 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 foreclosure sale.

         In some states, exceptions to the anti-deficiency statutes are provided
for in  certain  instances  where the value of the  lender's  security  has been
impaired by acts or omissions  of the  borrower,  for  example,  in the event of
waste of the property.

         In addition to anti-deficiency and related legislation,  numerous other
federal and state, statutory provisions,  including the federal bankruptcy laws,
the  federal  Soldiers'  and  Sailors'  Civil  Relief Act of 1940 and state laws
affording  relief to  debtors,  may  interfere  with or affect the  ability of a
secured  mortgage  lender to realize upon its security.  A bankruptcy  court may
grant the debtor a reasonable time to cure a payment default, and in the case of
a mortgage loan not secured by the debtor's principal residence, also may reduce
the monthly  payments due under such mortgage loan,  change the rate of interest
and alter the mortgage loan  repayment  schedule.  Certain court  decisions have
applied such relief to claims secured by, the debtor's principal residence.

         The Code  provides  priority  to certain tax liens over the lien of the
mortgage or deed of trust.  The laws of some states provide  priority to certain
tax liens over the lien of the mortgage or deed of trust.  Numerous  federal and
some  state  consumer  protection  laws  impose  substantive  requirements  upon
mortgage lenders in connection with the  origination,  servicing and enforcement
of mortgage  loans.  These laws include the federal  Truth in Lending Act,  Real
Estate  Settlement  Procedures  Act, Equal Credit  Opportunity  Act, Fair Credit
Billing Act, Fair Credit  Reporting Act, and related  statutes and  regulations.
These federal laws and state laws impose  specific  statutory  liabilities  upon
lenders who originate or service  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.

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  obligor  thereunder.  The  effect of this rule is to

                                       80
<PAGE>

subject the  assignee of such a contract  to all claims and  defenses  which the
obligor could assert against the seller of goods.  Liability  under this rule is
limited to amounts paid under such 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 assignee  against such obligor.  Generally,  this rule will
apply to any  Contracts  conveyed  to the  Trustee and to any claims made by the
Servicer on behalf of the  Trustee,  as the  assignee of the  Company.  Numerous
other federal and state consumer protection laws impose requirements  applicable
to the origination and lending  pursuant to such 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 or create liability for the Trust.

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"),  if so required by a obligor under a manufactured
housing  contract who enters  military  service  after the  origination  of such
obligor's contract (including a obligor who is a member of the National Guard or
is in reserve status at the time of the origination of the contract and is later
called to active duty), such obligor may not be charged interest above an annual
rate of 6% during the period of such  obligor's  active  duty  status,  unless a
court orders otherwise upon application of the lender.  In addition,  the Relief
Act  imposes  limitations  which  would  impair  the  ability  of any  lender to
foreclose on an affected  contract  during the  obligor's  period of active duty
status.  It is  possible  that  application  of the Relief Act to certain of the
Contracts  could have an effect,  for an  indeterminate  period of time,  on the
ability of the Servicer to collect full amounts of interest or foreclose on such
Contracts  and to the extent not covered by a Credit  Facility,  could result in
delays in payment  or losses to the  holders of the  related  Certificates.  The
Company will not make any  representation or warranty as to whether any Contract
is or could become subject to the Relief Act.

Transfers of Manufactured Homes; Enforceability of
Restrictions on Transfer

         The Contracts comprising any Loan Pool generally will prohibit the sale
or transfer of the related Manufactured Homes without the consent of the Obligee
and permit the acceleration of the maturity of the Contracts by the Obligee upon
any such sale or  transfer  that is not  consented  to.  Under the  Pooling  and
Servicing  Agreement,  the  Servicer  may be  required  to  consent  to any such
transfer and to permit the  assumption  of the related  Contract if the proposed
buyer meets the Servicer's  underwriting standards and enters into an assumption
agreement,  the Servicer  determines  that  permitting  such assumption will not
materially  increase the risk of nonpayment of the Contract and such action will
not adversely  affect or  jeopardize  any coverage  under any  insurance  policy
required by the Agreement. If the Servicer determines that these conditions have
not been  fulfilled,  then it may be  required  to  withhold  its consent to the
transfer, but only to the extent permitted under the Contract and applicable law
and  governmental  regulations  and only to the extent that such action will not
adversely  affect or jeopardize any coverage under any insurance policy required
by the Agreement. In certain cases, a delinquent Obligor may attempt to transfer
a Manufactured Home in order to avoid a repossession  proceeding with respect to
such Manufactured Home.

         In the case of a  transfer  of a  Manufactured  Home  after  which  the
Obligee  desires  to  accelerate  the  maturity  of the  related  Contract,  the
Obligee's ability to do so will depend on the enforceability  under state law of
the clause permitting acceleration on transfer. The Garn-St.  Germain Depositary
Institutions Act of 1982 preempts, subject to certain exceptions and conditions,
state laws  prohibiting  enforcement of such clauses  applicable to Manufactured
Homes.  To the extent such exceptions and conditions  apply in some states,  the
Servicer may be prohibited  from  enforcing  such a clause in respect of certain
Manufactured Homes.

Applicability of Usury Laws

         Title  V of  the  Depository  Institutions  Deregulation  and  Monetary
Controls Act of 1980,  as amended  ("Title V"),  provides  that,  subject to the
following conditions,  state usury limitations shall not apply to any loan which
is  secured  by a first  lien on  certain  kinds of  manufactured  housing.  The
Contracts  would be covered under Title V if, among other  things,  they satisfy

                                       81
<PAGE>

certain  conditions  governing  the terms of any  prepayments,  late charges and
deferral  fees and requiring a 30-day  notice  period prior to  instituting  any
action leading to repossession of the related unit.

         Title V authorized any state to reimpose  limitations on interest rates
and finance  charges by adopting  before  April 1, 1983 a law or  constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition,  even where
Title V was not so  rejected,  any  state  is  authorized  by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
Upon the  conveyance  of each  Contract  to the Trust,  Receivables  Corp.  will
represent that such Contract complied with applicable usury laws.

                        FEDERAL INCOME TAX CONSIDERATIONS

General

         The  following  is a general  discussion  of the  material  anticipated
federal income tax  considerations  to investors of the purchase,  ownership and
disposition  of the  Offered  Securities.  The  discussion  is based  upon laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below does not  purport to deal with all  federal  tax
considerations  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 Securities.

        Dewey  Ballantine,  New York,  New York has delivered its opinion to the
effect that the following  discussion  accurately describes the material federal
income tax consequences to the holders of the Offered  Securities.  With respect
to any tax  opinion  to be given by special  tax  counsel  to the  Company  with
respect to a series of  Securities,  such  counsel will file its opinion on Form
8-K with the Commission prior to issuance of such Securities.

         The  following  discussion  addresses  securities  of three types:  (i)
securities  ("Grantor Trust  Securities")  representing  interests in a Trust (a
"Grantor Trust") which the Company will covenant not to elect to have treated as
a real estate mortgage  investment conduit (a "REMIC");  (ii) securities ("REMIC
Securities")  representing interests in a Trust, or a portion thereof, which the
Company will  covenant to elect to have treated as a REMIC under  Sections  860A
through 860G of the Internal Revenue Code of 1986, as amended (the "Code");  and
(iii) securities ("Debt Securities") that are intended to be treated for federal
income tax  purposes  as  indebtedness  secured by the  underlying  Loans.  This
Prospectus does not address the tax treatment of partnership  interests.  Such a
discussion will be set forth in the related Prospectus  Supplement for any Trust
issuing  Securities  characterized  as  partnership  interests.  The  Prospectus
Supplement for each series of Securities will indicate  whether a REMIC election
(or elections) will be made for the related Trust and, if a REMIC election is to
be made, will identify all "regular  interests" and "residual  interests" in the
REMIC. For purposes of this discussion,  references to a  "Securityholder"  or a
"Holder" are to the beneficial owner of a Security.

Grantor Trust Securities

        With  respect  to  each  series  of  Grantor  Trust  Securities,   Dewey
Ballantine,  special tax counsel to the Company, will deliver its opinion to the
Company that the related Grantor Trust will be classified as a grantor trust and
not as a partnership  or an association  taxable as a corporation.  Accordingly,
each  Holder of a Grantor  Trust  Security  will be  treated  as the owner of an
interest in the Loans included in the Grantor Trust.

         For purposes of the  following  discussion,  a Grantor  Trust  Security
representing an undivided  equitable  ownership interest in the principal of the
Loans constituting the related Grantor Trust,  together with interest thereon at
a pass-through rate, will be referred to as a "Grantor Trust Fractional Interest
Security." A Grantor Trust Security  representing  ownership of all or a portion
of the difference  between  interest paid on the Loans  constituting the related
Grantor  Trust and  interest  paid to the  Holders of Grantor  Trust  Fractional
Interest  Securities  issued with respect to such Grantor Trust will be referred
to as a "Grantor Trust Strip Security."

                                       82
<PAGE>

Special Tax Attributes

        Dewey Ballantine,  special tax counsel to the Company,  will deliver its
opinion to the Company that (a) Grantor  Trust  Fractional  Interest  Securities
will  represent  interests  in (i) "loans . . . secured by an  interest  in real
property" within the meaning of Section  7701(a)(19)(C)(v) of the Code; and (ii)
"obligation[s]   (including  any  participation  or  certificate  of  beneficial
ownership therein) which . . . [are] principally  secured by an interest in real
property"  within  the  meaning of Section  860G(a)(3)(A)  of the Code;  and (b)
interest on Grantor  Trust  Fractional  Interest  Securities  will be considered
"interest on  obligations  secured by mortgages on real property or on interests
in real  property"  within the meaning of Section  856(c)(3)(B)  of the Code. In
addition,  the Grantor Trust Strip Securities will be "obligation[s]  (including
any  participation  or  certificate  of  beneficial  ownership  therein)  .  . .
principally  secured by an  interest  in real  property"  within the  meaning of
Section 860G(a)(3)(A) of the Code.

Taxation of Holders of Grantor Trust Securities

         Holders  of  Grantor  Trust  Fractional  Interest  Securities  will  be
required to report on their federal income tax returns their  respective  shares
of the income from the Loans (including amounts used to pay reasonable servicing
fees and  other  expenses  but  excluding  amounts  payable  to  Holders  of any
corresponding  Grantor Trust Strip  Securities)  and, subject to the limitations
described below,  will be entitled to deduct their shares of any such reasonable
servicing  fees  and  other  expenses.  If a Holder  acquires  a  Grantor  Trust
Fractional  Interest  Security for an amount that  differs from its  outstanding
principal amount,  the amount includible in income on a Grantor Trust Fractional
Interest Security may differ from the amount of interest  distributable thereon.
See "--Discount  and Premium."  Individuals  holding a Grantor Trust  Fractional
Interest  Security  directly or through  certain  pass-through  entities will be
allowed a deduction for such  reasonable  servicing fees and expense only to the
extent that the aggregate of such  Holder's  miscellaneous  itemized  deductions
exceeds 2% of such Holder's adjusted gross income. Further,  Holders (other than
corporations)   subject  to  the   alternative   minimum   tax  may  not  deduct
miscellaneous  itemized  deductions in determining  alternative  minimum taxable
income.

        Holders of Grantor Trust Strip Securities will be required to treat such
Securities as "stripped  coupons"  under Section 1286 of the Code.  Accordingly,
such a Holder  will be  required  to treat the  excess  of the  total  amount of
payments on such a Security  over the amount paid for such  Security as original
issue  discount  and to include  such  discount in income as it accrues over the
life of such Security. See "--Discount and Premium."

         Grantor Trust Fractional Interest Securities may also be subject to the
coupon stripping rules if a class of Grantor Trust Strip Securities is issued as
part of the same series of Securities.  The  consequences  of the application of
the coupon stripping rules would appear to be that any discount arising upon the
purchase of such a Security (and perhaps all stated  interest  thereon) would be
classified as original issue  discount and includible in the Holder's  income as
it accrues (regardless of the Holder's method of accounting), as described below
under  "--Discount  and  Premium."  The coupon  stripping  rules will not apply,
however,  if (i) the  pass-through  rate is no more than 100 basis  points lower
than the gross rate of  interest  payable on the  underlying  Loans and (ii) the
difference  between the  outstanding  principal  balance on the Security and the
amount paid for such Security is less than 0.25% of such principal balance times
the weighted average remaining maturity of the Security.

Sales of Grantor Trust Securities

         Any gain or loss  recognized  on the sale of a Grantor  Trust  Security
(equal  to the  difference  between  the  amount  realized  on the  sale and the
adjusted  basis of such Grantor  Trust  Security)  will be capital gain or loss,
except to the extent of accrued and unrecognized market discount,  which will be
treated  as  ordinary  income,  and in the case of  banks  and  other  financial
institutions  except as provided  under Section 582(c) of the Code. The adjusted
basis of a Grantor Trust  Security will generally  equal its cost,  increased by
any income reported by the seller (including  original issue discount and market
discount  income) and reduced  (but not below zero) by any  previously  reported
losses, any amortized premium and by any distributions of principal.

                                       83
<PAGE>

Grantor Trust Reporting

         The Trustee will furnish to each Holder of a Grantor  Trust  Fractional
Interest Security with each distribution a statement setting forth the amount of
such distribution allocable to principal on the underlying Loans and to interest
thereon at the rate at which interest is payable on such Security.  In addition,
within  a  reasonable  time  after  the  end of each  calendar  year,  based  on
information  provided by the  Servicer,  the Trustee will furnish to each Holder
during  such year such  customary  factual  information  as the  Servicer  deems
necessary or desirable to enable Holders of Grantor Trust  Securities to prepare
their tax  returns  and will  furnish  comparable  information  to the  Internal
Revenue Service (the "IRS") as and when required to do so by law.

REMIC Securities

         If provided in a related  Prospectus  Supplement,  an election  will be
made to treat a Trust as one or more REMICs under the Code.  Qualification  as a
REMIC requires ongoing compliance with certain conditions.  With respect to each
series of  Securities  for which such an  election  is made,  Dewey  Ballantine,
special  tax  counsel to the  Company,  will  deliver its opinion to the Company
that,  assuming  compliance  with the Agreement,  the Trust will be treated as a
REMIC for federal  income tax  purposes.  A Trust for which a REMIC  election is
made will be referred to herein as a "REMIC Trust." The Securities of each class
will be  designated  as "regular  interests"  in the REMIC  Trust  except that a
separate class will be designated as the "residual interest" in the REMIC Trust.
The  Prospectus  Supplement  for each series of  Securities  will state  whether
Securities of each class will  constitute a regular  interest (a "REMIC  Regular
Security") or a residual interest (a "REMIC Residual Security").

         A REMIC  Trust will not be subject  to federal  income tax except  with
respect to income from  prohibited  transactions  and in certain other instances
described  below.  See "--Taxes on a REMIC Trust."  Generally,  the total income
from the Loans in a REMIC Trust will be taxable to the Holders of the Securities
of that series, as described below.

         Regulations issued by the Treasury Department on December 23, 1992 (the
"REMIC  Regulations")  provide some guidance  regarding  the federal  income tax
consequences  associated  with the purchase,  ownership and disposition of REMIC
Securities.  While  certain  material  provisions of the REMIC  Regulations  are
discussed below,  investors should consult their own tax advisors  regarding the
possible application of the REMIC Regulations in their specific circumstances.

Special Tax Attributes

         REMIC Regular Securities and REMIC Residual Securities will be "regular
or   residual   interests   in  a  REMIC"   within   the   meaning   of  Section
7701(a)(19)(C)(xi)  of the Code and "real estate  assets"  within the meaning of
Section  856(c)(5)(A)  of the Code.  If at any time during a calendar  year less
than 95% of the assets of a REMIC Trust consist of "qualified mortgages" (within
the  meaning of Section  860G(a)(3)  of the Code) then the  portion of the REMIC
Regular  Securities and REMIC  Residual  Securities  that are qualifying  assets
under those Sections  during such calendar year may be limited to the portion of
the assets of such REMIC Trust that are qualified mortgages.  Similarly,  income
on the REMIC Regular Securities and REMIC Residual Securities will be treated as
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of Section  856(c)(3)(B) of the Code,  subject to the same limitation as
set forth in the preceding sentence. For purposes of applying this limitation, a
REMIC Trust should be treated as owning the assets  represented by the qualified
mortgages.  REMIC Regular  Securities  and REMIC Residual  securities  held by a
financial  institution  to which  Section 585 or 586 of the Code applies will be
treated as evidences of  indebtedness  for purposes of Section  582(c)(1) of the
Code. REMIC Regular Securities will also be qualified  mortgages with respect to
other REMICs.

                                       84
<PAGE>

Taxation of Holders of REMIC Regular Securities

         Except as indicated  below in this federal income tax  discussion,  the
REMIC Regular Securities will be treated for federal income tax purposes as debt
instruments issued by the REMIC Trust on the date such Securities are first sold
to the public (the "Closing  Date") and not as ownership  interests in the REMIC
Trust or its assets.  Holders of REMIC Regular  Securities that otherwise report
income under a cash method of accounting  will be required to report income with
respect  to  such  Securities  under  an  accrual  method.  For  additional  tax
consequences  relating to REMIC  Regular  Securities  purchased at a discount or
with premium, see "-Discount and Premium," below.

Taxation of Holders of REMIC Residual Securities

         Daily Portions. Except as indicated below, a Holder of a REMIC Residual
Security  for a REMIC  Trust  generally  will be  required  to report  its daily
portion of the taxable income or net loss of the REMIC Trust for each day during
a calendar quarter that the Holder owned such REMIC Residual Security.  For this
purpose,  the daily portion shall be determined by allocating to each day in the
calendar  quarter its ratable  portion of the taxable  income or net loss of the
REMIC Trust for such quarter and by allocating the amount so allocated among the
Holders of REMIC  Residual  Securities  (on such day) in  accordance  with their
percentage  interests  on such day.  Any amount  included in the gross income or
allowed as a loss of any Holder of a REMIC  Residual  Security by virtue of this
paragraph will be treated as ordinary income or loss.

         The  requirement  that each Holder of a REMIC Residual  Security report
its daily  portion  of the  taxable  income or net loss of the REMIC  Trust will
continue until there are no Securities of any class outstanding, even though the
Holder of the REMIC  Residual  Security  may have  received  full payment of the
stated interest and principal on its REMIC Residual Security.

         The Trustee will  provide to Holders of REMIC  Residual  Securities  of
each series of Securities (i) such information as is necessary to enable them to
prepare  their  federal  income tax returns and (ii) any reports  regarding  the
Securities of such series that may be required under the Code.

         Taxable Income or Net Loss of a REMIC Trust.  The taxable income or net
loss of a REMIC Trust will be the income from the  qualified  mortgages it holds
and any reinvestment  earnings less deductions  allowed to the REMIC Trust. Such
taxable  income or net loss for a given  calendar  quarter will be determined in
the same manner as for an  individual  having the  calendar  year as the taxable
year and using the accrual  method of  accounting,  with certain  modifications.
First,  a deduction  will be allowed for  accruals  of interest  (including  any
original  issue  discount,   but  without  regard  to  the  investment  interest
limitation in Section 163(d) of the Code) on the REMIC Regular  Securities  (but
not the REMIC Residual securities), even though REMIC Regular Securities are for
non-tax purposes evidences of beneficial ownership rather than indebtedness of a
REMIC Trust. Second,  market discount or premium equal to the difference between
the total stated principal balances of the qualified  mortgages and the basis of
the REMIC  Trust  therein  generally  will be included in income (in the case of
discount)  or  deductible  (in the case of  premium)  by the  REMIC  Trust as it
accrues  under a constant  yield  method,  taking into  account the  "Prepayment
Assumption" (as defined in the related  Prospectus  Supplement,  see "--Discount
and Premium--Original Issue Discount," below). The basis of a REMIC Trust in the
qualified  mortgages  is the  aggregate  of the  issue  prices  of all the REMIC
Regular  Securities  and REMIC  Residual  Securities  in the REMIC  Trust on the
related  Closing Date.  If,  however,  a substantial  amount of a class of REMIC
Regular Securities or REMIC Residual Securities has not been sold to the public,
then the fair market value of all the REMIC Regular Securities or REMIC Residual
Securities  in that class as of the related  Closing Date should be  substituted
for the issue price.

         Third,  no item of  income,  gain,  loss or  deduction  allocable  to a
prohibited transaction (see "-Taxes on a REMIC  Trust-Prohibited  Transactions")
will be taken into account.  Fourth,  a REMIC Trust generally may not deduct any
item  that  would  not  be  allowed  in  calculating  the  taxable  income  of a
partnership by virtue of Section 703(a)(2) of the Code. Finally,  the limitation
on miscellaneous itemized deductions imposed on individuals by Section 67 of the
Code will not be applied at the REMIC Trust level to any  servicing and guaranty

                                       85
<PAGE>

fees  (See,   however,   "--Pass-Through  of  Servicing  and  Guaranty  fees  to
Individuals.") In addition,  under the REMIC Regulations,  any expenses that are
incurred in  connection  with the formation of a REMIC Trust and the issuance of
the REMIC Regular  Securities and REMIC  Residual  Securities are not treated as
expenses of the REMIC Trust for which a deduction is allowed.  If the deductions
allowed to a REMIC Trust  exceed its gross income for a calendar  quarter,  such
excess will be a net loss for the REMIC  Trust for that  calendar  quarter.  The
REMIC  Regulations  also provide that any gain or loss to a REMIC Trust from the
disposition  of  any  asset,   including  a  qualified  mortgage  or  "permitted
investment"  (as defined in Section  860G(a)(5)  of the Code) will be treated as
ordinary gain or loss.

         A Holder of a REMIC  Residual  Security  may be required  to  recognize
taxable income without being entitled to receive a corresponding amount of cash.
This could occur, for example,  if the qualified  mortgages are considered to be
purchased  by the REMIC  Trust at a discount,  some or all of the REMIC  Regular
Securities are issued at a discount,  and the discount included as a result of a
prepayment  on a Loan  that  is  used  to pay  principal  on the  REMIC  Regular
Securities  exceeds the REMIC Trust's  deduction for  unaccrued  original  issue
discount relating to such REMIC Regular  Securities.  Taxable income may also be
greater in earlier years because  interest  expense  deductions,  expressed as a
percentage of the outstanding  principal amount of the REMIC Regular Securities,
may increase over time as the earlier  classes of REMIC Regular  Securities  are
paid,  whereas  interest  income with  respect to any given Loan  expressed as a
percentage  of the  outstanding  principal  amount  of that  Loan,  will  remain
constant over time.

         Basis Rules and  Distributions.  A Holder of a REMIC Residual  security
has an initial  basis in its  Security  equal to the amount  paid for such REMIC
Residual Security.  Such basis is increased by amounts included in the income of
the Holder and decreased by distributions and by any net loss taken into account
with respect to such REMIC Residual Security. A distribution on a REMIC Residual
Security to a Holder is not  included in gross  income to the extent it does not
exceed such Holder's basis in the REMIC Residual Security (adjusted as described
above) and, to the extent it exceeds the  adjusted  basis of the REMIC  Residual
Security, shall be treated as gain from the sale of the REMIC Residual Security.

         A Holder  of a REMIC  Residual  Security  is not  allowed  to take into
account  any net loss  for any  calendar  quarter  to the  extent  such net loss
exceeds such Holder's  adjusted basis in its REMIC  Residual  Security as of the
close of such calendar quarter (determined without regard to such net loss). Any
loss disallowed by reason of this limitation may be carried forward indefinitely
to future calendar  quarters and,  subject to the same  limitation,  may be used
only to offset income from the REMIC Residual Security.

         Excess  Inclusions.  Any "excess  inclusions"  with  respect to a REMIC
Residual  Security are subject to certain  special tax rules.  With respect to a
Holder of a REMIC Residual  Security,  the "excess  inclusions" for any calendar
quarter  is defined  as the  excess  (if any) of the daily  portions  of taxable
income over the sum of the "daily  accruals"  for each day during  such  quarter
that such REMIC Residual Security was held by such Holder.  The "daily accruals"
are  determined by allocating to each day during a calendar  quarter its ratable
portion  of the  product of the  "adjusted  issue  price" of the REMIC  Residual
Security at the  beginning  of the  calendar  quarter  and 120% of the  "federal
long-term rate" in effect on the Settlement Date, based on quarterly compounding
and properly  adjusted for the length of such  quarter.  For this  purpose,  the
"adjusted  issue price" of a REMIC Residual  Security as of the beginning of any
calendar  quarter is equal to the "issue price" of the REMIC Residual  Security,
increased by the amount of daily  accruals for all prior  quarters and decreased
by any  distributions  made with respect to such REMIC Residual  Security before
the beginning of such quarter. The "issue price" of a REMIC Residual Security is
the initial offering price to the public  (excluding bond houses and brokers) at
which a substantial number of the REMIC Residual Security was sold. The "federal
long-term  rate" is a blend of current  yields on Treasury  securities  having a
maturity of more than nine years, computed and published monthly by the IRS.

         Holders  of  REMIC  Residual   Securities   cannot  offset  any  excess
inclusions  with losses from other  activities.  For Holders that are subject to
tax only on unrelated  business taxable income (as defined in Section 511 of the
Code),  an excess  inclusion  of such  Holder is treated as  unrelated  business
taxable  income.  With  respect to  variable  contracts  (within  the meaning of
Section 817 of the Code), a life insurance  company cannot adjust its reserve to

                                       86
<PAGE>

the extent of any excess inclusion, except as provided in regulations. The REMIC
Regulations  indicate that if a Holder of a REMIC Residual  Security is a member
of an  affiliated  group filing a  consolidated  income tax return,  the taxable
income  of the  affiliated  group  cannot  be less  than  the sum of the  excess
inclusions  attributable to all residual  interests in REMICS held by members of
the  affiliated  group.  For a discussion of the effect of excess  inclusions on
certain  foreign  investors that own REMIC Residual  Securities,  see "--Foreign
Investors" below.

         The Treasury  Department  also has the  authority to issue  regulations
that would treat all taxable income of a REMIC Trust as excess inclusions if the
REMIC Residual Security does not have significant  value.  Although the Treasury
Department  did not exercise  this  authority in the REMIC  Regulations,  future
regulations may contain such a rule. If such a rule were adopted,  it is unclear
whether  the  test  for  significant  value  that  is  contained  in  the  REMIC
Regulations and discussed in the two preceding  paragraphs  would be applicable.
If no such  rule  is  applicable,  excess  inclusions  would  be  calculated  as
discussed  above. For this purpose,  a REMIC Residual  Security has "significant
value" under the REMIC  Regulations if (i) its issue price is at least 2% of the
aggregate  of the issue  prices of all the REMIC  Regular  Securities  and REMIC
Residual  Securities  in that  REMIC  Trust and (ii) its  "anticipated  weighted
average life" is at least 20% of the anticipated  weighted  average life of such
REMIC Trust.

         In determining whether a REMIC Residual Security has significant value,
the "anticipated weighted average life" of such Security is based in part on the
Prepayment Assumption, except that all anticipated payments on such Security are
taken into account,  regardless to their  designation  as principal or interest.
The anticipated  weighted  average life of a REMIC Trust is the weighted average
of the anticipated weighted average lives of the Securities.

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

         Pass-Through of Servicing and Guaranty Fees to Individuals. A Holder of
a REMIC  Residual  Security who is an individual  will be required to include in
income a share of any  servicing  and guaranty  fees. A deduction  for such fees
will be allowed to such  Holder  only to the extent  that such fees,  along with
certain of such Holder's other  miscellaneous  itemized  deductions exceed 2% of
such Holder's adjusted gross income.  In addition,  a Holder of a REMIC Residual
Security  may not be able to deduct any portion of such fees in  computing  such
Holder's  alternative minimum tax liability.  A Holder's share of such fees will
generally be determined by (i)  allocating  the amount of such expenses for each
calendar  quarter on a pro rata basis to each day in the calendar  quarter,  and
(ii)  allocating  the daily  amount  among the  Holders in  proportion  to their
respective holdings on such day.

Taxes on a REMIC Trust

         Prohibited  Transactions.  The Code  imposes a tax on a REMIC  equal to
100% of the net income derived from  "prohibited  transactions."  In general,  a
"prohibited  transaction"  means the  disposition of a qualified  mortgage other
than pursuant to certain specified exceptions,  the receipt of investment income
from a source  other  than a  qualified  mortgage  or  certain  other  permitted
investments,  the receipt of compensation for services, or the disposition of an
asset purchased for temporary  investment  with payments on qualified  mortgages
pending distributions on the regular and residual interests.

         Contributions  to a REMIC after the Startup Day. The Code imposes a tax
on a REMIC equal to 100% of the value of any property  contributed  to the REMIC
after the  "startup  day"  (generally  the same as the  related  Closing  Date).

                                       87
<PAGE>

Exceptions are provided for  contributions to a REMIC (i) during the three-month
period beginning on the startup day, (ii) made to a qualified  reserve fund by a
Holder of a residual interest, (iii) in the nature of a guarantee,  (iv) made to
facilitate  a qualified  liquidation  or  clean-up  call,  and (v) as  otherwise
permitted by Treasury regulations.

         Net Income from Foreclosure Property. The Code imposes a tax on a REMIC
equal to the highest  corporate rate on "net income from foreclosure  property."
The terms  "foreclosure  property" (which includes  property acquired by deed in
lieu of foreclosure) and "net income from  foreclosure  property" are defined by
reference to the rules applicable to real estate investment  trusts.  Generally,
foreclosure  property  would be treated as such for a period of two years,  with
possible  extensions.  Net income from foreclosure property generally means gain
from the sale of  foreclosure  property  that is  inventory  property  and gross
income  from  foreclosure   property  other  than  qualifying  rents  and  other
qualifying income for a real estate investment trust.

Sales of REMIC Securities

         General.  Except as  provided  below,  if a REMIC  Regular or  Residual
Security is sold, the seller will recognize gain or loss equal to the difference
between  the  amount  realized  on the  sale  and its  "adjusted  basis"  in the
Security.  The "adjusted basis" of a REMIC Regular Security generally will equal
the  cost of such  Security  to the  seller,  increased  by any  original  issue
discount or market  discount  included in the seller's gross income with respect
to such  Security  and  reduced  by  distribution  on such  Security  previously
received  by the seller of amounts  included in the stated  redemption  price at
maturity and by any premium that has reduced the seller's  interest  income with
respect to such Security.  See "--Discount and Premium." The adjusted basis of a
REMIC Residual  Security is determined as described  above under  "--Taxation of
Holder of REMIC Residual Securities-- Basis Rules and Distributions".  Except as
provided in the following  paragraphs or under Section  582(c) of the Code,  any
such gain or loss will be capital gain or loss,  provided  such Security is held
as a  "capital  asset"  (generally,  property  held for  investment)  within the
meaning of Section 1221 of the Code.

         Gains from the sale of a REMIC Regular Security that might otherwise be
capital  gain will be treated as  ordinary  income to the extent  that such gain
does not  exceed the  excess,  if any,  of (i) the  amount  that would have been
includible  in the income of the Holder of a REMIC  Regular  Security had income
accrued at a rate equal to 110% of the "applicable federal rate" (generally,  an
average of current  yields on  Treasury  securities)  as of the date of purchase
over (ii) the amount actually  includible in such Holder's income.  In addition,
gain  recognized  on such a sale by a Holder  of a REMIC  Regular  Security  who
purchased such a Security at a market discount would also be taxable as ordinary
income in an amount not  exceeding  the portion of such  discount  that  accrued
during the period such  Security was held by such Holder,  reduced by any market
discount  includible in income under the rules described below under "--Discount
and Premium."

         If a Holder of a REMIC Residual Security sells such Security at a loss,
the loss will not be  recognized  if, within six months before or after the sale
of the REMIC Residual Security,  such Holder purchases another residual interest
in any REMIC or any interest in a taxable  mortgage  pool (as defined in Section
7701(i)  of the  Code)  comparable  to a  residual  interest  in a  REMIC.  Such
disallowed  loss would be allowed upon the sale of the other  residual  interest
(or comparable  interest) if the rule referred to in the preceding sentence does
not apply to that sale. While this rule may be modified by Treasury regulations,
to date such regulations have not been published.

         Transfer  of REMIC  Residual  Securities.  Section  860E(c) of the Code
imposes a  substantial  tax,  payable by the  transferor  (or,  if a transfer is
through a broker,  nominee or other middleman as the transferee's agent, payable
by that agent) upon any transfer of a REMIC Residual Security to a "disqualified
organization"  and upon a pass-through  entity (including  regulated  investment
companies,  real estate  investment  trusts,  common trust funds,  partnerships,
trusts, estates, certain cooperatives,  and nominees) that owns a REMIC Residual
Security  if such  pass-through  entity  has a  disqualified  organization  as a
record-holder.  For purposes of the preceding sentence,  a transfer includes any
transfer of record or beneficial  ownership,  whether pursuant to a purchase,  a
default under a secured lending agreement or otherwise.

                                       88
<PAGE>

         The term  "disqualified  organization"  includes the United States, any
state  or  political   subdivision   thereof,   any  foreign   government,   any
international  organization,  or any agency or  instrumentality of the foregoing
(other than certain taxable  instrumentalities),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas, or any organization  (other than a farmers'  cooperative)  that is exempt
from  federal  income  tax,  unless such  organization  is subject to the tax on
unrelated  business  income.  Moreover,  an entity  will not  qualify as a REMIC
unless there are  reasonable  arrangements  designed to ensure that (i) residual
interests  in such entity are not held by  disqualified  organizations  and (ii)
information  necessary for the  application of the tax described  herein will be
made available.  Restrictions  on the transfer of a REMIC Residual  Security and
certain  other  provisions  that  are  intended  to meet  this  requirement  are
described in the related Pooling and Servicing Agreement,  and will be discussed
more fully in the related Prospectus  Supplement relating to the offering of any
REMIC  Residual  Security.  In  addition,  a  pass-through  entity  (including a
nominee) that holds a REMIC Residual Security may be subject to additional taxes
if a disqualified  organization  is a record-holder  therein.  A transferor of a
REMIC  Residual  Security  (or an  agent  of a  transferee  of a REMIC  Residual
Security,  as the case  may be) will be  relieved  of such  tax  liability  with
respect to a transfer  if (i) the  transferee  furnishes  to the  transferor  an
affidavit that the transferee is not a disqualified  organization,  and (ii) the
transferor (or the  transferee's  agent) does not have actual knowledge that the
affidavit is false at the time of the transfer.  Similarly,  no such tax will be
imposed on a  pass-through  entity  for a period  with  respect  to an  interest
therein owned by a disqualified  organization if (i) the  record-holder  of such
interest  furnishes to the  pass-through  entity an  affidavit  that it is not a
disqualified organization,  and (ii) during such period, the pass-through entity
has no actual knowledge that the affidavit is false.

         Under the REMIC  Regulations,  a transfer  of a  "noneconomic  residual
interest"   to  a  U.S.   Person   (as   defined   below   under   "--   Foreign
Investors--Grantor  Trust  Securities  and REMIC  Regular  Securities")  will be
disregarded  for all federal tax purposes  unless no significant  purpose of the
transfer is to impede the  assessment  or  collection  of tax. A REMIC  Residual
Security  would be treated as  constituting a  "noneconomic  residual  interest"
unless,  at the time of the  transfer,  (i) the  present  value of the  expected
future  distributions  on the  REMIC  Residual  Securities  is no less  than the
product of the present value of the "anticipated excess inclusions" with respect
to such Security and the highest corporate rate of tax for the year in which the
transfer occurs, and (ii) the transferor  reasonably expects that the transferee
will  receive  distributions  from  the  applicable  REMIC  Trust  in an  amount
sufficient to satisfy the  liability for income tax on any excess  inclusions at
or after the time when such liability accrues.  "Anticipated  excess inclusions"
are the excess  inclusions that are anticipated to be allocated to each calendar
quarter  (or  portion  thereof)  following  the  transfer  of a  REMIC  Residual
Security,  determined as of the date such Security is  transferred  and based on
events that have occurred as of that date and on the Prepayment Assumption.  See
"--  Discount  and  Premium"  and  "--Taxation  of  Holders  of  REMIC  Residual
Securities--Excess Inclusions".

         The REMIC Regulations  provide that a significant purpose to impede the
assessment  or  collection  of tax  exists  if, at the time of the  transfer,  a
transferor of a REMIC Residual Security has "improper  knowledge" (i.e.,  either
knew, or should have known,  that the transferee would be unwilling or unable to
pay  taxes  due on its  share of the  taxable  income  of the  REMIC  Trust).  A
transferor  is presumed not to have  improper  knowledge  if (i) the  transferor
conducts, at the time of a transfer, a reasonable investigation of the financial
condition  of  the  transferee  and,  as a  result  of  the  investigation,  the
transferor  finds that the  transferee has  historically  paid its debts as they
come due and finds no significant  evidence to indicate that the transferee will
not  continue  to pay its  debts as they  come due in the  future,  and (ii) the
transferee  makes  certain  representations  to the  transferor in the affidavit
relating to disqualified  organizations discussed above.  Transferors of a REMIC
Residual  Security  should  consult  with  their own tax  advisors  for  further
information regarding such transfers.

Reporting and Other Administrative Matters.

         For purposes of the  administrative  provisions of the Code, each REMIC
Trust  will be  treated  as a  partnership  and the  Holders  of REMIC  Residual
Securities will be treated as partners.  The Trustee will prepare, sign and file
federal  income tax returns for each REMIC Trust,  which  returns are subject to
audit by the IRS.  Moreover,  within a  reasonable  time  after  the end of each
calendar  year,  the  Trustee  will  furnish  to each  Holder  that  received  a
distribution during such year a statement setting forth the portions of any such
distributions that constitute interest  distributions,  original issue discount,

                                       89
<PAGE>

and such other  information  as is required by Treasury  regulations  and,  with
respect to Holders of REMIC  Residual  Securities in a REMIC Trust,  information
necessary to compute the daily  portions of the taxable  income (or net loss) of
such REMIC Trust for each day during such year. The Trustee will also act as the
tax matters partner for each REMIC Trust,  either in its capacity as a Holder of
a REMIC  Residual  Security or in a fiduciary  capacity.  Each Holder of a REMIC
Residual Security, by the acceptance of its REMIC Residual Security, agrees that
the Trustee will act as its fiduciary in the  performance of any duties required
of it in the event that it is the tax matters partner.

         Each Holder of a REMIC Residual  Security is required to treat items on
its return  consistently  with the  treatment  on the return of the REMIC Trust,
unless the Holder  either files a statement  identifying  the  inconsistency  or
establishes that the inconsistency  resulted from incorrect information received
from the REMIC Trust.  The IRS may assert a deficiency  resulting from a failure
to comply with the consistency requirement without instituting an administrative
proceeding at the REMIC Trust level. The Trustee does not intend to register any
REMIC Trust as a tax shelter pursuant to Section 6111 of the Code.

Termination

         In  general,  no special tax  consequences  will apply to a Holder of a
REMIC Regular  Security upon the  termination  of a REMIC Trust by virtue of the
final payment or liquidation of the last of the Loans remaining in the Trust. If
a  Holder's  adjusted  basis in its  REMIC  Residual  Security  at the time such
termination  occurs  exceeds  the amount of cash  distributed  to such Holder in
liquidation  of its  interest,  although  the matter is not  entirely  free from
doubt,  it would  appear  that the  Holder of the  REMIC  Residual  Security  is
entitled to a loss equal to the amount of such excess.

Debt Securities

General

         With  respect  to each  series of Debt  Securities,  Dewey  Ballantine,
special tax counsel to the Company, will deliver its opinion to the Company that
the Securities  will be classified as debt of the Company secured by the related
Loans.  Consequently,  the Debt  Securities  will not be  treated  as  ownership
interests in the Loans or the Trust.  Holders will be required to report  income
received with respect to the Debt  Securities  in  accordance  with their normal
method  of  accounting.   For  additional  tax  consequences  relating  to  Debt
Securities  purchased  at a  discount  or with  premium,  see "--  Discount  and
Premium," below.

Special Tax Attributes

         As described  above,  Grantor  Trust  Securities  will possess  certain
special tax  attributes  by virtue of their  being  ownership  interests  in the
underlying Loans. Similarly, REMIC Securities will possess similar attributes by
virtue of the REMIC provisions of the Code. In general, Debt Securities will not
possess  such special tax  attributes.  Investors  to whom such  attributes  are
important  should  consult their own tax advisors  regarding  investment in Debt
Securities.

Sale or Exchange

         If a Holder of a Debt Security sells or exchanges  such  Security,  the
Holder will recognize gain or loss equal to the difference,  if any, between the
amount  received and the Holder's  adjusted basis in the Security.  The adjusted
basis in the Security  generally  will equal its initial cost,  increased by any
original issue discount or market discount  previously  included in the seller's
gross income with respect to the Security and reduced by the payments previously
received on the Security,  other than payments of qualified stated interest, and
by any amortized premium.

         In general  (except as described under  "-Discount and  Premium--Market
Discount," below), except for certain financial  institutions subject to Section
582(c) of the Code,  any gain or loss on the sale or exchange of a Debt Security

                                       90
<PAGE>

recognized  by a Holder who holds the  Security as a capital  asset  (within the
meaning of Section  1221 of the Code),  will be capital gain or loss and will be
long-term or short-term depending on whether the Security has been held for more
than one year.

Discount and Premium

         A Security purchased for an amount other than its outstanding principal
amount will be subject to the rules governing  original issue  discount,  market
discount or premium. In addition, all Grantor Trust Strip Securities and certain
Grantor Trust Fractional  Interest Securities will be treated as having original
issue  discount by virtue of the coupon  stripping  rules in Section 1286 of the
Code. In very general terms, (i) original issue discount is treated as a form of
interest and must be included in a Holder's income as it accrues  (regardless of
the Holder's regular method of accounting)  using a constant yield method;  (ii)
market discount is treated as ordinary income and must be included in a Holder's
income  as  principal  payments  are made on the  Security  (or upon a sale of a
Security);  and (iii) if a Holder so elects,  premium may be amortized  over the
life of the Security and offset against inclusions of interest income. These tax
consequences are discussed in greater detail below.

Original Issue Discount

         In general,  a Security  will be  considered to be issued with original
issue discount equal to the excess,  if any, of its "stated  redemption price at
maturity" over its "issue price." The "issue price" of a Security is the initial
offering  price to the public  (excluding  bond  houses and  brokers) at which a
substantial number of the Securities was sold. The issue price also includes any
accrued  interest  attributable to the period between the beginning of the first
remittance  period and the Closing Date. The stated redemption price at maturity
of a Security that has a notional  principal amount or receives  principal only,
or that is or may be a Security with respect to which certain  accrued  interest
is not distributed but added to the principal amount, is equal to the sum of all
distributions  to be made under such Security.  The "stated  redemption price at
maturity" of any other Security is its stated principal  amount,  plus an amount
equal to the excess (if any) of the interest  payable on the first  Distribution
Date for the  Security  over the  interest  that accrues for the period from the
Closing Date to the first Distribution Date.

         Notwithstanding the general definition, original issue discount will be
treated as zero if such  discount  is less than 0.25 % of the stated  redemption
price at maturity  multiplied by the weighted average life of the Security.  The
weighted  average life of a Security is apparently  computed for this purpose as
the sum,  for all  distributions  included  in the  stated  redemption  price at
maturity of the amounts  determined  by  multiplying  (i) the number of complete
years  (rounding down for partial years) from the Closing Date until the date on
which each such  distribution  is expected to be made under the assumption  that
the Loans prepay at the rate specified in the related Prospectus Supplement (the
"Prepayment  Assumption"),  by (ii) a fraction,  the  numerator  of which is the
amount  of such  distribution  and the  denominator  of which is the  Security's
stated  redemption  price at maturity.  If original issue discount is treated as
zero under this rule,  the actual  amount of  original  issue  discount  must be
allocated to the  principal  distributions  on the Security  and, when each such
distribution  is  received,  gain  equal  to  the  discount  allocated  to  such
distribution will be recognized.

         Section 1272(a)(6) of the Code contains special original issue discount
rules directly applicable to REMIC Securities and Debt Securities and applicable
by analogy to Grantor Trust  Securities.  Investors in Grantor Trust  Securities
should be aware that there can be no assurance  that the rules  described  below
will be applied to such Securities.  In particular with respect to Grantor Trust
Strip Securities,  on June 12, 1996 the Treasury issued  regulations  concerning
the tax treatment of debt  instruments  that provide for one or more  contingent
payments (the "Contingent Payment Regulations").  Investors should be aware that
while  the  Contingent  Payment  Regulations  do not  specifically  address  the
taxation of Grantor Trust Strip  Securities,  the IRS may take the position that
Grantor Trust Strip  Securities  should be taxed under the methods  described in
those  regulations.  In the absence of specific guidance,  however,  the Trustee
will apply the rules of Section  1272(a)(6)  to  calculate  accruals of original
issue discount on the Grantor Trust Securities.  Under these rules (described in
greater  detail  below),  (i) the amount and rate of accrual of  original  issue
discount  on each  series  of  Securities  will be based  on (x) the  Prepayment
Assumption,  and (y) in the case of a Security  calling  for a variable  rate of

                                       91
<PAGE>

interest,  an  assumption  that the value of the index upon which such  variable
rate is based remains  equal to the value of that rate on the Closing Date,  and
(ii) adjustments will be made in the amount of discount accruing in each taxable
year in which the actual prepayment rate differs from the Prepayment Assumption.

         Section  1272(a)(6)(b)(iii)  of the Code requires  that the  prepayment
assumption used to calculate original issue discount be determined in the manner
prescribed  in Treasury  regulations.  To date,  no such  regulations  have been
promulgated.  The legislative  history of this Code provision indicates that the
assumed  prepayment  rate must be the rate used by the  parties in  pricing  the
particular  transaction.  The Company anticipates that the Prepayment Assumption
for each series of Securities will be consistent with this standard. The Company
makes no representation,  however, that the Loans for a given series will prepay
at the rate  reflected in the  Prepayment  Assumption  for that series or at any
other rate.  Each  investor  must make its own  decision  as to the  appropriate
prepayment  assumption to be used in deciding  whether or not to purchase any of
the Securities.

         Each Holder of a Security  must  include in gross income the sum of the
"daily  portions" of original issue discount on its Security for each day during
its taxable year on which it held such Security.  For this purpose,  in the case
of an original  Holder,  the "daily portions" of original issue discount will be
determined  as described  as follows.  A  calculation  will first be made of the
portion of the  original  issue  discount  that  accrued  during  each  "accrual
period." The Trustee will supply,  at the time and in the manner required by the
IRS, to Holders of Securities, brokers and middlemen information with respect to
the original issue discount accruing on the Securities.  The Trustee will report
original issue discount based on accrual periods of one month, each beginning on
a payment date (or, in the case of the first such period,  the Closing Date) and
ending on the day before the next payment date.

         Under  Section  1272(a)(6) of the Code,  the portion of original  issue
discount  treated as accruing for any accrual  period will equal the excess,  if
any, of (i) the sum of (A) the present values of all the distributions remaining
to be made on the Security,  if any, as of the end of the accrual period and (B)
the  distribution  made on such  Security  during the accrual  period of amounts
included  in the stated  redemption  price at maturity  over (ii) the  "adjusted
issue  price" of such  Security  at the  beginning  of the accrual  period.  The
present  value  of the  remaining  distributions  referred  to in the  preceding
sentence will be calculated  based on (i) the yield to maturity of the Security,
calculated  as  of  the  Settlement  Date,   giving  effect  to  the  Prepayment
Assumption,  (ii) events (including actual prepayments) that have occurred prior
to the end of the accrual period, (iii) the Prepayment  Assumption,  and (iv) in
the case of a Security  calling for a variable rate of interest,  and assumption
that the value of the index upon which such  variable  rate is based remains the
same as its value on the Closing Date over the entire life of such Security. The
"adjusted  issued price" of a Security at any time will equal the issue price of
such Security,  increased by the aggregate amount of previously accrued original
issue discount with respect to such  Security,  and reduced by the amount of any
distributions  made on such Security as of that time of amounts  included in the
stated redemption price at maturity. The original issue discount accruing during
any accrual period will then be allocated  ratably to each day during the period
to determine the daily portion of original issue discount.

         In the  case of  Grantor  Trust  Strip  Securities  and  certain  REMIC
Securities,  the calculation  described in the preceding paragraph may produce a
negative amount of original issue discount for one or more accrual  periods.  No
definitive  guidance has been issued  regarding  the  treatment of such negative
amounts.  The  legislative  history of Section  1272(a)(6)  indicates  that such
negative amounts may be used to offset subsequent positive accruals, but may not
offset prior  accruals  and may not be allowed as a deduction  item in a taxable
year in which  negative  accruals  exceed  positive  accruals.  Holders  of such
Securities  should  consult their own tax advisors  concerning  the treatment of
such negative accruals.

         A subsequent  purchaser of a Security that purchases such Security at a
cost less than its remaining  stated  redemption  price at maturity also will be
required  to  include  in gross  income  for each day on which  its  holds  such
Security,  the daily  portion of original  issue  discount  with respect to such
Security (but reduced,  if the cost of such Security to such  purchaser  exceeds
its adjusted  issue  price,  by an amount equal to the product of (i) such daily

                                       92
<PAGE>

portion and (ii) a constant fraction,  the numerator of which is such excess and
the  denominator  of which is the sum of the daily  portions of  original  issue
discount on such Security for all days on or after the day of purchase).

Market Discount

         A Holder that purchases a Security at a market discount,  that is, at a
purchase price less than the remaining  stated  redemption  price at maturity of
such Security (or, in the case of a Security with original issue  discount,  its
adjusted issue price), will be required to allocate each principal  distribution
first to accrued market discount on the Security,  and recognize ordinary income
to the extent that such  distribution  does not exceed the  aggregate  amount of
accrued market discount on such Security not previously included in income. With
respect to Securities that have unaccrued  original issue discount,  such market
discount must be included in income in addition to any original issue  discount.
A Holder that incurs or continues indebtedness to acquire a Security at a market
discount may also be required to defer the  deduction of all or a portion of the
interest on such indebtedness until the corresponding  amount of market discount
is included in income.  In general terms,  market  discount on a Security may be
treated  as  accruing  either  (i)  under a  constant  yield  method  or (ii) in
proportion to remaining accruals of original issue discount, if any, or if none,
in proportion  to remaining  distributions  of interest on the Security,  in any
case  taking into  account  the  Prepayment  Assumption.  The Trustee  will make
available,  as  required  by the  IRS,  to  Holders  of  Securities  information
necessary to compute the accrual of market discount.

         Notwithstanding  the above rules, market discount on a Security will be
considered  to be zero if such  discount  is less  than  0.25% of the  remaining
stated redemption price at maturity of such Security  multiplied by its weighted
average  remaining life.  Weighted  average  remaining life presumably  would be
calculated in a manner  similar to weighted  average  life,  taking into account
payments  (including  prepayments)  prior  to the  date  of  acquisition  of the
Security  by the  subsequent  purchaser.  If market  discount  on a Security  is
treated as zero under this rule,  the actual  amount of market  discount must be
allocated to the  remaining  principal  distributions  on the Security and, when
each such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.

Securities Purchased at a Premium

         A  purchaser  of a Security  that  purchases  such  Security  at a cost
greater  than  its  remaining  stated  redemption  price  at  maturity  will  be
considered to have purchased such Security (a "Premium  Security") at a premium.
Such a  purchaser  need not  include  in income  any  remaining  original  issue
discount  and may elect,  under  Section  171(c)(2)  of the Code,  to treat such
premium as "amortizable  bond premium." If a Holder makes such an election,  the
amount of any interest  payment that must be included in such Holder's income of
each period ending on a Distribution  Date will be reduced by the portion of the
premium  allocable  to such  period  based on the  Premium  Security's  yield to
maturity. The legislative history of the Tax Reform Act of 1986 states that such
premium  amortization  should  be  made  under  principles  analogous  to  those
governing the accrual of market discount (as discussed  above under  "--Discount
and  Premium--Market  Discount").  If such  election is made by the Holder,  the
election  will also apply to all bonds the  interest on which is not  excludible
from gross income ("fully taxable bonds") held by the Holder at the beginning of
the first  taxable  year to which the  election  applies  and to all such  fully
taxable bonds thereafter  acquired by it, and is irrevocable without the consent
of the IRS. If such an election is not made,  (i) such a Holder must include the
full  amount of each  interest  payment  in income as it  accrues,  and (ii) the
premium must be allocated to the principal distributions on the Premium Security
and,  when each such  distribution  is  received,  a loss  equal to the  premium
allocated  to such  distribution  will be  recognized.  Any tax benefit from the
premium not previously  recognized  will be taken into account in computing gain
or loss upon the sale or disposition of the Premium Security.

         Some Securities may provide for only nominal distributions of principal
in comparison to the distributions of interest thereon.  It is possible that the
IRS or the Treasury Department may issue guidance excluding such Securities from
the rules  generally  applicable  to debt  instruments  issued at a premium.  In
particular,  it is  possible  that such a  Security  will be  treated  as having
original issue discount equal to the excess of the total payments to be received
thereon  over its issue price.  In such event,  Section  1272(a)(6)  of the Code

                                       93
<PAGE>

would govern the accrual of such  original  issue  discount,  but a Holder would
recognize  substantially  the  same  income  in any  given  period  as  would be
recognized if an election were made under Section  171(e)(2) of the Code. Unless
and  until  the  Treasury  Department  or the IRS  publishes  specific  guidance
relating to the tax treatment of such Securities, the Trustee intends to furnish
tax  information  to Holders of such  Securities  in  accordance  with the rules
described in the preceding paragraph.

Special Election

         For any Security acquired on or after April 4, 1994, a Holder may elect
to include in gross income all "interest"  that accrues on the Security by using
a constant  yield  method.  For purposes of the  election,  the term  "interest"
includes stated  interest,  acquisition  discount,  original issue discount,  de
minimis original issue discount, market discount, de minimis market discount and
unstated  interest as adjusted by any  amortizable  bond premium or  acquisition
premium.  A Holder  should  consult it own tax  advisor  regarding  the time and
manner of making and the scope of the  election  and the  implementation  of the
constant yield method.

Backup Withholding

         Distributions  of interest and principal,  as well as  distributions of
proceeds from the sale of Securities,  may be subject to the "backup withholding
tax"  under  Section  3406 of the  Code at  rate  of 31% if  recipients  of such
distributions fail to furnish to the payor certain information,  including their
taxpayer  identification  numbers,  or otherwise  fail to establish an exemption
from such tax.  Any amounts  deducted  and  withheld  from a  distribution  to a
recipient would be allowed as a credit against such  recipient's  federal income
tax. Furthermore,  certain penalties may be imposed by the IRS on a recipient of
distributions  that is required to supply information but that does not do so in
the proper manner.

Foreign Investors

Grantor Trust Securities and REMIC Regular Securities

         Distributions  made on a  Grantor  Trust  Security  or a REMIC  Regular
Security  to, or on behalf of, a Holder  that is not a "U.S.  Person"  generally
will be exempt from United States federal income and withholding taxes. The term
"U.S.  Person" means a citizen or resident of the United States,  a corporation,
partnership  or other  entity  created or  organized in or under the laws of the
United States or any political  subdivision  thereof, or an estate trust that is
subject to United  States  federal  income tax  regardless  of the source of its
income.  This exemption is applicable  provided (a) the Holder is not subject to
United  States tax as a result of a connection  to the United  States other than
ownership of the Security,  (b) the Holder signs a statement  under penalties of
perjury that certifies that such Holder is not a U.S.  Person,  and provides the
name and address of such  Holder,  and (c) the last U.S.  Person in the chain of
payment to the Holder  receives such  statement  from such Holder or a financial
institution  holding on its behalf and does not have actual  knowledge that such
statement is false. Holders should be aware that the IRS might take the position
that this exemption does not apply to a Holder that also owns 10% or more of the
REMIC  Residual  Securities  of  any  REMIC  Trust,  or to a  Holder  that  is a
"controlled foreign corporation" described in Section 881(c)(3)(C) of the Code.

REMIC Residual Securities

         Amounts  distributed to a Holder of a REMIC  Residual  Security that is
not a U.S. Person generally will be treated as interest for purposes of applying
the 30% (or lower treaty rate) withholding tax on income that is not effectively
connected with a United States trade or business. Temporary Treasury Regulations
clarify that amounts not constituting  excess inclusions that are distributed on
a REMIC Residual  Security to a Holder that is not a U.S. Person  generally will
be exempt from United States federal income and withholding  tax, subject to the
same  conditions  applicable to  distributions  on Grantor Trust  Securities and
REMIC Regular  Securities,  as described  above, but only to the extent that the
obligations  directly  underlying the REMIC Trust that issued the REMIC Residual
Security (e.g.,  Loans or regular  interests in another REMIC) were issued after
July 18, 1984. In no case will any portion of REMIC income that  constitutes  an

                                       94
<PAGE>

excess  inclusion be entitled to any  exemption  from the  withholding  tax or a
reduced  treaty  rate for  withholding.  See  "--Taxation  of  Holders  of REMIC
Residual Securities--Excess Inclusions."

Taxation of the Securities Classified as Partnership Interests

         Certain  Trusts may be treated as  partnerships  for Federal income tax
purposes.  In such  event,  the Trust may issue Debt  Securities  in the form of
Notes,  as  described  above,  and may also issue  Securities  characterized  as
partnership  interests  ("Partnership  Interests")  as  discussed in the related
Prospectus Supplement.

                            STATE TAX CONSIDERATIONS

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

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes certain fiduciary and prohibited transaction restrictions on
employee  pension and welfare  benefit plans  subject to ERISA ("ERISA  Plans").
Section 4975 of the Code imposes  essentially  the same  prohibited  transaction
restrictions on  tax-qualified  retirement  plans described in Section 401(a) of
the Code ("Qualified  Retirement Plans") and on Individual  Retirement  Accounts
("IRAs")  described  in  Section  408 of the  Code  (collectively,  "Tax-Favored
Plans").

         Certain employee benefit plans, such as governmental  plans (as defined
in Section 3(32) of ERISA), are not subject to the ERISA requirements  discussed
herein.  Accordingly,  assets  of  such  plans  may  generally  be  invested  in
Securities without regard to the ERISA  considerations  described below, subject
to the  provisions of applicable  federal and state law. Any such plan that is a
Qualified  Retirement  Plan and exempt from taxation under  Sections  401(a) and
501(a) of the Code, however, is subject to the prohibited  transaction rules set
forth in Section 503 of the Code.

         Section 404 of ERISA imposes general fiduciary requirements,  including
those of investment  prudence and  diversification  and the  requirement  that a
Plan's  investment be made in accordance with the documents  governing the Plan.
In addition,  section 406 of ERISA and Section 4975 of the Code prohibit a broad
range of  transactions  involving  assets of ERISA Plans and  Tax-Favored  Plans
(collectively,  "Plans")  and  persons  ("Parties  in  Interest"  under ERISA or
"Disqualified Persons" under the Code) who have certain specified  relationships
to the Plans,  unless a statutory  or  administrative  exemption  is  available.
Certain  Parties in Interest (or  Disqualified  Persons) that  participate  in a
prohibited  transaction  may be subject to a penalty (or an excise tax)  imposed
pursuant  to  Section  502(i) of ERISA or  Section  4975 of the  Code,  unless a
statutory or administrative exemption is available.

         A Plan's  investment  in Securities  may cause the Loans  included in a
Loan Pool to be deemed  Plan  assets.  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 investment in an "equity interest" will be deemed for purposes of ERISA
to be assets of the Plan unless certain exceptions apply.

                                       95
<PAGE>

         Under the terms of the  regulation,  the Trust  Estate may be deemed to
hold  plan  assets by reason of a Plan's  investment  in a  Security;  such plan
assets  would  include an  undivided  interest in the Loans and any other assets
held by the Trust  Estate.  In such an event,  persons  providing  services with
respect to the assets of the Trust Estate 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.

         An exception  applies if the class of equity  interests in question is:
(i) "widely  held" (held by 100 or more  investors  who are  independent  of the
Trust Estate and each other); (ii) freely  transferable;  and (iii) sold as part
of an offering  pursuant to (A) an effective  registration  statement  under the
Securities Act of 1933, and then  subsequently  registered  under the Securities
Exchange Act of 1934 or (B) an effective  registration  statement  under Section
12(b)  or  12(g)  of the  Securities  Exchange  Act of 1934  ("Publicly  Offered
Securities").  In addition,  the  regulation  provides that if at all times more
than 75% of the value of each class of equity  interest  in the Trust  Estate is
held by  investors  other  than  benefit  plan  investors  (which is  defined as
including, among others, plans subject to ERISA, government plans and individual
retirement  accounts),  the investing  Plan's assets will not include any of the
underlying assets of the Trust Estate.

         Under the regulation, a Plan will not be considered to have invested in
an "equity interest" if the interest  described is treated as indebtedness under
applicable  local  law and has no  substantial  equity  features.  Generally,  a
profits interest in a partnership,  an undivided  ownership interest in property
and a  beneficial  ownership  interest  in a  trust  are  deemed  to be  "equity
interests"  under the final  regulation.  If Notes of a  particular  series were
deemed to be  indebtedness  under  applicable  local law without any substantial
equity  features,  an investing Plan's assets would include such Notes, but not,
by reason of such purchase, the underlying assets of the Trust Estate.

         If an investing  Plan's assets are considered to include the underlying
assets of the Trust Estate, an exemption may be available.  Various underwriters
and  placement  agents have been granted  individual  exemptions by the DOL from
certain of the prohibited transaction rules of ERISA with respect to the initial
purchase,  the  holding  and  the  subsequent  resale  by  Plans  of  securities
representing  interests  in, and the  operation  of,  asset-backed  pass-through
trusts that consist of certain  receivables,  loans and other  obligations  that
meet the conditions and  requirements of such exemptions (each such exemption is
referred to  hereafter as the  "Exemption").  These  securities  may include the
Certificates.  The  obligations  that  may be  held  in  trusts  covered  by the
Exemption include obligations such as the Loans.

         Among the conditions which must be satisfied for the Exemption to apply
are the following:

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

          (ii) The rights and interests  evidenced by the Certificates  acquired
     by the Plan are not  subordinated to the rights and interests  evidenced by
     other securities of the trust;

          (iii) The 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 either Standard & Poor's Ratings Group ("Standard &
     Poor's"),  Moody's Investors Service, Inc. ("Moody's"),  Duff & Phelps Inc.
     ("D&P") or Fitch Investors Service, Inc. ("Fitch");

          (iv) The sum of all payments  made to the  underwriter  in  connection
     with  the  distribution  of  the  Certificates  represents  not  more  than
     reasonable  compensation for underwriting the Certificates.  The sum of all
     payments  made to and  retained  by the seller  pursuant to the sale of the
     obligations to the trust  represents not more than the fair market value of
     such  obligations.  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 related servicing agreement and reimbursement
     of the servicer's reasonable expenses in connection therewith;

                                       96
<PAGE>

          (v)  The  Trustee  is not an  affiliate  of any  other  member  of the
     Restricted Group (as defined below); and

          (vi)  The  Plan  investing  in  the  Certificates  is  an  "accredited
     investor" as defined in Rule  501(a)(1) of  Regulation D of the  Securities
     and Exchange Commission under the Securities Act of 1933.

         The trust also must meet the following requirements:

          (i) the corpus of the trust must consist  solely of assets of the type
     which have been included in other investment pools;

          (ii) securities in such other investment pools must have been rated in
     one of the three highest rating  categories of Standard & Poor's,  Moody's,
     D&P or Fitch  for at least  one year  prior to the  Plan's  acquisition  of
     securities; and

          (iii) securities  evidencing  interests in such other investment pools
     must have been  purchased  by  investors  other than Plans for at least one
     year prior to any Plan's acquisition of Securities.

         Moreover,  the  Exemption  provides  relief from certain  self-dealing/
conflict  of  interest  prohibited  transactions  that may  occur  when the Plan
fiduciary causes a Plan to acquire  securities in a trust in which the fiduciary
(or its affiliate) is an obligor on the  receivables  held in the trust provided
that, among other requirements:  (i) in the case of an acquisition in connection
with the initial issuance of  Certificates,  at least fifty (50) percent of each
class of  Certificates  in which  Plans have  invested  is  acquired  by persons
independent  of the  Restricted  Group and at least  fifty  (50)  percent of the
aggregate  interest  in the trust is  acquired  by  persons  independent  of the
Restricted  Group;  (ii) such  fiduciary  (or its  affiliate) is an obligor with
respect to five (5) percent or less of the fair market value of the  obligations
contained in the trust;  (iii) the Plan's  investment in  Certificates  does not
exceed twenty-five (25) percent of all of the Certificates outstanding after the
acquisition; and (iv) no more than twenty-five (25) percent of the assets of the
Plan are invested in securities  representing  an interest in one or more trusts
containing  assets sold or serviced by the same entity.  The Exemption  does not
apply to Plans sponsored by the Company,  the underwriters of the  Certificates,
the Trustee, the Servicer, any obligor with respect to obligations included in a
Trust  Estate   constituting  more  than  five  (5)  percent  of  the  aggregate
unamortized  principal balance of the assets in a Trust Estate, or any affiliate
of such parties (the "Restricted Group").

         There are other class (e.g.,  Prohibited  Transaction  Class  Exemption
83-1) and individual  prohibited  transaction  exemptions issued by the DOL that
could apply to a Plan's  acquisition  or holding of  Securities.  The applicable
Prospectus  Supplement  under  "ERISA  Considerations"  may  contain  additional
information  regarding the  application  of the Exemption,  or other  prohibited
transaction exemptions that may be available, with respect to the series offered
thereby.

         Prospective  Plan  investors  should  consult with their legal advisors
concerning  the impact of ERISA and the Code,  the potential  application of the
regulation  described  above,  the  Exemption  or  other  class  and  individual
exemptions  issued by the DOL to the purchase and holding of the  Securities and
the potential consequences to their specific  circumstances,  prior to making an
investment in the Securities.  Moreover,  each Plan fiduciary  should  determine
whether  under the general  fiduciary  standards  of  investment  procedure  and
diversification  an investment in the  Securities is  appropriate  for the Plan,
taking  into  account  the  overall  investment  policy  of  the  Plan  and  the
composition of the Plan's investment portfolio. In this regard,  purchasers that
are insurance  companies  should  consult with their counsel with respect to the
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  purposes  of  ERISA  under  certain   circumstances.   Prospective
purchasers  should  determine  whether the  decision  affects  their  ability to
purchase the Securities.

                                       97
<PAGE>

         A Plan that is exempt from federal income taxation  pursuant to Section
501 of the Code (a "Tax Exempt Investor") nonetheless will be subject to federal
income  taxation  to the extent  that its income is UBTI  within the  meaning of
Section 512 of the Code. All "excess inclusions" of a REMIC allocated to a REMIC
Residual Security held by a Tax Exempt Investor will be considered UBTI and thus
will  be   subject   to   federal   income   tax.   See   "Federal   Income  Tax
Considerations--REMICS--Taxation  of Owners of REMIC Residual Securities--Excess
Inclusions."

                            LEGAL INVESTMENT MATTERS

         Certain classes of Offered Securities will constitute "mortgage related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984  ("SMMEA") so long as they are rated in at least the second  highest rating
category by any Rating Agency, and as such may be legal investments for persons,
trusts, corporations,  partnerships,  associations, business trusts and business
entities  (including  depository  institutions,  life  insurance  companies  and
pension  funds)  created  pursuant to or  existing  under the laws of the United
States  or of any  State  whose  authorized  investments  are  subject  to state
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality  thereof  constitute legal investments for such entities.  Under
SMMEA,  if  a  State  enacted  legislation  on  or  prior  to  October  3,  1991
specifically  limiting the legal investment  authority of any such entities with
respect to "mortgage related  securities," such securities will constitute legal
investments for entities subject to such legislation only to the extent provided
therein.  Certain States have enacted legislation which overrides the preemption
provisions  of  SMMEA.  SMMEA  provides,  however,  that in no  event  will  the
enactment  of any  such  legislation  affect  the  validity  of any  contractual
commitment  to purchase,  hold or invest in "mortgage  related  securities,"  or
require  the  sale or  other  disposition  of such  securities,  so long as such
contractual  commitment  was  made  or such  securities  acquired  prior  to the
enactment of such legislation.

         SMMEA  also  amended  the  legal  investment  authority  of  federally-
chartered  depository   institutions  as  follows:   federal  savings  and  loan
associations  and federal  savings  banks may invest in, sell or otherwise  deal
with "mortgage related  securities"  without  limitation as to the percentage of
their  assets  represented  thereby,  federal  credit  unions may invest in such
securities,  and  national  banks may  purchase  such  securities  for their own
account  without regard to the  limitations  generally  applicable to investment
securities  set forth in 12 U.S.C.  24  (Seventh),  subject in each case to such
regulations as the applicable federal regulatory authority may prescribe.

         The Federal Financial  Institutions  Examination  Council has adopted a
supervisory  policy  statement  (the  "Policy  Statement"),  applicable  to  all
depository   institutions,   setting  forth   guidelines  for  and   significant
restrictions  on  investments  in "high-risk  mortgage  securities."  The Policy
Statement  has been  adopted by the  Federal  Reserve  Board,  the Office of the
Comptroller of the Currency,  the FDIC and the Office of Thrift Supervision with
an effective date of February 10, 1992. The Policy Statement generally indicates
that a mortgage derivative product will be deemed to be high risk if it exhibits
greater  price  volatility  than a  standard  fixed  rate  thirty-year  mortgage
security.  According to the Policy  Statement,  prior to purchase,  a depository
institution will be required to determine whether a mortgage  derivative product
that it is  considering  acquiring  is  high-risk,  and if so that the  proposed
acquisition would reduce the institution's  overall interest rate risk. Reliance
on analysis and documentation obtained from a securities dealer or other outside
party without internal analysis by the institution would be unacceptable.  There
can be no  assurance  as to which  classes  of  Securities  will be  treated  as
high-risk  under the Policy  Statement.  In addition,  the National Credit Union
Administration has issued regulations governing federal credit union investments
which prohibit  investment in certain  specified types of securities,  which may
include  certain  classes of  Securities.  Similar policy  statements  have been
issued  by  regulators  having  jurisdiction  over  other  types  of  depository
institutions.

         There may be other  restrictions  on the  ability of certain  investors
either to purchase  certain  classes of  Securities  or to purchase any class of
Securities  representing  more than a  specified  percentage  of the  investors'
assets.   The   Company   will  make  no   representations   as  to  the  proper
characterization  of any  class of  Securities  for  legal  investment  or other
purposes,  or as to the ability of particular investors to purchase any class of
Securities under applicable legal investment  restrictions.  These uncertainties
may adversely affect the liquidity of any class of Securities.  Accordingly, all

                                       98
<PAGE>

investors whose  investment  activities are subject to legal investment laws and
regulations, regulatory capital requirements or review by regulatory authorities
should consult with their own legal advisors in determining  whether and to what
extent the Securities of any class constitute legal  investments  under SMMEA or
are subject to investment,  capital or other restrictions, and whether SMMEA has
been overridden in any jurisdiction applicable to such investor.

                                 USE OF PROCEEDS

         Substantially  all of the net proceeds to be received  from the sale of
Securities  will be applied by the  Company to finance  the  purchase  of, or to
repay short-term loans incurred to finance the purchase of, the Loans underlying
the Securities or will be deposited by the Company in its general funds and used
by the Company  for general  corporate  purposes,  such as payment of  salaries,
rent, utilities and related business expenses.  The Company expects that it will
make additional sales of securities similar to the Securities from time to time,
but the timing and amount of any such  additional  offerings  will be  dependent
upon a number of factors,  including the volume of loans originated or purchased
by the Company,  prevailing  interest  rates,  availability of funds and general
market conditions.

                             METHODS OF DISTRIBUTION

         The Offered Securities will be offered in series through one or more of
the methods described below. The Prospectus  Supplement prepared for each series
will  describe  the method of offering  being  utilized for that series and will
state the public  offering or purchase price of such series and the net proceeds
to the Company from such sale.


         The  Company  intends  that  Securities  will be  offered  through  the
following  methods from time to time and that offerings may be made concurrently
through  more than one of these  methods  or that an  offering  of a  particular
series of Securities  may be made through a combination  of two or more of these
methods. Such methods are as follows:

          1. By  negotiated  firm  commitment or best efforts  underwriting  and
     public re-offering by underwriters;

          2. By placements by the Company with  institutional  investors through
     dealers; and

          3. By direct placements by the Company with institutional investors.

         If  underwriters  are used in a sale of any  Securities  (other than in
connection with an  underwriting on a best efforts basis),  such Securities will
be  acquired  by the  underwriters  for their own account and may be resold from
time to time in one or more transactions,  including negotiated transactions, at
fixed public  offering  prices or at varying prices to be determined at the time
of sale or at the time of  commitment  therefor.  The  managing  underwriter  or
underwriters  with  respect  to the  offer  and sale of a  particular  series of
Securities will be set forth on the cover of the Prospectus  Supplement relating
to such series and the members of the  underwriting  syndicate,  if any, will be
named in such Prospectus Supplement.

         In connection with the sale of the Securities, underwriters may receive
compensation  from the Company or from  purchasers of the Securities in the form
of discounts, concessions or commissions. Underwriters and dealers participating
in the  distribution  of the  Securities  may be  deemed to be  underwriters  in
connection with such  Securities,  and any discounts or commissions  received by
them from the Company and any profit on the resale of  Securities by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended. The Prospectus  Supplement will describe any such compensation
paid by the Company.

                                       99
<PAGE>

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any  series of  Securities  will  provide  that the  obligations  of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be  obligated  to  purchase  all such  Securities  if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that,  in limited  circumstances,  the  Company  will  indemnify  the
several  underwriters  and the  underwriters  will indemnify the Company against
certain civil  liabilities,  including  liabilities  under the Securities Act of
1933, as amended,  or will contribute to payments required to be made in respect
thereof.

         The  Prospectus  Supplement  with  respect  to any  series  offered  by
placements through dealers will contain information regarding the nature of such
offering  and  any  agreements  to be  entered  into  between  the  Company  and
purchasers of Securities of such series.

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

                                  LEGAL MATTERS

         Certain  legal  matters  will be passed  upon for the  Company by Dewey
Ballantine, New York, New York and by the office of the general counsel of the
Company.

                             ADDITIONAL INFORMATION

         This  Prospectus,  together  with the  Prospectus  Supplement  for each
series  of  Securities,  contains  a  discussion  of the  material  terms of the
applicable exhibits to the Registration  Statement and the documents referred to
herein and  therein.  Copies of such  exhibits are on file at the offices of the
Securities and Exchange  Commission in Washington,  D.C., and may be obtained at
rates  prescribed by the  Commission  upon request to the  Commission and may be
inspected, without charge, at the Commission's offices.

                                       100  
<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS
                                                                            Page
                                                                            ----
Accounts .................................................................    43
Accrual Securities .......................................................     8
AFH ......................................................................    59
AFL ...................................................................... 1, 59
APR ......................................................................    24
ARM Loans ................................................................    19
Balloon Amount ...........................................................    29
Balloon Loans ............................................................    17
Bankruptcy Bond ..........................................................    55
Bankruptcy Loss ..........................................................    53
Bankruptcy Loss Amount ...................................................    53
Base Servicing Fee .......................................................    60
Book-Entry Securities ....................................................    38
Bulk Acquisitions ........................................................    10
Buydown Account ..........................................................    23
Buydown Funds ............................................................    23
Buydown Mortgage Loans ...................................................    23
Buydown Period ...........................................................    23
Cede .....................................................................    14
Certificates .............................................................     6
Closing Date .............................................................    40
CLTV (Combined Loan-to-Value Ratio) ......................................    25
Code .....................................................................    82
Collateral ...............................................................   1,6
Collateral Pool ..........................................................    22
Collateral Schedule ......................................................    22
Company .................................................................. 1, 59
Company's Seller's Guide .................................................    31
Compensating Interest ....................................................    47
Contracts ................................................................ 1, 22
Conventional Loans .......................................................    22
Convertible Loan .........................................................    29
Cooperative ..............................................................    26
Cooperative Loans ........................................................    22
Cooperative Notes ........................................................    28
Credit Enhancement .......................................................     2
Credit Enhancer ..........................................................21, 44
Cut-Off Date .............................................................    24
Debt Securities ..........................................................14, 82
Debt Service Reduction ...................................................    55
Defaulted Mortgage Loss ..................................................    53
Deferred Interest ........................................................    17
Deficient Valuation ......................................................    55
Deleted Loan .............................................................    31
Delinquency Advances .....................................................    46
Designated Depository Institution ........................................    42
Detailed Description .....................................................    22
Determination Date .......................................................    46
Direct or Indirect Participants ..........................................    21
Disqualified Persons .....................................................    95

                                      101
<PAGE>

                                                                            Page
                                                                            ----
Distribution Account .....................................................    42
DTC ......................................................................    14
Due Date .................................................................    42
Eligible Investments .....................................................    43
Equity Securities ........................................................  1, 7
ERISA ....................................................................    13
ERISA Plan(s) ............................................................    95
Exchange Act .............................................................    14
Extraordinary Losses .....................................................    53
FHA ......................................................................    27
Financial Guaranty Insurance Policy ......................................    56
Financial Guaranty Insurer ...............................................    56
Fixed-Income Securities ..................................................  1, 7
Forward Purchase Agreement ...............................................    11
Fraud Loss ...............................................................    53
Fraud Loss Amount ........................................................    53
Funding Period ...........................................................11, 41
Garn-St. Germain Act .....................................................    74
Graduated Payments .......................................................    23
Grantor Trust ............................................................    82
Grantor Trust Fractional Interest Security ...............................    82
Grantor Trust Securities .................................................13, 82
Grantor Trust Strip Security .............................................    82
Guidelines ...............................................................    30
Holder ...................................................................    82
Home Improvement Loans ...................................................    22
Indenture ................................................................     7
Indenture Trustee ........................................................     7
Index ....................................................................    28
Indirect Participant(s) ..................................................    38
Insurance Paying Agent ...................................................    56
Insurance Proceeds .......................................................    42
Insured Payment ..........................................................    56
Interest Payment Date ....................................................    66
Interest Rate ............................................................     7
Investment Company Act ...................................................    10
IRAs .....................................................................    95
IRS ......................................................................    84
Junior Lien Loans ........................................................    25
Land Secured Contracts ...................................................    18
Letter of Credit .........................................................    54
Letter of Credit Bank ....................................................    54
Liquidated Mortgage Loan .................................................    17
Liquidation Proceeds .....................................................    17
Loan Pool ................................................................     1
Loan Purchase Price ......................................................    30
Loan Rate ................................................................    23
Loans ....................................................................    22
LTV ......................................................................    25
Manufactured Homes .......................................................    27
Manufacturer's Invoice Price .............................................    25
Master Commitments .......................................................    33

                                      102
<PAGE>

                                                                            Page
                                                                            ----
Master Servicer ..........................................................     6
Master Servicing Fee .....................................................    60
Mixed Use Loans .......................................................... 1, 22
Modified Loans ...........................................................    29
Mortgage Loans ........................................................... 1, 22
Mortgage Pool Insurance Policy ...........................................    54
Mortgages ................................................................    10
Multi-family Loans .......................................................    22
Negotiated Transactions ..................................................    10
Net Liquidation Proceeds .................................................    42
Net Loan Rate ............................................................    66
Note Margin ..............................................................    28
Notes .................................................................... 6, 28
Obligor ..................................................................    16
Originator's Retained Yield ..............................................    60
Originators ..............................................................     1
Participants .............................................................    38
Parties in Interest ......................................................    95
Partnership Interests ....................................................    14
Pass-Through Rate ........................................................    45
Paying Agent .............................................................    45
Payment Date .............................................................     9
Percentage Interest ......................................................    45
Physical Certificates ....................................................    38
Plan(s) ..................................................................    13
Policy Statement .........................................................    98
Pool Factor ..............................................................    48
Pooling and Servicing Agreement ..........................................     7
Pre-Funding Account ......................................................    11
Premium Security .........................................................    93
Prepayment Assumption ....................................................    85
Principal Prepayments ....................................................    42
Properties ...............................................................    22
Property .................................................................    10
Purchase Obligation ......................................................    15
Qualified Replacement Loan ...............................................    31
Qualified Retirement Plans ...............................................    95
Rating Agencies ..........................................................    14
Realized Loss ............................................................    52
Record Date ..............................................................     9
Relief Act ...............................................................21, 81
REMIC ....................................................................    82
REMIC Regular Securities .................................................    13
REMIC Regular Security ...................................................    84
REMIC Regulations ........................................................    84
REMIC Residual Securities ................................................    13
REMIC Residual Security ..................................................    84
REMIC Securities .........................................................    82
REMIC Trust ..............................................................    84
REMIC(s) .................................................................     2
Remittance Date ..........................................................    43
Remittance Period ........................................................     9

                                      103
<PAGE>

                                                                            Page
                                                                            ----
REO Property .............................................................    50
Reserve Fund .............................................................    55
Rule of 78's .............................................................    24
Securities ...............................................................  1, 6
Security Registrar .......................................................    38
Securityholder ...........................................................    82
Securityholders ..........................................................     1
Senior Lien ..............................................................    25
Senior Securities ........................................................     8
Servicer .................................................................     6
Servicer(s) ..............................................................     2
Servicing Advance(s) .....................................................    47
Servicing Agreement ......................................................     7
Servicing Fee ............................................................    60
Single Family Loans ......................................................    22
SMMEA ....................................................................    13
Special Hazard Amount ....................................................    53
Special Hazard Insurance Policy ..........................................    55
Special Hazard Insurer ...................................................    55
Special Hazard Loss ......................................................    53
Statistic Calculation Date ...............................................    24
Strip Securities .........................................................     8
Sub-Servicers ............................................................     2
Sub-Servicing Account ....................................................    41
Sub-Servicing Agreement ..................................................    51
Subordinate Securities ...................................................     8
Subordinate(d) Amount ....................................................    53
Subsequent Collateral ....................................................    11
Subsequent Loans .........................................................    40
Tax Exempt Investor ......................................................    98
Tax-Favored Plans ........................................................    95
Title V ..................................................................75, 81
Title VIII ...............................................................    76
Trust ....................................................................     1
Trust Agreement ..........................................................     6
Trust Estate .............................................................     1
Trustee ..................................................................     6
UCC ......................................................................    38

                                      104

<PAGE>

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

     No dealer,  salesperson or any other person has been authorized to give any
information  or to make any  representation  not  contained  in this  Prospectus
Supplement  and  the  Prospectus,   if  given  or  made,  such   information  or
representations may not be relied upon as having been authorized by the Company,
the  Transferor,  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, 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 Prospectus  nor any sale made  hereunder  shall,
under any  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 Company,  the Master Servicer,  the Transferor,  or
the Certificate Insurer since such date.

                                   ----------

                               TABLE OF CONTENTS

                                                                            Page
                                                                            ----

                             PROSPECTUS SUPPLEMENT

Available Information.....................................................   S-3
Reports to the Holders....................................................   S-3
Incorporation of Certain Documents by Reference...........................   S-4
Summary...................................................................   S-5
Risk Factors..............................................................  S-21
Use of Proceeds...........................................................  S-24
The Company...............................................................  S-24
Servicing.................................................................  S-24
The Mortgage Loan Pool....................................................  S-27
Maturity, Prepayment and Yield Considerations.............................  S-49
Description of the Certificates...........................................  S-57
The Trustee...............................................................  S-78
The Certificate Insurance Policy and the Certificate Insurer..............  S-81
Federal Income Tax Consequences...........................................  S-85
ERISA Considerations......................................................  S-87
Ratings...................................................................  S-90
Legal Investment Considerations...........................................  S-91
Underwriting..............................................................  S-91
Experts...................................................................  S-92
Certain Legal Matters.....................................................  S-92
Annex I...................................................................   I-1
Index of Principal Definitions............................................     i

                                   PROSPECTUS    

Incorporation of Certain Documents by Reference...........................     5
Summary of Prospectus.....................................................     6
Risk Factors..............................................................    15
The Trusts................................................................    22
The Loan Pools............................................................    28
Underwriting Program......................................................    30
Description of the Securities.............................................    35
Subordination.............................................................    52
Description of Credit Enhancement.........................................    53
Hazard Insurance; Claims Thereunder.......................................    58
The Company...............................................................    59
The Servicer..............................................................    59
The Pooling and Servicing Agreement.......................................    59
The Trustee...............................................................    63
Yield Considerations......................................................    65
Maturity and Prepayment Considerations....................................    67
Certain Legal Aspects of  Mortgage Loans                                  
  and Related Matters.....................................................    69
Federal Income Tax Considerations.........................................    82
State Tax Considerations..................................................    95
ERISA Considerations......................................................    95
Legal Investment Matters..................................................    98
Use of Proceeds...........................................................    99
Methods of Distribution...................................................    99
Legal Matters.............................................................   100
Additional Information....................................................   100
Index of Principal Definitions............................................   101

                                   ----------

     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 or a
Prospectus.  This is in  addition  to the  obligation  of  dealers  to deliver a
Prospectus  Supplement  and  Prospectus  when  acting as  underwriters  and with
respect to their unsold allotments or subscriptions.

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

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

                              Access Financial(TM)
                               Mortgage Loan Trust
                                     1997-3

                                  $199,870,000

                           Mortgage Loan Pass-Through
                                  Certificates,

                                  Series 1997-3

                          $40,096,000 Class A-1 Group I
                    Certificates, Variable Pass-Through Rate

                          $15,400,000 Class A-2 Group I
                     Certificates, 6.565% Pass-Through Rate

                          $10,601,000 Class A-3 Group I
                     Certificates, 6.800% Pass-Through Rate

                          $8,000,000 Class A-4 Group I
                     Certificates, 7.175% Pass-Through Rate

                          $8,230,000 Class A-5 Group I
                     Certificates, 6.745% Pass-Through Rate

                         $8,230,000* Class A-IO Group I
                     Certificates, 5.000% Pass-Through Rate

                         $49,997,000 Class A-6 Group II
                    Certificates, Variable Pass-Through Rate

                         $67,546,000 Class A-7 Group III
                    Certificates, Variable Pass-Through Rate

                                * notional amount

                         Access Financial Lending Corp.
                           Company and Master Servicer

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

                              PROSPECTUS SUPPLEMENT

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

                       Prudential Securities Incorporated
                           Morgan Stanley Dean Witter

                                October 23, 1997

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



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